SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, DC 20549

                              FORM 10-K

   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
                        EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2000

Commission file number 0-21976

               ATLANTIC COAST AIRLINES HOLDINGS, INC.
       (Exact name of registrant as specified in its charter)

          Delaware                           13-3621051
          (State of incorporation)                     (IRS Employer
                                             Identification No.)

          45200 Business Court, Dulles, Virginia  20166

          (Address of principal executive offices)(Zip Code)

Registrant's telephone number, including area code:  (703) 650-6000

Securities registered pursuant to Section 12(b) of the Act:

          Common Stock par value $ .02           NASDAQ National Market
                 (Title of Class)                (Name of each exchange
                                                   on which registered)

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 Act of 1934 during the preceding 12 months (or  for  such
shorter  period  that  the  registrant was  required  to  file  such
reports),  and (2) has been subject to such filing requirements  for
the past 90 days.
                    Yes   X           No__

Indicate  by check mark if disclosure of delinquent filers  pursuant
to  Item 405 of Regulation S-K is not contained herein, and will not
be  contained, to the best of registrant's knowledge, in  definitive
proxy  or information statements incorporated by reference  in  Part
III of this Form 10-K or any amendment to this Form 10-K.   ____

The aggregate market value of voting stock held by nonaffiliates  of
the registrant as of March 1, 2001 was approximately $744,500,000.

As  of March 1, 2001 there were 47,800,568 shares of common stock of
the  registrant  issued and 42,754,236 shares of common  stock  were
outstanding.

                 Documents Incorporated by Reference

Certain portions of the document listed below have been incorporated
by reference into the indicated part of this Form 10-K.

Document Incorporated                           Part of Form 10-K
Proxy Statement for 2001 Annual Meeting of Shareholders
Part III, Items 10-13





 2
                               PART I

Item 1.        Business

     General

          This  Annual Report on Form 10-K contains forward  looking
statements.  Statements in the Summary of Company Business  Strategy
and Management's Discussion and Analysis of Operations and Financial
Condition  sections of this filing, together with  other  statements
beginning  with  such words as "believes", "intends",  "plans",  and
"expects"  include  forward-looking statements  that  are  based  on
management's  expectations  given  facts  as  currently   known   by
management  on the date this was first filed with the  SEC.   Actual
results  may  differ  materially.   Factors  that  could  cause  the
Company's  future results to differ materially from the expectations
described  here  include  the  ability  of  the  Company  to  obtain
favorable  financing  terms for its aircraft,  the  ability  of  the
aircraft  manufacturers to deliver aircraft on schedule,  unexpected
costs or delays in the implementation of new service, the ability of
the  Company  to successfully retire the Company's turboprop  fleet,
the ability to hire and retain employees, the weather, the impact of
labor issues or strikes at United Airlines, Inc. or Delta Air Lines,
Inc.  on  those companies' utilization and support of the  Company's
operations,  airport  and  airspace  congestion,  changes   in   and
satisfaction   of  regulatory  requirements  including  requirements
relating  to  fleet  expansion, and general  economic  and  industry
conditions.   A number of risks and uncertainties exist with  regard
to  the Company's agreement with UAL Corporation ("UAL"), parent  of
United Airlines, Inc. ("United") to acquire - through subsidiaries -
the  three regional airlines that are currently wholly-owned  by  US
Airways  Group, Inc. ("US Airways") which could cause actual results
to  differ  materially  from these projected results.  Such  factors
relating to the transaction include, among others, UAL's termination
rights, ability to reach agreement with UAL on the ultimate purchase
price,  ability  to obtain regulatory approval with respect  to  the
transaction,  financing of the final purchase  price,  unanticipated
unreimbursed  costs, ability of the three companies  to  operate  as
fully  independent corporations, ability to resolve any  conflicting
provisions  in  collective  bargaining  agreements  obligating   any
company  involved  in  the  transaction, potential  turboprop  fleet
transition  issues,  satisfactory  resolution  of  amendable   union
contracts,  operational issues involving any of the three  airlines,
and  the impact of these new operations on existing operations.  The
Company  undertakes  no obligation to update  any  of  the  forward-
looking information included in this release, whether as a result of
new   information,  future  events,  changes  in   expectations   or
otherwise.

           Atlantic Coast Airlines Holdings, Inc. ("ACAI"),  is  the
holding  company  of Atlantic Coast Airlines ("ACA"),  and  Atlantic
Coast  Jet,  Inc.  ("ACJet") collectively,  (the  "Company"),  which
together are regional airlines, serving 53 destinations in 24 states
in the Eastern and Midwestern United States as of March 1, 2001 with
650  scheduled  non-stop  flights system-wide  every  weekday.   ACA
markets  itself  as  "United Express" and is the  only  code-sharing
regional  airline for United Airlines, Inc. ("United") operating  as
United  Express in the Eastern United States.  ACJet markets  itself
as  a  Delta Connection carrier with Delta Air Lines, Inc. ("Delta")
operating  predominately in the Northeastern United States.   As  of
March  1,  2001,  the Company operated a fleet of 108  aircraft  (58
regional  jets and 50 turboprop aircraft) having an average  age  of
approximately  four  years.   The  Company  plans  to  combine   the
operations of ACJet into the operations of ACA during the first half
of  2001.   This combination is contingent on the Company  receiving
the  required approvals from the Federal Aviation Administration and
the Department of Transportation.

      3
     Marketing Agreements

     United Express:

           The Company's United Express Agreements ("UA Agreements")
define  the  Company's relationship with United.  The UA  Agreements
authorize the Company to use United's "UA" flight designator code to
identify  the  Company's  flights and fares  in  the  major  airline
Computer  Reservation Systems ("CRS"), including  United's  "Apollo"
reservation  system,  to use the United Express  logo  and  exterior
aircraft paint schemes and uniforms similar to those of United,  and
to  otherwise  advertise and market the Company's  association  with
United.

           In November 2000, the Company and United restated the  UA
Agreements, effectively changing from a prorated fare arrangement to
a   fee-per-departure   arrangement.  Under  the   fee-per-departure
structure,  the  Company is contractually obligated to  operate  the
flight  schedule, for which United pays the Company an agreed amount
per  departure regardless of the number of passengers carried,  with
incentive  payments based on operational performance.   The  Company
thereby  assumes  the  risks associated with  operating  the  flight
schedule  and United assumes the risk of scheduling, marketing,  and
selling  seats to the traveling public.  The restated UA  Agreements
are  for  a term of ten years.  The restated UA Agreements give  ACA
the  authority  to operate 128 regional jets in the  United  Express
operation.

           Pursuant to the restated UA Agreements, United provides a
number  of  additional  services to ACA at no  cost.  These  include
customer   reservations,  customer  service,  pricing,   scheduling,
revenue    accounting,    revenue   management,    frequent    flyer
administration, advertising, provision of ground support services at
most  of  the  airports served by both United and ACA, provision  of
ticket  handling  services  at  United's  ticketing  locations,  and
provision  of airport signage at airports where both ACA and  United
operate.

          The UA Agreements do not prohibit United from serving,  or
from  entering into agreements with other airlines who would  serve,
routes  served  by the Company, but state that United may  terminate
the  UA  Agreements if ACAI and ACA enter into a similar arrangement
with any other carrier other than Delta without United's approval.

          The  UA  Agreements limit the ability of ACAI and  ACA  to
merge  with another company or dispose of certain assets or aircraft
without  offering  United a right of first refusal  to  acquire  the
Company  or such assets or aircraft, and provide United a  right  to
terminate  the  UA  Agreements if ACAI or  ACA  merge  with  or  are
controlled or acquired by another carrier. The UA agreements provide
United  with  the  right  to  assume ACA's  ownership  or  leasehold
interest  in  certain aircraft in the event ACA  breaches  specified
provisions  of  the  UA  agreements,  or  fails  to  meet  specified
performance standards.
           4
          On  March  2,  2001,  the  Company  announced  it  entered
into  an  agreement  with UAL, parent of United  to  acquire-through
subsidiaries-the three regional airlines that are currently  wholly-
owned  by  US  Airways.  The three carriers are Allegheny  Airlines,
Piedmont Airlines and PSA Airlines.  Closing of the acquisition from
US  Airways,  which would be contingent upon and occur at  the  same
time as closing of the proposed United/US Airways merger, is subject
to  regulatory  approvals and to termination  rights  by  UAL.   The
aggregate  purchase price for the three carriers, initially  set  at
$200  million, will be paid at closing in the form of  a  promissory
note due in 18 months. Under the terms of the agreement, the Company
will not remit principal or interest payments or accrue interest  on
the  note  until  and  if an agreement is finalized.   The  ultimate
purchase  price  for  each of the three regional  carriers  will  be
negotiated  during  the 18-month term of the  promissory  note.   If
agreement cannot be reached on an ultimate purchase price as to  any
or  all  of  the three carriers, the Company's acquisition  of  that
carrier  will be unwound.  The ultimate purchase price paid  by  the
Company  may  vary substantially from the amount of  the  promissory
note,  and  there can be no assurances that the Company will  retain
any  or all of the three carriers.  If closing occurs on the initial
purchase  of the  three carriers but the Company is not the ultimate
purchaser of at least one of the carriers, the Company will  receive
a  fee  of up to $10.5 million.  The results of operations, and  any
capital  requirements  of  the  three  regional  carriers,  are  not
expected  to  contribute to the Company's results of  operations  or
impact  its  financial  position until and if an  ultimate  purchase
price is agreed to and the acquisition can no longer be unwound.

     Delta Connection:

           In  September,  1999,  the Company  reached  a  ten  year
agreement with Delta to operate regional jet aircraft as part of the
Delta  Connection program on a fee-per-block hour basis. The Company
began  Delta  Connection revenue service on  August  1,  2000.   The
Company's  Delta Connection Agreement ("DL Agreement")  defines  the
Company's  relationship with Delta. The Company  is  compensated  by
Delta  on a fee-per-block hour basis.  Under the fee-per-block  hour
structure,  the  Company is contractually obligated to  operate  the
flight  schedule, for which Delta pays the Company an agreed  amount
per block hour flown regardless of passenger revenue with additional
incentive  payments based on operational performance.   The  Company
thereby  assumes  the  risks associated with  operating  the  flight
schedule  and Delta assumes the risks of scheduling, marketing,  and
selling seats to the traveling public.

          By  operating as part of the Delta Connection program, the
Company  is  able to use Delta's "DL" flight designator to  identify
ACJet's flights and fares in the major Computer Reservation Systems,
including  Delta's "Deltamatic" reservation system, and to  use  the
Delta  Connection  logo  and  exterior aircraft  paint  schemes  and
uniforms similar to those of Delta.

          Pursuant  to  the  DL Agreement, Delta,  at  its  expense,
provides  a  number  of  support services to ACJet.   These  include
customer  reservations, customer service, ground  handling,  station
operations,   pricing,  scheduling,  revenue   accounting,   revenue
management,  frequent  flyer administration, advertising  and  other
passenger,  aircraft and traffic servicing functions  in  connection
with the ACJet operation.

           Delta  may terminate the DL Agreement at any time if  the
Company  fails  to  maintain certain performance standards  for  the
Company's Delta Connection operation and, subject to certain  rights
by  the  Company, may terminate without cause, effective no  earlier
than August 1, 2002, by providing 180 days notice to the Company.

          In  January  2001, the Company reached an  agreement  with
United and Delta to place 20 CRJ's originally ordered for the  Delta
Connection program in the United Express program.
 5
           The  DL  Agreement requires the Company to obtain Delta's
approval if it chooses to enter into a code-sharing arrangement with
another  carrier, to list its flights under any other  code,  or  to
operate  flights for any other carrier, except with respect to  such
arrangements with United or non-U.S. code-share partners  of  United
or  in  certain  other  circumstances.  The DL  Agreement  does  not
prohibit  Delta from serving, or from entering into agreements  with
other airlines who would serve, routes flown by the Company.  The DL
Agreement  also restricts the ability of the Company to  dispose  of
aircraft subject to the agreement without offering Delta a right  of
first refusal to acquire such aircraft, and provides that Delta  may
terminate  the agreement if, among other things, the Company  merges
with  or  sells its assets to another entity, is acquired by another
entity or if any person acquires more than a specified percentage of
its stock.

     Agreements with Other Airlines:

          As   of   March  1,  2001  the  Company  has  code-sharing
arrangements  with Lufthansa German Airlines ("Lufthansa")  and  Air
Canada,  both  involving  certain  United  Express  flights.    Such
international  code-sharing arrangements  permit  both  airlines  to
place their respective airline codes on certain flights operated  by
the  other,  and  provide  a wide range of benefits  for  passengers
including  schedule  coordination, through  ticketing  and  frequent
flyer participation.    The revenue benefits from these arrangements
inures  to United, and any such arrangements as may be made  in  the
future with respect to the Company's Delta Connection flights  would
inure  to Delta, due to the nature of the Company's agreements  with
these  two  airlines.  Thus the Company's primary role  under  these
arrangements is to obtain regulatory approvals for the relationships
and to operate the flights.

     Markets

           As  of  March 1, 2001, the Company scheduled 650 non-stop
flights system-wide per weekday as compared to 561 system-wide as of
March  1,  2000.  The Company's United Express operation is centered
around Washington's Dulles and Chicago's O'Hare airports.  The Delta
Connection operation is focused at New York's LaGuardia and Boston's
Logan airports.



           6
          The following tables set forth the destinations served  by
the Company as of March 1, 2001:
                       United Express Service
                     Washington-Dulles (To/From)

Akron/Canton, OH                     Lynchburg, VA
Albany, NY**                         Mobile, AL*
Allentown, PA                        Nashville, TN*
Baltimore, MD                        New York, NY
                                     (Kennedy)
Binghamton, NY                       New York, NY
                                      (LaGuardia)*
Buffalo, NY**                        Newark, NJ**
Burlington, VT*                      Newport News, VA
Charleston, SC**                     Norfolk, VA**
Charleston, WV**                     Philadelphia, PA
Charlottesville, VA                  Pittsburgh, PA
Cleveland, OH*                       Portland, ME*
Columbia, SC *                       Providence, RI*
Columbus, OH**                       Raleigh-Durham, NC**
Dayton, OH                           Richmond, VA
Detroit, MI                          Roanoke, VA
Greensboro, NC**                     Rochester, NY
Greenville/Spartanburg, SC*          Savannah, GA*
Harrisburg, PA                       Shanandoah, VA
Indianapolis, IN*                    State College, PA
Jacksonville, FL*                    Stewart, NY
Knoxville, TN                        Syracuse, NY
Louisville, KY*                      Westchester County, NY


                      Chicago-O'Hare (To/From)

Akron/Canton, OH*                Peoria, IL*
Charleston, SC*                  Roanoke, VA*
Charleston, WV*                  Savannah, GA *
Columbia, SC*                    Sioux Falls, SD*
Fargo, ND*                       Springfield/Branson, MO*
Greenville, SC*                  Tulsa, OK*
Mobile, AL*                      Wilkes-Barre/Scranton, PA*



*    Denotes all regional jet service
**  Denotes mixture of regional jet and turboprop service

 7
                      Delta Connection Service
                    New York LaGuardia (To/From)

Birmingham, AL*                      Indianapolis, IN*
Columbia, SC *                       Nashville, TN*
Columbus, OH*                        Raleigh-Durham, NC*
Dayton, OH*                          Richmond, VA*
Greensboro, NC*                      Savannah, GA *
Greenville/Spartanburg, SC*



                       Boston Logan (To/From)

Burlington, VT*                      Newark, NJ*   (service
                                      starts 5/1/01)
Columbia, SC *                       Philadelphia, PA*
Montreal, Quebec Canada*             Raleigh-Durham, NC*
New York, NY (Kennedy)*

*    Denotes all regional jet service



     Fleet Description

          Fleet  Expansion:     As  of March 1,  2001,  the  Company
operated a fleet of 40 Canadair Regional Jets ("CRJs"), 18 Fairchild
Dornier  328  regional jets ("328JET"), and 50  turboprop  aircraft,
consisting  of  32 British Aerospace Jetstream-41 ("J-41s")  and  18
British Aerospace Jetstream-32 aircraft ("J-32s").

          As of March 1, 2001, the Company had a total of 56 CRJs on
firm  order  from Bombardier, Inc., in addition to  the  40  already
delivered,  and  held options for 80 additional CRJs.   The  Company
also  had  44 328JETs on firm order, in addition to the  18  already
delivered,  and  held options for an additional  83  aircraft.   The
future  delivery schedule of the remaining 100 firm ordered regional
jet  aircraft  undelivered as of March 1, 2001 is  as  follows:   28
aircraft are scheduled for delivery during the remainder of 2001, 30
aircraft in 2002 and 42 aircraft in 2003.

          <PAGE > 8
          Fleet  Composition:   The following  table  describes  the
Company's  fleet of aircraft, scheduled firm deliveries and  options
as of March 1, 2001:



                  Number of   Passenger    Average     Firm
                   Aircraft   Capacity      Age in  Deliveries  Options
                                            Years
                                                   
Canadair Regional     40         50          1.8        56        80
Jets
Fairchild Dornier     18         32          0.4        44        83
328JET
British Aerospace     32         29          6.2         -         -
J-41
British Aerospace     18         19         10.9        _-_       _-_
J-32
                     108                     4.4        100    163


           During 2000, the Company began early retiring the  leased
19-seat J-32 aircraft from the fleet.  As of March 1, 2001,  ten  J-
32s  had been removed from service.  The remaining 18 J-32s will  be
removed  from  service  during the remainder  of  2001.   The  early
retirement  of the 28 leased J-32 aircraft resulted in  the  Company
recording  a  $29.0  million (pre-tax) restructuring  charge  during
2000.    During March 2001, the Company reached agreement  with  the
lessor  for the early return and lease termination of all of the  J-
32's  and  as a result paid a lease termination fee which  consisted
of $19.1  million in cash, and the application of  $5.2  million  in
credits due from the lessor. The Company believes that the remainder
of  the  accrual will be adequate to provide for costs necessary  to
meet  aircraft  return conditions.  The early termination  of  these
leases  and  the return of these aircraft prior to lease  expiration
will  enable the Company to satisfy its lease obligations  and  does
not require the Company to assume the risks and efforts required  to
maintain  and remarket the aircraft. The Company does not expect  to
incur   any  additional  charges  against  earnings  for  the  early
retirement of the J-32 fleet.

          In  January  2001, the Company reached an  agreement  with
United and Delta to place 20 CRJ's originally ordered for the  Delta
Connection program in the United Express program.

          The Company is evaluating plans to early retire the 32  J-
41 turboprop aircraft from its fleet beginning in 2002.  Adoption of
a  plan to retire the J-41 turboprop fleet would likely result in  a
substantial  charge to future earnings.  The Company  is  unable  at
this time to quantify the amount of any such retirement charge, as a
formal plan has not yet been adopted.

     Fuel

          The  Company  has not experienced difficulties  with  fuel
availability  and  expects to be able to obtain fuel  at  prevailing
prices  in  quantities  sufficient to meet its future  requirements.
During  2000,  the Company hedged a portion of its exposure  to  jet
fuel  price  fluctuations by entering into commodity swap  contracts
for  approximately  8.4%  of its fuel requirements  for  the  United
Express  program.  Delta Air Lines, Inc. bears the economic risk  of
fuel  price fluctuations for the fuel requirements of the  Company's
Delta  Connection program, and United Airlines bears such  risk  for
the  Company's United Express program beginning on December 1, 2000.
As  such,  the  Company  reasonably  expects  that  its  results  of
operations  will  no  longer  be directly  affected  by  fuel  price
volatility.
 9
      Competition

          The  airline industry is highly competitive, and there are
few  barriers  to  entry  in  the markets  served  by  the  Company.
Furthermore,  larger carriers can impact the markets served  by  the
Company   through  fare  discounting  as  well  as  flight  schedule
modifications.   Competition in the markets served  by  the  Company
from  other air carriers varies by location, type of aircraft  (both
turboprop and jet), and in certain cities, comes from carriers which
serve  the  same  destinations as the Company but through  different
hubs.   Under the Company's fixed fee arrangements with  United  and
Delta, United and Delta are responsible for establishing routes  and
fee structure, and the Company's revenue is not directly related  to
passenger  revenue  earned  by  United  or  Delta  on  its  flights.
However,  the overall system benefit to those airlines is likely  to
affect  the  Company  in such areas as future growth  opportunities.
The  Company attempts to address competition by the level of service
it provides passengers traveling on flights it operates.

     Slots

           Slots  are  reservations  for takeoffs  and  landings  at
specified  times  and  are required by governmental  authorities  to
operate at certain airports.  The Company has rights to and utilizes
takeoff  and landing slots at Chicago-O'Hare and LaGuardia,  Kennedy
and  White  Plains, New York airports.  The Company also  uses  slot
exemptions at Chicago-O'Hare, which differ from slots in  that  they
allow service only to designated cities and are not transferable  to
other  airlines  without  the approval of  the  U.S.  Department  of
Transportation ("DOT").  Airlines may acquire slots by  governmental
grant,  by  lease or purchase from other airlines, or by  loan  when
another   airline  does  not  use  a  slot  but  desires  to   avoid
governmental reallocation of a slot for lack of use.  All leased and
loaned  slots  are  subject to renewal and  termination  provisions.
Under rules presently in effect, all slot regulation is scheduled to
end  at  Chicago-O'Hare  after July 1, 2002  and  at  LaGuardia  and
Kennedy  after  January 1, 2007.  The rules also  provide  that,  in
addition  to  those slots currently held by carriers,  operators  of
regional   jet  aircraft  may  apply  for,  and  the  Secretary   of
Transportation  must grant, additional slots at Chicago,  LaGuardia,
and  Kennedy  in order to permit the carriers to offer new  service,
increase  existing  service or upgrade to regional  jet  service  in
qualifying smaller communities.  There is no limit on the number  of
slots a carrier may request.

          The  ability  of  regional carriers  to  obtain  slots  at
LaGuardia in large numbers led to an increase in flight activity  at
the  airport that exceeded the capacity of LaGuardia.  As a  result,
and  to reduce airport congestion and delays, the FAA implemented  a
slot lottery system resulting in a decrease in the operation of  new
regional  jet service to and from LaGuardia including ACJet services
operated for Delta.  In addition, ACA is unable to increase  service
at  LaGuardia given limits on the number of slots and the impact  of
the  slot lottery.  The slot lottery is a temporary measure, and the
FAA  is  considering  implementing a long term solution  that  could
involve  increasing landing and other fees to discourage  operations
during   peak  hours.   To  the  extent  other  airports  experience
significant flight delays, the FAA or local airport operators  could
seek  to impose similar peak period pricing systems or other demand-
reducing  strategies  which could impede the  Company's  ability  to
serve any such impacted airport.
       10
     Employees

            As of March 1, 2001, the Company had 3,015 full-time and
377 part-time employees, classified as follows:


           Classification               Full-    Part-
                                         Time     Time
                                          
           Pilots                       1,110        1
           Flight attendants              475        1
           Station personnel              600      327
           Maintenance personnel          377        9
           Management,
           administrative and
             Clerical personnel           453       39

           Total employees              3,015      377


          The Company's pilots are represented by the Airline Pilots
Association  ("ALPA"),   flight attendants are  represented  by  the
Association   of  Flight  Attendants  ("AFA"),  and  mechanics   are
represented   by   the  Aircraft  Mechanics  Fraternal   Association
("AMFA").

           The ALPA collective bargaining agreement became amendable
in  February 2000 and  the Company and ALPA began meetings on a  new
contract. In January  2001, the Company  agreed to a new four-and-a-
half year contract with  ALPA  which  was  subsequently ratified and
became effective on  February 9, 2001. This  agreement  provides for
improvements in pay rates, benefits, training and other areas.   The
collective  bargaining agreement covers pilots flying for  both  the
Atlantic  Coast Airlines/United Express operation, as  well  as  the
Atlantic  Coast Jet/Delta Connection operation.  The  new  agreement
provides  for substantial increases in pilot compensation which  the
Company believes are consistent with industry trends.

          ACA's   collective  bargaining  agreement  with  AFA   was
ratified  in  October,  1998.   The agreement  is  for  a  four-year
duration  and  becomes  amendable in October  2002.   ACJet  has  an
agreement  with AFA for a five-year duration covering  ACJet  flight
attendants  on  terms  substantially similar to  the  terms  of  the
contract between ACA and AFA.  The ACJet agreement becomes amendable
in March 2005.

          The collective bargaining agreement with AMFA was ratified
in  June,  1998.   The  agreement is for a  four-year  duration  and
becomes  amendable  in  June  2002.    This  agreement  covers   all
mechanics working for the Company.

          The   Company  believes  that  certain  of  the  Company's
unrepresented  labor  groups are from time  to  time  approached  by
unions  seeking  to represent them.  However, the  Company  has  not
received  any official notice of organizing activity and there  have
been   no   representation  applications  filed  with  the  National
Mediation  Board by any of these groups.  The Company believes  that
the  wage  rates  and  benefits for non-union  employee  groups  are
comparable to similar groups at other regional airlines.

          The  Company  continues to commit additional resources  to
its   employee  recruiting  and  retention  efforts  and  is  hiring
personnel to accommodate its growth plans.  However, due to industry
hiring  demands,  a  competitive  local  labor  market  in  Northern
Virginia  and normal attrition, there can be no assurance  that  the
Company will be able to continue to meet its hiring requirements.
 11
     Pilot Training

           The Company  performs pilot training  with  state-of-the-
art, full motion  simulators  and  conducts  training  in accordance
with  FAA Part  121  regulations.   The  Company  has  entered  into
agreements  with  Pan  Am  International  Flight  Academy  ("PAIFA")
which  allow  the  Company to train CRJ, J-41  and  J-32  pilots  at
PAIFA's  facility near Washington-Dulles.  In 1999,  PAIFA  acquired
from  a third party the existing training facility where the Company
has  been  conducting  J-41  and J-32  training,  and  added  a  CRJ
simulator  at  the  facility  in December  1999.   The  Company  has
committed  to  purchase an annual minimum number  of  CRJ  and  J-41
simulator   training  hours  at  agreed  rates,   with   commitments
originally extending ten and three years, respectively.  Under  this
commitment, a new CRJ simulator will be acquired in July 2001.   The
Company's  payment obligations over the remaining nine  years  total
approximately  $16  million.   328JET training  is  presently  being
conducted  in  Dallas, Texas at a facility arranged  in  conjunction
with  the  acquisition of the aircraft.  The Company is  negotiating
with  PAIFA  to  have  PAIFA  install  a  328JET  simulator  at  its
Washington-Dulles facility.

     Regulation

          Economic.   The Department of Transportation  ("DOT")  has
extensive  authority to issue certificates authorizing  carriers  to
engage   in   air  transportation,  establish  consumer   protection
regulations,  prohibit  certain unfair or  anti-competitive  pricing
practices,   mandate  conditions  of  carriage  and   make   ongoing
determinations  of a carrier's fitness, willingness and  ability  to
provide  air transportation.  The DOT can bring proceedings for  the
enforcement  of  its regulations under applicable federal  statutes,
which  proceedings  may  result in civil  penalties,  revocation  of
operating authority or criminal sanctions.

          The Company's ACA and ACJet subsidiaries hold certificates
of  public  convenience  and necessity,  issued  by  the  DOT,  that
authorizes  the  subsidiaries  to  conduct  air  transportation   of
persons, property and mail between all points in the United  States,
its  territories and possessions.  These certificates  require  that
ACA  and  ACJet maintain DOT-prescribed minimum levels of insurance,
comply  with  all  applicable statutes and  regulations  and  remain
continuously "fit" to engage in air transportation.  In addition  to
this  authority,  ACA  and ACJet are authorized  to  engage  in  air
transportation between the United States and Canada.

          Based  on  conditions in the industry, or as a  result  of
Congressional  directives or statutes, the DOT  from  time  to  time
proposes  and adopts new regulations or amends existing  regulations
in which new or amended regulations may impose additional regulatory
burdens and costs on the Company.

          Due  to  an  increase in passenger traffic,  weather,  air
traffic  control caused delays and interruptions in service  related
to  labor  disputes,  members of Congress  have  proposed  passenger
rights  legislation  as well as legislation to  address  competition
issues.   Imposition  of new laws and regulations  on  air  carriers
could increase the cost of operation and or limit carrier management
discretion, although the final form of  pending legislative, if  any
is adopted as law, is uncertain.
 12
          Safety.   The FAA extensively regulates the safety-related
activities  of air carriers.  The Company is subject  to  the  FAA's
jurisdiction  with respect to aircraft maintenance  and  operations,
equipment,   ground  facilities,  flight  dispatch,  communications,
training,  weather observation, flight personnel, airport  security,
the   transportation  of  hazardous  materials  and  other   matters
affecting  air  safety.  To ensure compliance with its  regulations,
the  FAA  requires  that airlines under its jurisdiction  obtain  an
operating   certificate  and  operations  specifications   for   the
particular  aircraft  and  types of  operations  conducted  by  such
airlines.    The  Company's  ACA  and  ACJet  subsidiaries   possess
operating  certificates  issued by the FAA and  related  authorities
authorizing  them to conduct operations with turboprop and  turbojet
equipment in the case of ACA and turbojet equipment in the  case  of
ACJet.   The  Company,  like  all carriers,  requires  specific  FAA
authority  to add aircraft to its fleet.  ACA and ACJet's  authority
to  conduct  operations  is subject to suspension,  modification  or
revocation for cause.  The FAA has authority to bring proceedings to
enforce  its regulations, which proceedings may result in  civil  or
criminal penalties or revocation of operating authority.

           From  time  to  the  time  and with  varying  degrees  of
intensity,  the  FAA  conducts inspections of  air  carriers.   Such
inspections may be scheduled or unscheduled and may be triggered  by
specific   events  involving  either  the  specific  carrier   being
inspected  or other air carriers.  In addition, the FAA may  require
airlines  to  demonstrate that they have the  capacity  to  properly
manage growth and safely operate increasing numbers of aircraft.

          In  order  to  ensure the highest level of safety  in  air
transportation,   the  FAA  has  authority  to   issue   maintenance
directives and other mandatory orders.  These relate to, among other
things,  the  inspection of aircraft and the mandatory  removal  and
replacement of  parts or structures.  In addition, the FAA from time
to  time  amends  its regulations and such amended  regulations  may
impose  additional regulatory burdens on the Company,  such  as  the
required  installation of new safety-related items.  Depending  upon
the  scope  of  the  FAA's  orders and  amended  regulations,  these
requirements   may   cause  the  Company   to   incur   substantial,
unanticipated  expenses  which may not  be  reimbursable  under  the
Company's  marketing  agreements. The FAA enforces  its  maintenance
regulations  by  the  imposition of civil penalties,  which  can  be
substantial.

          The  FAA  requires  air  carriers  to  adopt  and  enforce
procedures  designed to safeguard property, ensure airport  security
and  screen passengers to protect against terrorist acts.  The  FAA,
from  time to time, imposes additional security requirements on  air
carriers and airport authorities based on specific threats or  world
conditions or as otherwise required.  The Company incurs substantial
expense  in  complying  with current security  requirements  and  it
cannot  predict what additional security requirements may be imposed
in the future or the cost of complying with such requirements.

          Associated with the FAA's security responsibility  is  its
program   to   ensure   compliance   with   rules   regulating   the
transportation  of  hazardous materials.  The Company  has  policies
against  accepting hazardous materials or other dangerous goods  for
transportation.   Employees  of  the  Company  are  trained  in  the
recognition of hazardous materials and dangerous goods through a FAA
approved  training course.  The Company may ship aircraft and  other
parts  and  equipment, some of which may be classified as  hazardous
materials,  using the services of third party carriers, both  ground
and  air.   In  acting  in the capacity of a  shipper  of  hazardous
materials, the Company must comply with applicable regulations.  The
FAA enforces its hazardous material regulations by the imposition of
civil penalties, which can be substantial.
           13
          Other  Regulation.   In the maintenance  of  its  aircraft
fleet  and  ground  equipment, the Company  handles  and  uses  many
materials  that  are  classified as  hazardous.   The  Environmental
Protection Agency and similar local agencies have jurisdiction  over
the handling and processing of these materials.  The Company is also
subject  to  the  oversight of the Occupational  Safety  and  Health
Administration concerning employee safety and health  matters.   The
Company  is  subject  to  the  Federal  Communications  Commission's
jurisdiction regarding the use of radio frequencies.

          Federal  law  generally  preempts airports  from  imposing
unreasonable local noise rules that restrict air carrier operations.
However, under certain circumstances airport operators may implement
reasonable  and nondiscriminatory local noise abatement  procedures,
which  procedures could impact the ability of the Company  to  serve
certain airports, particularly in off-peak hours.



     Seasonality

            Seasonal   factors   such   as   winter   snow   storms,
thunderstorms,   and  hurricanes have  the  ability  to  affect  the
Company's  capacity,  completion  factor,  profitability  and   cash
generation.

           As  a whole, the Company's principal geographic areas  of
operations usually experience more adverse weather during  the  year
as  compared  to  other  geographical  regions,  causing  a  greater
percentage  of  the  Company's and other  airlines'  flights  to  be
canceled.

Item 2.        Properties

     Leased Facilities

          Airports

           The Company leases gate and ramp facilities at all of the
airports  ACA serves and leases ticket counter and office  space  at
those locations where ticketing is handled by Company personnel.  In
most  instances, gate and ramp facilities for ACJet are provided  by
Delta.   Payments to airport authorities for ground  facilities  are
generally based on a number of factors, including space occupied  as
well  as flight and passenger volume.  In May 1999, the Company took
occupancy  of  a  new  69,000  square foot  passenger  concourse  at
Washington-Dulles  dedicated solely to regional airline  operations.
The  36-gate concourse, designed to support the Company's  expanding
United  Express  operation, is owned by the Metropolitan  Washington
Airports Authority and leased to the Company under a 15 year lease.

          Corporate Offices

           In  December 2000, the Company moved into a  newly  built
three-story office building encompassing 77,000 square feet of space
under  a  ten  year operating lease.  This new facility  houses  the
executive,  administrative  and  system  control  departments.   The
Company's  previously  leased headquarters  facility,  comprised  of
79,000  square feet, is being transformed into an employee  training
and  services center.  The Company renegotiated this lease for a new
seven  year  term  expiring in January 2008.   Together,  these  two
properties  will provide the necessary facilities for the  Company's
continued growth.
 14
          Maintenance Facilities

           The  FAA's safety regulations mandate periodic inspection
and  maintenance of commercial aircraft.  The Company performs  most
line maintenance, service and inspection of its aircraft and engines
at its maintenance facilities using its own personnel.

           The  Company performs maintenance functions at its 90,000
square  foot  aircraft  maintenance  facility  at  Washington-Dulles
airport  and at its 34,000 square foot hangar facility in  Columbia,
SC.   The  Washington-Dulles facility is comprised of 60,000  square
feet  of  hangar space and 30,000 square feet of support  space  and
includes  hangar, shop and office space necessary  to  maintain  the
Company's  fleet.   The  Company is  currently  in  the  process  of
expanding  the Washington-Dulles facility to add 22,400 square  feet
of additional support space to accommodate the planned growth of the
aircraft  fleet.   The  cost  of this  expansion,  estimated  at  $4
million, will be reflected through increases in the Company's  lease
rates  for the facility.  The expansion does not change the original
lease term of 15 years.


Item 3.        Legal Proceedings

           The  Company is a party to routine litigation and to  FAA
civil  action proceedings, all of which are viewed to be  incidental
to  its  business, and none of which the Company believes are likely
to have a material effect on the Company's financial position or the
results of its operations.


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

          No matter was submitted during the fiscal quarter ended
December 31, 2000, to a vote of the security holders of the Company
through the solicitation of proxies or otherwise.

                               PART II

Item  5.         Market for Registrant's Common Equity  and  Related
Stockholder Matters

           The Company's common stock, par value $.02 per share (the
"Common   Stock"),   is  traded  on  the  NASDAQ   National   Market
("NASDAQ/NM") under the symbol "ACAI".  Trading of the Common  Stock
commenced on July 21, 1993.

                On January 25, 2001, the Company announced a 2-for-1
common stock split payable as a stock dividend on February 23,  2001
to shareholders of record on February 9, 2001.
 15
           The following table sets forth the reported high and  low
closing  sale prices of the Common Stock on the NASDAQ/NM,  adjusted
for the two for one stock dividend issued February 23, 2001, for the
periods indicated:

          1999                        High           Low
          First quarter              $17.50         $12.125
          Second quarter             $15.50          $7.938
          Third quarter              $10.75          $8.75
          Fourth quarter             $11.875         $8.844


          2000
          First quarter              $13.375         $8.125
          Second quarter             $16.313        $11.50
          Third quarter              $19.188        $13.00
          Fourth quarter             $21.875        $13.438

          2001
          First quarter              $23.50         $18.25
          (through March 1, 2001)

          As of March 1, 2001, the closing sales price of the Common
Stock on NASDAQ/NM was $18.25 per share and there were approximately
184 holders of record of Common Stock.

           The Company has not paid any cash dividends on its Common
Stock and does not anticipate paying any Common Stock cash dividends
in  the  foreseeable future.  The Company intends to retain earnings
to  finance  the  growth of its operations.  The payment  of  Common
Stock cash dividends in the future will depend upon such factors  as
earnings  levels,  capital  requirements,  the  Company's  financial
condition,  the applicability of any restrictions imposed  upon  the
Company  subsidiaries  by certain of its financing  agreements,  the
dividend  restrictions imposed by the Company's line of credit,  and
other  factors  deemed  relevant by  the  Board  of  Directors.   In
addition,  ACAI is a holding company and its only significant  asset
is its investment in its subsidiaries, ACA and ACJet.

          In  July  1997, the Company issued $57.5 million aggregate
principal amount of 7.0% Convertible Subordinated Notes due July  1,
2004  (the "Notes"), pursuant to Rule 144A under the Securities  Act
of  1933,  and received net proceeds of approximately $55.6  million
related  to the sale of the Notes.  The Notes were convertible  into
shares  of Common Stock, of the Company by the holders at  any  time
after  sixty  days  following the latest date of  original  issuance
thereof  and  prior  to  maturity,  unless  previously  redeemed  or
repurchased,  at a conversion price of $4.50 per share,  subject  to
certain  adjustments.   On  May 15, 2000,  the  Company  called  the
remaining  $19.8 million principal amount of Notes outstanding,  for
redemption  at  104%  of face value effective  July  3,  2000.   The
holders  elected to convert all of the Notes into common  stock  and
approximately  4.4 million shares  were issued in exchange  for  the
Notes  during the period May 25, 2000 to June 6, 2000, resulting  in
an addition to paid in capital of approximately $19.8 million offset
by  a  reduction of approximately $471,000 for the unamortized  debt
issuance  costs  relating  to the Notes  in  connection  with  their
conversion.
 16
          The Company's Board of Directors has approved the purchase
of up to $40 million of outstanding shares in open market or private
transactions.   As  of  March 10, 2001, the  Company  has  purchased
2,128,000  shares of its common stock at an average price  of  $8.64
per share.  The Company has approximately $21.6 million remaining of
the $40 million authorization.


Item 6.        Selected Financial Data

           The  following selected financial data under the  caption
"Consolidated Financial Data" and "Consolidated Balance Sheet  Data"
relating to the years ended December 31, 1996, 1997, 1998, 1999  and
2000  have  been  derived from the Company's consolidated  financial
statements.  The following selected operating data under the caption
"Selected  Operating Data" have been derived from  Company  records.
The data should be read in conjunction with "Management's Discussion
and  Analysis of Results of Operations and Financial Condition"  and
the  Consolidated  Financial Statements and Notes  thereto  included
elsewhere in this Annual Report on Form 10-K.


 17
                      SELECTED CONSOLIDATED FINANCIAL AND OPERATING DATA
                     (Dollars in thousands, except per share amounts and
                             operating data)


Consolidated Financial Data:          Years  ended December 31,

                                 1996     1997     1998     1999     2000
                                                       
Operating revenues:
  Passenger revenues         $179,370 $202,540 $285,243 $342,079 $442,695
  Total operating revenues    182,484  205,444  289,940  347,365  452,526
Operating expenses:
  Salaries and related costs   44,438   49,661   68,135   84,554  107,831
  Aircraft fuel                17,124   17,766   23,978   34,072   64,433
  Aircraft maintenance and     16,841   16,860   22,730   24,357   36,750
  materials
  Aircraft rentals             29,137   29,570   36,683   45,215   59,792
  Traffic commissions and      28,550   32,667   42,429   54,521   56,623
  related fees
  Facility rent and landing     8,811   10,376   13,475   17,875   20,284
  fees
  Depreciation and              2,846    3,566    6,472    9,021   11,193
  amortization
  Other                        14,900   16,035   23,347   28,458   42,537
  Restructuring/aircraft early   (426)       -        -        -   28,996
retirement charges (reversals)
(1)
  Total operating expenses    162,221  176,501  237,249  298,073  428,439

Operating income               20,263   28,943   52,691   49,292   24,087


  Interest expense             (1,013)  (3,450)  (4,207)  (5,614)  (6,030)
  Interest income                 341    1,284    4,145    3,882    5,033
  Debt conversion expense (2)       -        -   (1,410)       -        -
  Other income (expense), net      17       62      326      (85)    (278)
Total other expense, net         (655)  (2,104)  (1,146)  (1,817)  (1,275)

Income before income tax
expense and cumulative
  effect of accounting change  19,608   26,839   51,545   47,475   22,812
Income tax provision              450   12,339   21,133   18,319    7,657

Income before cumulative
effect of accounting change    19,158   14,500   30,412   29,156   15,155
Cumulative effect of                -        -        -     (888)       -
accounting change, net (3)
Net income                    $19,158  $14,500  $30,412  $28,268  $15,155


 18
     SELECTED CONSOLIDATED FINANCIAL AND OPERATING DATA (continued)
   (Dollars in thousands, except per share amounts and operating data)


                                    Years ended December 31,

                             1996      1997       1998        1999        2000
                                                            
Income per share:
  Basic:
    Income before            $.57     $0.47       $.84        $.77        $.38
 cumulative effect of
 accounting change
    Cumulative effect of        -         -          -       (0.02)          -
accounting change
  Net income per share       $.57     $0.47       $.84        $.75        $.38
(4)

  Diluted:
     Income before           $.54     $0.40        $.71        $.68       $.36
 cumulative effect of
 accounting change
    Cumulative effect of        -         -           -       (0.02)         -
accounting change
  Net income per share       $.54     $0.40        $.71        $.66       $.36
(4)

Weighted average number of
shares used in computation
(in thousands) (4)
      Basic                33,924    31,294      36,256      37,928     40,150
      Diluted              35,680    39,024      44,372      44,030     43,638

Selected Operating Data:
    Departures            137,924   146,069    170,116      186,571    199,050
    Revenue passengers  1,462,241 1,666,975  2,534,077    3,234,713  3,778,811
carried
    Revenue passenger     358,725   419,977    792,934    1,033,912  1,271,273
miles (000s) (5)
    Available seat miles  771,068   861,222  1,410,763    1,778,984  2,203,839
(000s) (6)
    Passenger load          46.5%     48.8%      56.2%        58.1%      57.7%
factor (7)
    Breakeven passenger     41.4%     41.8%      45.8%        49.7%      50.8%
load factor (8)
    Revenue per            $0.237    $0.239     $0.206       $0.195     $0.205
available seat mile
    Cost per available     $0.211    $0.205     $0.168       $0.168     $0.181
seat mile (9)
    Average yield per      $0.500    $0.482     $0.360       $0.331     $0.348
revenue passenger mile
(10)
    Average fare             $123      $122       $113         $106       $117
    Average passenger         245       252        313          320        336
trip length (miles)
    Aircraft in service        57        65         74           84        105
(end of period)
    Destinations served        39        43         53           51         53
(end of period)

Consolidated Balance
Sheet Data:
    Working capital       $17,782   $45,028    $68,130      $60,440    $72,018
    Total assets           64,758   148,992    227,626      293,753    382,700
    Long-term debt and
capital leases, less        5,673    76,145     64,735       92,787     67,089
current portion
    Total stockholders'    34,637    34,805    110,377      125,524    168,173
equity

 19
1.   In 2000, the Company recorded an operating charge of $28,996,000
  ($17,398,000 net of income tax benefits) for the present value of future
  lease and other costs associated with the early retirement of 28 J-32
  turboprop aircraft.

2.   In connection with the induced conversion of a portion of the 7%
  Convertible Subordinated Notes, the Company recorded a non-cash, non-
  operating charge of approximately $1.4 million in 1998.

3.   In 1999, the Company recorded a charge of $888,000 for the
  cumulative effect, net of income taxes, of a change in accounting for
  preoperating costs in connection with the implementation of Statement of
  Position 98-5.

4.   All per share calculations have been restated to reflect a 2 for 1
  common stock split distributed on February 23, 2001.

5.   "Revenue passenger miles" or "RPMs" represent the number of miles
  flown by revenue passengers.

6.   "Available seat miles" or "ASMs" represent the number of seats
  available for passengers multiplied by the number of scheduled miles the
  seats are flown.

7.   "Passenger load factor" represents the percentage of seats filled by
  revenue passengers and is calculated by dividing revenue passenger miles
  by available seat miles.

8.   "Breakeven passenger load factor" represents the percentage of seats
  needed to be filled by revenue passengers for the airline to break even
  after operating expenses, less other revenues and excluding restructuring
  and write-offs of intangible assets.

9.   "Operating cost per available seat mile" represents total operating
  expenses, excluding restructuring and aircraft early retirement charges,
  divided by available seat miles.

10.  "Average yield per revenue passenger mile" represents the average
  passenger revenue received for each mile a revenue passenger is carried.
 20
Item  7.     Management's Discussion and Analysis of Results of Operations
                              and Financial Condition

General

           Atlantic  Coast  Airlines  Holdings,  Inc.  ("ACAI")  operates
through  its wholly-owned subsidiaries, Atlantic Coast Airlines  ("ACA"),
and  Atlantic Coast Jet, Inc. ("ACJet") (together, the "Company").  ACJet
began  revenue service on August 1, 2000.  In 2000, the Company  recorded
net income of $15.2 million compared to $28.3 million for 1999, and $30.4
million  for  1998.  The 2000 results include a restructuring  charge  of
$17.4  million,  net  of  income  taxes, related  to  the  planned  early
retirement  of 28 leased 19-seat J-32 turboprop aircraft.  The  1999  net
results  include the cumulative effect of an accounting  change,  net  of
income  taxes,  of  $888,000  related to the  adoption  of  Statement  of
Position  98-5, which resulted in the write-off of remaining  unamortized
regional  jet  implementation preoperating costs.  The 1998  net  results
reflect  a one time, non-cash, non-operating charge of $840,000,  net  of
income  taxes, related to the induced conversion of a portion of  the  7%
Convertible  Subordinated  Notes.  Excluding  these  unusual  items,  net
income  for  2000,  1999, and 1998 would have been $32.6  million,  $29.2
million,  and  $31.3  million, respectively.   For  2000,  the  Company's
available  seat  miles  ("ASM") increased 24% with  the  addition  of  14
Canadair  Regional Jet ("CRJ") aircraft and 14 Fairchild  Dornier  328JET
("328JET) aircraft, net of the reduction of seven J-32 turboprop aircraft
during  the  year.   The number of total passengers  increased  17%,  and
revenue passenger miles ("RPM) increased 23%.


Results of Operations

           The  Company earned income of $15.2 million (including  a  $29
million pre-tax operating charge related to the early retirement of 28 J-
32  turboprop  aircraft) or $.36 per diluted share in  2000  compared  to
$28.3  million  or $.66 per diluted share in 1999, and $30.4  million  or
$.71  per  diluted  share in 1998.  During 2000,  the  Company  generated
operating  income  of  $24.1 million (including a $29  million  operating
charge  related  to the early retirement of 28 J-32 turboprop  aircraft),
compared to $49.3 million for 1999 and $52.7 million for 1998.  Excluding
the  2000  aircraft early retirement charge, operating margins for  2000,
1999 and 1998 were 11.7%, 14.2% and 18.2% respectively.

           The 51.1% decrease in operating income from 1999 to 2000 is  a
reflection of the J-32 retirement charge of $29 million.  Excluding  this
charge,  operating income increased 7.7%, which reflects a 5.1%  increase
in  unit  revenue  (total  revenue per ASM) from  $0.195  to  $0.205,  an
increase of 7.7% in unit costs (cost per ASM) from $0.168 to $.181 and  a
23.9% increase in ASM's.

          The  6.5%  decrease  in  operating income  from  1998  to  1999
reflects  a  5.4% decrease in unit revenue (total revenue per  ASM)  from
$.206  to  $.195,  while unit cost (cost per ASM) remained  the  same  at
$0.168 for both years, partially offset by a 26.1% increase in ASM's.

 21
Fiscal Year 1999 vs. 2000

Operating Revenues

          The  Company's  operating revenues increased  30.3%  to  $452.5
million  in  2000  compared  to $347.4 million  in  1999.   The  increase
resulted  from  a 23.9% increase in ASMs, together with  an  increase  in
revenue per ASMs of 5.1%.  The increase in ASMs reflects the addition  of
fourteen CRJ aircraft and fourteen 328JET aircraft in 2000, and the  full
year effect in 2000 of adding ten CRJ aircraft during 1999, offset by the
removal of seven J-32 aircraft during 2000.  Revenue passengers increased
16.8%  in 2000 compared to 1999, which combined with the increase in  the
average passenger stage length resulted in a 23% increase in RPMs.

          The  86%  increase  in other revenues year over  year  includes
amounts paid by Delta Air Lines related to certain pilot training for the
Delta Connection operation.

Operating Expenses

          Excluding the $29 million aircraft early retirement charge, the
Company's operating expenses increased 34.0% to $ 399.4 million  in  2000
compared to $298 million in 1999.  This increase was due primarily to: an
89%  increase  in total fuel costs as a result of a 49% increase  in  the
average price per gallon of jet fuel, coupled with a 20% increase in  the
average fuel burn rate to 222 gallons per hour; a 23.9% increase in ASMs;
and  expenses for the certification and start up of the ACJet  operation.
The increase in ASMs, passengers and burn rates reflects the addition  of
fourteen  CRJs and fourteen 328JETs into scheduled service,  net  of  the
retirement of seven J-32s during 2000.

          A  summary  of operating expenses as a percentage of  operating
revenue and operating cost per ASM for the years ended December 31,  1999
and 2000 is as follows:

                                      Year Ended December 31,



                                     1999                       2000
                              Percent of    Cost         Percent of    Cost
                              Operating    Per ASM       Operating    Per ASM
                              Revenues     (cents)       Revenues     (cents)
                                                            
Salaries and related costs       24.3%       4.8            23.8%       4.9   %
Aircraft fuel                     9.8%       1.9            14.2%       2.9
Aircraft maintenance              7.0%       1.4             8.1%       1.7
and materials
Aircraft rentals                 13.0%       2.5            13.2%       2.7
Traffic commissions and          15.7%       3.1            12.5%       2.6
related fees
Facility rent and landing fees    5.2%       1.0             4.5%        .9
Depreciation and amortization     2.6%        .5             2.5%        .5
Other                             8.2%       1.6             9.4%       1.9
Aircraft early retirement charge     -         -             6.4%       1.3

    Total                        85.8%      16.8            94.7%      19.4



          Costs per ASM increased 15.5% to 19.4 cents in 2000 compared to
16.8  cents  for 1999, primarily due to a 49% increase in the  year  over
year  price  per  gallon of jet fuel, the expenses  associated  with  the
certification and start-up of ACJet, flight crew training costs, and  the
aircraft   early   retirement  charge.   Excluding  the  aircraft   early
retirement charge, costs per ASM increased 7.7% to 18.1 cents during 2000
compared to 16.8 cents for 1999.
 22
          Salaries and related costs per ASM increased 2.1% to 4.9  cents
in 2000 compared to 4.8 cents in 1999.  In absolute dollars, salaries and
related  expenses increased 27.5% from $84.6 million in  1999  to  $107.8
million  in 2000.  The increase primarily resulted from the net  addition
of  780  full  and  part time employees during 2000  to  support  the  28
regional jet aircraft added during 2000.

          The  cost  per ASM of aircraft fuel increased to 2.9  cents  in
2000  compared to 1.9 cents in 1999.  The total price per gallon of  fuel
increased  48.9%  to $1.11 in 2000 compared to 74.6 cents  in  1999.   In
absolute  dollars,  aircraft  fuel expense  increased  89.1%  from  $34.1
million in 1999 to $64.4 million in 2000, reflecting the higher cost  per
gallon  fuel  price, a 5.8% increase in block hours and the  higher  fuel
consumption per hour of regional jet aircraft versus a turboprop aircraft
which resulted in a 20% increase in the system average burn rate (gallons
used per block hour flown).

          The   cost  per  ASM  of  aircraft  maintenance  and  materials
increased  to  1.7  cents in 2000 compared to  1.4  cents  in  1999.   In
absolute  dollars,  aircraft maintenance and materials expense  increased
50.9% from $24.4 million in 1999 to $36.8 million in 2000.  The increased
expense  resulted from the increase in the size of the total  fleet,  the
continual  increase  in  the  average age of the  turboprop  fleets,  the
gradual  expiration of manufacturer's warranties on  the  CRJs,  and  the
reversal  in  1999  of approximately $1.5 million in life  limited  parts
repair  expense  accruals  related to CRJ engines  that  were  no  longer
required based on the introduction of a maintenance contract covering the
GE engines operating on the CRJ fleet.

          The  cost per ASM of aircraft rentals increased slightly to 2.7
cents  in  2000 compared to 2.5 cents in 1999.  During 2000, the  Company
took  delivery of 28 additional regional jet aircraft, all of which  were
lease  financed.  In absolute dollars, aircraft rental expense  increased
32.2%  to $59.8 million as compared to $45.2 million in 1999 due  to  the
additional aircraft added to the fleet.

          The  cost  per  ASM  of traffic commissions  and  related  fees
decreased to 2.6 cents in 2000 as compared to 3.1 cents in 1999.    Delta
is  responsible  for  travel  agent  commissions  and  related  fees  and
effective  December  1,  2000,  United is responsible  for  travel  agent
commissions  and  program  fee expense as a result  of  the  restated  UA
agreement.   In  absolute dollars, traffic commissions and  related  fees
increased 3.9% to $56.6 million in 2000 from $54.5 million in 1999.   The
increase  resulted from an increase in passenger revenues  and  passenger
volumes, offset by a reduction in the commission rates payable to  travel
agents.

          The cost per ASM of facility rent and landing fees decreased to
 .9  cents for 2000 from 1.0 cent for 1999.  In absolute dollars, facility
rent  and  landing fees increased 13.5% to $20.3 million  for  2000  from
$17.9  million  in 1999.  The increase in absolute dollars  for  facility
rent  and  landing fees is a result of a 6.7% increase in the  number  of
departures, and the heavier landing weight of the regional jets.

          The  cost per ASM of depreciation and amortization remained the
same  at  0.5 cents for 2000 and 1999.  In absolute dollars, depreciation
and  amortization expense for 2000 increased 24.1% to $11.2 million  from
$9  million in 1999.  The absolute increase results in part from the full
year  effect  of purchasing two CRJ aircraft and rotable spare  parts  in
1999 for approximately $59 million.

           23
          The  cost per ASM of other operating expenses increased to  1.9
cents  for  2000  from  1.6  cents in 1999.  In absolute  dollars,  other
operating  expenses increased 49.5% to $42.5 million for 2000 from  $28.5
million  in  1999.  The increased costs result primarily from  the  16.8%
increase  in  revenue  passengers  which  resulted  in  higher  passenger
handling costs, training expenses for new flight crews, and expenses  for
ACJet  pre-operating activities including regulatory compliance, employee
recruitment,   training,   establishment  of  operating   infrastructure,
establishment  of  third  party contractual  arrangements,  and  aircraft
proving  runs.  The Company expects pilot training costs to  continue  to
increase  as  the  remaining firm ordered CRJ  and  328JET  aircraft  are
received.

          In  2000, the Company recorded an operating charge of 1.3 cents
per  ASM  for  costs  associated with the early  retirement  of  28  J-32
turboprop  aircraft.  In absolute dollars, the amount of the  charge  was
$29  million.  The  charge  includes the estimated  cost  of  contractual
obligations  to  meet  aircraft return conditions  as  well  as  a  lease
termination  fee.   The retirement of the J-32 fleet is  expected  to  be
completed by December 31, 2001.

          Interest  expense increased from $5.6 million  in  1999  to  $6
million  in 2000. The increase is the result of the full year  effect  of
the  debt  outstanding  for the purchase of two CRJs  in  1999  partially
offset  by  the impact of the conversion of the Company's 7%  notes  into
equity during the first half of 2000.

          Interest  income  increased from $3.9 million  in  1999  to  $5
million  in  2000.   This  is  primarily  the  result  of  the  Company's
significantly higher cash balances during 2000 as compared to 1999.

          The  Company  recorded  a provision for income  taxes  of  $7.7
million  for  2000,  compared to a provision for income  taxes  of  $18.3
million  in 1999.  The 2000 effective tax rate is approximately 33.6%  as
compared  to  the  1999 effective tax rate of approximately  38.6%.  This
decrease is due to a favorable state income tax ruling resulting  in  the
application of one time state tax credits, and the realization of certain
tax benefits that were previously reserved, which together reduced income
tax  expense  by approximately $1.4 million for 2000.  The effective  tax
rates  reflect non-deductible permanent differences between  taxable  and
book income.

          The  American Institute of Certified Public Accountants  issued
Statement  of  Position 98-5 on accounting for start-up costs,  including
preoperating  costs  related to the introduction of new  fleet  types  by
airlines.   The new accounting guidelines were effective for  1999.   The
Company  had  previously deferred certain start-up costs related  to  the
introduction of the CRJs and was amortizing such costs to expense ratably
over  four  years.   Effective January 1, 1999, the  Company  recorded  a
charge  for the remaining unamortized balance of approximately  $888,000,
net  of  $598,000  of  income taxes, associated with previously  deferred
preoperating costs.

 24
Fiscal Year 1998 vs. 1999

Operating Revenues

          The  Company's  operating revenues increased  19.8%  to  $347.4
million  in  1999  compared  to $289.9 million  in  1998.   The  increase
resulted from a 26.1% increase in ASMs, and an increase in load factor of
1.9  points, partially offset by an 8% decrease in revenue per  passenger
mile  (yield).   The increase in ASMs reflects the addition  of  ten  CRJ
aircraft  in  1999 and the full year effect of adding nine  CRJ  aircraft
during 1998.  The reduction in yield was caused principally by additional
competition by US Airways at the Company's Dulles hub, complications from
the  implementation of the Orion yield management system in the first and
second  quarters  of 1999, and a 2.1% increase in the  average  passenger
stage  length  from  313 miles in 1998 to 320 miles  for  1999.   Revenue
passengers increased 27.6% in 1999 compared to 1998, which combined  with
the  increase in the average passenger stage length resulted in  a  30.4%
increase  in RPMs.  Operating revenues as a whole in 1999 were negatively
impacted by more severe weather during 1999 as compared to 1998 including
two  hurricanes in September 1999 that impacted air transportation in the
Eastern United States.

Operating Expenses

           The  Company's  operating expenses increased 25.6%  to  $298.1
million in 1999 compared to $237.2 million in 1998 due primarily  to  the
26.1%  increase in ASMs, the 27.6% increase in passengers,  and  a  10.6%
increase in the average price per gallon of jet fuel.

           A  summary of operating expenses as a percentage of  operating
revenue and operating cost per ASM for the years ended December 31,  1998
and 1999 is as follows:

                                      Year Ended December 31,


                                          1998                1999
                                   Percent of   Cost     Percent of   Cost
                                   Operating   per ASM   Operating   per ASM
                                   Revenues    (cents)   Revenues    (cents)
                                                           
Salaries and related costs            23.5%      4.8        24.3%      4.8
Aircraft fuel                          8.3%      1.7         9.8%      1.9
Aircraft maintenance                   7.8%      1.6         7.0%      1.4
and materials
Aircraft rentals                      12.7%      2.6        13.0%      2.5
Traffic commissions and               14.6%      3.0        15.7%      3.1
related fees
Facility rent and landing fees         4.6%      1.0         5.2%      1.0
Depreciation and amortization          2.2%       .5         2.6%       .5
Other                                  8.1%      1.6         8.2%      1.6

    Total                             81.8%     16.8        85.8%     16.8


          Costs  per  ASM remained the same at 16.8 cents  in  1999  when
compared  to 1998. Total operating expenses in absolute dollars increased
25.6% in 1999 to $298.1 million versus $237.2 million in 1998.  ASM's for
1999 increased 26.1% to 1.8 billion as compared to 1.4 billion in 1998.

          Salaries  and related costs per ASM remained the  same  at  4.8
cents  in 1999 when compared to 1998.  In absolute dollars, salaries  and
related  expenses  increased 24.1% from $68.1 million in  1998  to  $84.6
million  in 1999.  The increase primarily resulted from the net  addition
of 331 full and part time employees during 1999 to support the additional
aircraft.
 25
          The  cost  per ASM of aircraft fuel increased to 1.9  cents  in
1999  compared to 1.7 cents in 1998.  The total price per gallon of  fuel
increased 10.6% to 74.6 cents in 1999 compared to 67.4 cents in 1998.  In
absolute dollars, aircraft fuel expense increased 42.1% from $24  million
in  1998  to $34.1 million in 1999 reflecting the higher cost per  gallon
fuel  price,  a  9.5%  increase  in  block  hours  and  the  higher  fuel
consumption per hour of a CRJ aircraft versus a turboprop aircraft  which
resulted  in  a  17.4% increase in the system average burn rate  (gallons
used per block hour flown).

          The   cost  per  ASM  of  aircraft  maintenance  and  materials
decreased  to  1.4  cents in 1999 compared to 1.6  cents  in  1998.   The
decreased  maintenance  expense  per  ASM  resulted  primarily  from  the
addition of the CRJ aircraft.  In addition to generating higher ASMs, the
CRJ aircraft are covered by manufacturer's warranty for up to three years
on  certain  components.  During the third quarter of 1999,  the  Company
reversed approximately $1.5 million in life limited parts repair  expense
accruals related to CRJ engines that was no longer required based on  the
maintenance  services and terms provided under a new  engine  maintenance
agreement.   The  Company has not incurred any heavy  maintenance  repair
costs  related to the CRJ aircraft in 1998 or 1999.  The CRJ cost savings
were  partially offset by the increasing costs of the turboprop  aircraft
as  they  aged.  In absolute dollars, aircraft maintenance and  materials
expense  increased 7.2% from $22.7 million in 1998 to  $24.4  million  in
1999.

          The cost per ASM of aircraft rentals decreased to 2.5 cents  in
1999  compared  to  2.6  cents in 1998.  During 1999,  the  Company  took
delivery  of  ten  additional CRJ aircraft, eight  of  which  were  lease
financed.   In absolute dollars, aircraft rental expense increased  23.3%
to  $45.2  million  as  compared to $36.7 million  in  1998  due  to  the
additional aircraft added to the fleet.

          The  cost  per  ASM  of traffic commissions  and  related  fees
increased  to  3.1 cents in 1999 as compared to 3.0 cents in  1998.   The
increase  did  not reflect the reduced (from 8% to 5%) agency  commission
rate  for domestic travel adopted in late 1999.  Since substantially  all
of  the  Company's passenger revenues were derived from interline  sales,
the  Company  did  not  realize the savings  from  this  reduction  until
February 2000.  Related fees include program fees paid to United and  CRS
segment  booking  fees  for reservations.  In absolute  dollars,  traffic
commissions  and  related fees increased 28.5% to $54.5 million  in  1999
from $42.4 million in 1998.

          The cost per ASM of facility rent and landing fees remained the
same  at  1.0 cent for 1999 when compared to 1998.  In absolute  dollars,
facility rent and landing fees increased 32.7% to $17.9 million for  1999
from $13.5 million in 1998.  The absolute increase was the result of  the
Company's new regional terminal at Washington's Dulles airport, continued
expansion of the Company's business to new markets and increased  landing
fees due to the heavier CRJ aircraft.

          The  cost per ASM of depreciation and amortization remained the
same  at  0.5 cents for 1999 and 1998.  In absolute dollars, depreciation
and  amortization expense for 1999 increased 39.4% to $9.0  million  from
$6.5  million in 1998.  The absolute increase resulted from the  purchase
of two CRJ aircraft and rotable spare parts in 1999 for approximately $59
million  and  the  full year effect of purchasing two  CRJ  aircraft  and
rotable spare parts in 1998.

          The  cost per ASM of other operating expenses remained the same
at  1.6  cents  for 1999 and 1998.  In absolute dollars, other  operating
expenses increased 21.9% to $28.5 million for 1999 from $23.3 million  in
1998.  This absolute increase was caused primarily by continued increases
in  crew accommodations, training, and other costs related to the general
expansion of the Company's business.  During the fourth quarter 1998, the
Company began to pay for new hire training.
 26
          Interest  expense increased from $4.2 million in 1998  to  $5.6
million in 1999.  The increase was the result of the issuance of new debt
to  acquire two new CRJ aircraft in 1999, and the full year effect of the
debt outstanding for the purchase of two CRJs and one J-41 in 1998.

          Interest  income decreased from $4.1 million in  1998  to  $3.9
million  in  1999.  This was primarily the result of the Company's  lower
cash balances during 1999 as compared to 1998.

          From  March  20 through April 8, 1998, the Company  temporarily
reduced the conversion price on its 7% Convertible Subordinated Notes due
July  1, 2004 (the "Notes") from $4.5 to $4.43 for holders of the  Notes.
During  this temporary period, $31.7 million of the Notes converted  into
approximately  7.2 million shares of common stock.  As a result  of  this
temporary price reduction, the Company recorded a $1.4 million charge  to
other  expense during 1998 representing the fair value of the  additional
shares distributed upon conversion.

          The  Company  recorded a provision for income  taxes  of  $18.3
million  for  1999,  compared to a provision for income  taxes  of  $21.1
million in 1998.  The 1999 effective tax rate was approximately 38.6%  as
compared  to  the  1998  effective tax rate of  approximately  41%.   The
reduction in the 1999 effective rate was the result of the application of
state tax credits applied in 1999.  The effective tax rates reflect  non-
deductible permanent differences between taxable and book income.

          The  American Institute of Certified Public Accountants  issued
Statement  of  Position 98-5 on accounting for start-up costs,  including
preoperating  costs  related to the introduction of new  fleet  types  by
airlines.  The  new accounting guidelines were effective for  1999.   The
Company  had  previously deferred certain start-up costs related  to  the
introduction of the CRJs and was amortizing such costs to expense ratably
over  four  years.   Effective January 1, 1999, the  Company  recorded  a
charge  for the remaining unamortized balance of approximately  $888,000,
net  of  $598,000  of  income taxes, associated with previously  deferred
preoperating costs.
 27
Outlook

                This  Outlook  section  and  the  Liquidity  and  Capital
Resources   section  below  contain  forward-looking   statements.    The
Company's actual results may differ materially.  Factors that could cause
the  Company's future results to differ materially from the  expectations
described  here  include the ability of the Company to  obtain  favorable
financing   terms  for  its  aircraft,  the  ability  of   the   aircraft
manufacturers to deliver aircraft on schedule, unexpected costs or delays
in  the  implementation of new service, the ability  of  the  Company  to
successfully  retire the Company's turboprop fleet, the ability  to  hire
and  retain employees, the weather, the impact of labor issues or strikes
at  United  Airlines, Inc. or Delta Air Lines, Inc. on  those  companies'
utilization and support of the Company's operations, airport and airspace
congestion,  changes  in  and  satisfaction  of  regulatory  requirements
including requirements relating to fleet expansion, and general  economic
and industry conditions.   A number of risks and uncertainties exist with
regard to the Company's agreement with UAL Corporation ("UAL"), parent of
United Airlines, Inc. ("United") to acquire - through subsidiaries -  the
three  regional airlines that are currently wholly-owned  by  US  Airways
Group,  Inc.  ("US Airways") which could cause actual results  to  differ
materially  from  these projected results. Such factors relating  to  the
transaction include, among others, UAL's termination rights,  ability  to
reach  agreement  with  UAL on the ultimate purchase  price,  ability  to
obtain regulatory approval with respect to the transaction, financing  of
the  final  purchase price, unanticipated unreimbursed costs, ability  of
the three companies to operate as fully independent corporations, ability
to resolve any conflicting provisions in collective bargaining agreements
obligating  any company involved in the transaction, potential  turboprop
fleet  transition  issues,  satisfactory resolution  of  amendable  union
contracts,  operational issues involving any of the three  airlines,  and
the  impact of these new operations on existing operations.  The  Company
undertakes no obligation to update any of the forward-looking information
included in this release, whether as a result of new information,  future
events, changes in  expectations or otherwise.

          Effective December 1, 2000, the Company now operates all of its
flights   under   guaranteed  fee-per-departure  or  fee-per-block   hour
agreements  with United and Delta, respectively.  Under  these  types  of
arrangements,  the  Company is contractually  obligated  to  operate  the
flight  schedule, for which the Company is then compensated at an  agreed
amount  per  departure  or  block  hour regardless  of  passenger  ticket
revenue.   In  addition,  the  Company may receive  additional  incentive
payments  based  on operational performance.   As a result,  the  Company
assumes  the  risk  associated with operating the  flight  schedule,  and
United  and  Delta assume the risk of scheduling, marketing, and  selling
seats to the traveling public.

          The  Company  provides all regional jet service for  its  Delta
Connection  operations  and  is  continuing  its  transformation  to  all
regional  jet  service  for its existing United  Express  operation.   In
addition  to the 40 CRJs and 18 328JETs in service as of March  1,  2001,
the  Company has firm orders for an additional 56 CRJs and 44 328JETs and
option  orders  for  80  CRJs  and  83 328JETs  and  long-term  marketing
agreements  with United Airlines, Inc. and Delta Air Lines, Inc.  to  fly
the  firm  ordered  jet aircraft in United Express and  Delta  Connection
service.   In January 2001, the Company reached an agreement with  United
and  Delta  to place 20 CRJ's originally ordered for the Delta Connection
program in the United Express program.

          During  2000,  the Company early retired seven  J-32  turboprop
aircraft, has finalized plans to early retire the remaining 21  J-32s  by
the end of 2001, and is evaluating plans to early retire its fleet of  32
J-41  turboprop  aircraft beginning in 2002.  The addition  of  the  firm
ordered  regional jets, net of the removal from service  of  all  of  the
turboprop  aircraft, will allow the Company to grow capacity as  measured
in  ASM's, based on planned aircraft delivery dates, by approximately 40%
in 2001 and 35% in 2002.  With the restructuring charge taken on the J-32
turboprop aircraft in 2000, their exit from the fleet is anticipated  not
to have any impact on future earnings.

          The  Company  is evaluating plans to early retire the  32  J-41
turboprop aircraft from its fleet beginning in 2002.  Adoption of a  plan
to  retire  the J-41 turboprop fleet would likely result in a substantial
charge  to  future  earnings.  The Company is  unable  at  this  time  to
quantify  the amount of any such retirement charge, as a formal plan  has
not yet been adopted.

          ACJet  commenced revenue service with 328JETs during the  third
quarter of 2000 and added CRJs during the fourth quarter of 2000.   ACJet
incurred  approximately $7.8 million in start-up expenses from  inception
through commencement of revenue service, which were expensed as incurred.
The  Company  will  recover $5.2 million of these costs,  which  will  be
recorded  as  revenue over the next three years.  The  Company  plans  to
combine  the  operations of ACJet into the operations of ACA  during  the
first  half  of  2001.   This combination is contingent  on  the  Company
receiving the required approvals from the Federal Aviation Administration
and the Department of Transportation.
 28
          During 2000, United Airlines and US Airways announced plans for
a  merger,  with  United Airlines being the successor company.   The  two
companies  have recently stated that they continue to await  governmental
approvals  for  the merger to proceed and anticipate the  closing  to  be
delayed beyond the previously announced date of April 2, 2001.  On  March
2,  2001, the Company announced it entered into an agreement with UAL  to
acquire-through  subsidiaries-the  three  regional  airlines   that   are
currently  wholly-owned by US Airways.  The three carriers are  Allegheny
Airlines, Piedmont Airlines and PSA Airlines.  Closing of the acquisition
from  US  Airways, which would be contingent upon and occur at  the  same
time  as closing of the proposed United/US Airways merger, is subject  to
regulatory  approvals and to termination rights by  UAL.   The  aggregate
purchase  price  for the three carriers, initially set at  $200  million,
will  be  paid  at closing in the form of a promissory  note  due  in  18
months.  Under  the terms of the agreement, the Company  will  not  remit
principal  or interest payments or accrue interest on the note until  and
if an agreement is finalized. The ultimate purchase price for each of the
three  regional carriers will be negotiated during the 18-month  term  of
the  promissory  note.   If agreement cannot be reached  on  an  ultimate
purchase  price  as  to any or all of the three carriers,  the  Company's
acquisition of that carrier will be unwound.  The ultimate purchase price
paid  by  the  Company  may vary substantially from  the  amount  of  the
promissory  note,  and there can be no assurances that the  Company  will
retain  any  or  all  of the three carriers.  If closing  occurs  on  the
initial  purchase  of  the three carriers but  the  Company  is  not  the
ultimate  purchaser  of at least one of the carriers,  the  Company  will
receive a fee of up to $10.5 million.  The results of operations, and any
capital requirements of the three regional carriers, are not expected  to
contribute to the Company's results of operations or impact its financial
position  until and if an ultimate purchase price is agreed  to  and  the
acquisition can no longer be unwound.

           Slots  are reservations for takeoffs and landings at specified
times  and are required by governmental authorities to operate at certain
airports.   The  Company has rights to and utilizes takeoff  and  landing
slots at Chicago-O'Hare and LaGuardia, Kennedy and White Plains, New York
airports.  The Company also uses slot exemptions at Chicago-O'Hare, which
differ  from  slots in that they allow service only to designated  cities
and  are not transferable to other airlines without the approval  of  the
U.S. Department of Transportation ("DOT").  Airlines may acquire slots by
governmental grant, by lease or purchase from other airlines, or by  loan
when   another  airline  does  not  use  a  slot  but  desires  to  avoid
governmental  reallocation of a slot for lack of  use.   All  leased  and
loaned  slots  are subject to renewal and termination provisions.   Under
rules  presently in effect, all slot regulation is scheduled  to  end  at
Chicago-O'Hare  after  July 1, 2002 and at LaGuardia  and  Kennedy  after
January 1, 2007.  The rules also provide that, in addition to those slots
currently held by carriers, operators of regional jet aircraft may  apply
for, and the Secretary of Transportation must grant, additional slots  at
Chicago, LaGuardia, and Kennedy in order to permit the carriers to  offer
new service, increase existing service or upgrade to regional jet service
in  qualifying smaller communities.  There is no limit on the  number  of
slots  a  carrier may request.  The Company still expects  to  apply  for
additional slots as permitted by the new rules.

          The  ability of regional carriers to obtain slots at  LaGuardia
in  large  numbers led to an increase in flight activity at  the  airport
that  exceeded  the capacity of LaGuardia.  As a result,  and  to  reduce
airport congestion and delays, the FAA implemented a slot lottery  system
resulting  in a decrease in the operation of new regional jet service  to
and  from  LaGuardia  including ACJet services operated  for  Delta.   In
addition, ACA is unable to increase service at LaGuardia given limits  on
the number of slots and the impact of the slot lottery.  The slot lottery
is  a  temporary measure, and the FAA is considering implementing a long-
term  solution  that could involve increasing landing and other  fees  to
discourage  operations during peak hours.  To the extent  other  airports
experience significant flight delays, the FAA or local airport  operators
could seek to impose similar peak period pricing systems or other demand-
reducing strategies which could impede the Company's ability to serve any
such impacted airport.
           29
          The   Company  has  not  experienced  difficulties  with   fuel
availability  and expects to be able to obtain fuel at prevailing  prices
in  quantities sufficient to meet its future requirements.  During  2000,
the  Company  hedged  a  portion  of  its  exposure  to  jet  fuel  price
fluctuations  by entering into commodity swap contracts for approximately
8.4% of its fuel requirements for the United Express program.  Delta  Air
Lines,  Inc. bears the economic risk of fuel price fluctuations  for  the
fuel  requirements of the Company's Delta Connection program, and  United
Airlines  bears  such  risk  for  the Company's  United  Express  program
beginning  on  December 1, 2000.  As such, the Company expects  that  its
results  of operations will no longer be directly affected by fuel  price
volatility.

          The  Company's regional jet fleet is comprised of new  aircraft
with  an  average  age  of  less than one  and  one-half  years.    Since
maintenance  expense  on new aircraft is lower  in  the  early  years  of
operation  due  to  manufacturers' warranties  and  the  generally  lower
failure rates of major components, the Company's maintenance expense  for
regional jet aircraft will increase in future periods.

          In  2000, the Company has executed a seven year engine services
agreement with GE Engine Services, Inc. ("GE") covering the scheduled and
unscheduled repair of ACA's CF34-3B1 jet engines, operated on the 43 CRJs
already  delivered  or on order for the United Express  operation.   This
agreement  was amended in July 2000 to cover 23 additional CRJ  aircraft,
bringing the total number of CRJ aircraft covered under the agreement  to
66.   Under  the terms of the agreement, the Company pays  a  set  dollar
amount per engine hour flown on a monthly basis to GE and GE assumes  the
responsibility  to  repair  the engines when required  at  no  additional
expense  to  the  Company,  subject to certain exclusions.   The  Company
expenses  the amount paid to GE based on the monthly rates stipulated  in
the   agreement,  as  engine  hours  are  flown.   The  Company's  future
maintenance  expense on CRJ engines covered under the new agreement  will
escalate  based  on  contractual rate increases, intended  to  match  the
timing  of actual maintenance events that are due pursuant to the  terms.
The Company has signed a similar agreement covering engines for up to  80
328JETs  with  Pratt & Whitney, and also anticipates  signing  a  similar
agreement for the remaining regional jets on order.

          In  1999,  the Company commenced a replacement project  of  its
computer  software systems.  The Company engaged IBM to define functional
requirements, evaluate vendor packages, and select and implement software
solutions.   New  systems will include general ledger, payroll,  accounts
payable,   accounts  receivable,  human  resources  administration,   and
maintenance.   Implementation is scheduled to be completed  during  2001.
The  Company  anticipates spending approximately  $8.8  million  on  this
project,  the  majority of which will be capitalized and  amortized  over
five years.  In 1999, the Company expensed approximately $400,000 related
to  replacement  software  selection  and  capitalized  $2.3  million  in
acquisition  and  implementation costs.   In  2000,  an  additional  $5.2
million was capitalized, bringing the total capitalized costs to date  to
$7.5 million.
 30
Liquidity and Capital Resources

          As   of   December  31,  2000,  the  Company  had  cash,   cash
equivalents,  and  short-term investments of $121.2 million  and  working
capital  of  $72  million compared to $57.4 million  and  $60.4  million,
respectively,  as of December 31, 1999.  During the year  ended  December
31,  2000,  cash and cash equivalents increased $46.2 million, reflecting
net cash provided by operating activities of $93.9 million, net cash used
in  investing  activities of $43.8 million (related to aircraft  purchase
deposits, purchases of aircraft and equipment and increases in short term
investments)  and net cash used in financing activities of $3.9  million.
The increase in cash provided by operating activities is primarily due to
the  restated  UA Agreements, effective December 1, 2000,  in  which  the
Company is now paid weekly in advance for monthly revenue as compared  to
receiving  monthly revenue 30 to 60 days after the end of a  month.   Net
cash used in financing activities was mainly related to payments of long-
term debt and capital lease obligations and purchases of treasury stock.

          In  order  to minimize total aircraft rental expense  over  the
entire  life  of  the related aircraft leveraged lease transactions,  the
Company has uneven semiannual lease payment dates of January 1 and July 1
for  its  CRJ aircraft.  Currently, approximately 46.1% of the  Company's
annual lease payments are due in January and 27.8% are due in July.

          As   of   December  31,  1999,  the  Company  had  cash,   cash
equivalents,  and  short-term investments of $57.4  million  and  working
capital  of  $60.4 million compared to $64.4 million and  $68.1  million,
respectively,  as of December 31, 1998.  During the year  ended  December
31,  1999,  cash and cash equivalents decreased $24.5 million, reflecting
net cash provided by operating activities of $49.9 million, net cash used
in  investing  activities of $89.8 million (related to aircraft  purchase
deposits, purchases of aircraft and equipment and increases in short term
investments)  and  net  cash provided by financing  activities  of  $15.4
million.  Net cash provided by financing activities increased due to  the
issuance  of  $37.2 million of long-term debt principally to acquire  two
CRJ  aircraft, partially offset by the Company's common stock  repurchase
program.

     Other Financing

           In  February  1999, the Company entered in to  an  asset-based
lending  agreement  with  two financial institutions  that  provides  the
Company  with  a  line of credit for up to $35 million depending  on  the
amount  of  assigned ticket receivables and the value of certain  rotable
spare  parts.  The line of credit will expire on September 30,  2001,  or
upon termination of the United Express marketing agreement, whichever  is
sooner.   The  interest rate on this line is LIBOR  plus  .75%  to  1.75%
depending on the Company's fixed charges coverage ratio.  There  were  no
borrowings  on  the line during 1999 or 2000.  The Company  pledged  $3.0
million of this line of credit as collateral for letters of credit issued
on  behalf of the Company by a financial institution.  With the change in
the  United Express agreement going from a prorate arrangement to a  fee-
per-departure payment in advance arrangement effective December 1,  2000,
the Company's ticket receivable available for assignment has been reduced
to  zero.   As such, the available borrowing under the line of credit  is
limited  to  the  value  of  certain rotable spare  parts.   The  Company
anticipates  replacing this existing line of credit with a  smaller  more
economical line of credit when the current line expires on September  30,
2001.  As of March 1, 2001, the available amount of credit under the line
was $5 million.
 31
          In  July  1997,  the  Company issued  $57.5  million  aggregate
principal  amount of 7% Convertible Subordinated Notes due July  1,  2004
("the  Notes").   The Notes are convertible into shares of  Common  Stock
unless previously redeemed or repurchased, at a conversion price of  $4.5
per   share,   subject  to  certain  adjustments.    In   January   1998,
approximately $5.9 million of the Notes were converted, pursuant to their
original  terms, into 1,321,652 shares of Common Stock.  From  March  20,
1998  to  April  8, 1998, the Company temporarily reduced the  conversion
price  from $4.5 to $4.43 for holders of the Notes.  During this  period,
$31.7  million  of  the  Notes converted into approximately  7.2  million
shares  of  Common Stock.  As a result of this temporary price reduction,
the  Company recorded a non-cash, non-operating charge to earnings during
the second quarter of 1998 of $1.4 million representing the fair value of
the additional shares distributed upon conversion.  Interest on the Notes
is  payable on April 1 and October 1 of each year.  On May 15, 2000,  the
Company  called  the remaining  $19.8 million principal amount  of  Notes
outstanding,  for  redemption at 104% of face value,  effective  July  3,
2000.   The  Noteholders elected to convert all of the Notes into  common
stock  and  approximately 4.4 million shares were issued in exchange  for
the Notes during the period May 25, 2000 to June 6, 2000, resulting in an
addition  to paid in capital of approximately $19.8 million offset  by  a
reduction  of  approximately $471,000 for the unamortized  debt  issuance
costs relating to the Notes in connection with their conversion.

           In  September 1997, approximately $112 million of pass through
certificates were issued in a private placement by separate pass  through
trusts,   which  purchased  with  the  proceeds,  equipment  notes   (the
"Equipment  Notes")  issued  in  connection  with  (i)  leveraged   lease
transactions  relating  to four J-41s and six CRJs,  all  of  which  were
leased to the Company (the "Leased Aircraft"), and (ii) the financing  of
four  J-41s  owned by the Company (the "Owned Aircraft").  The  Equipment
Notes issued with respect to the Owned Aircraft are direct obligations of
ACA,  guaranteed  by  ACAI and are included as debt  obligations  in  the
accompanying  consolidated  financial  statements.  The  Equipment  Notes
issued with respect to the Leased Aircraft are not obligations of ACA  or
guaranteed by ACAI.

     Other Commitments

          The  Company's Board of Directors has approved the purchase  of
up  to  $40  million of the Company's outstanding common  stock  in  open
market  or  private transactions.  As of March 10, 2001, the Company  has
purchased  2,128,000 shares of its common stock at an  average  price  of
$8.64  per  share.  The Company has approximately $21.6 million remaining
of the $40 million authorization.


     Aircraft

          The Company has significant lease obligations for aircraft that
are  classified  as operating leases and therefore are not  reflected  as
liabilities on the Company's balance sheet.  The remaining terms of  such
leases range from one to sixteen and three quarters years.  The Company's
total  rent  expense in 2000 under all non-cancelable aircraft  operating
leases  was  approximately $59.8 million.  As of December 31,  2000,  the
Company's  minimum  annual  rental  payments  for  2001  under  all  non-
cancelable  aircraft operating leases with remaining terms of  more  than
one year were approximately $83.6 million.
 32
          As  of  March  1, 2001, the Company had a total of 56  Canadair
Regional  Jets ("CRJs") on order from Bombardier, Inc., and held  options
for 80 additional CRJs.  The Company also has a firm order with Fairchild
Aerospace  Corporation  for 44 Fairchild Dornier  32  seat  regional  jet
("328JET") aircraft, and options for 83 additional 328JETs.  Of  the  100
firm  ordered  aircraft deliveries, 28 are scheduled  for  2001,  30  are
scheduled  for  2002,  and 42 are scheduled for  2003.   The  Company  is
obligated  to purchase and finance (including leveraged leases)  the  100
firm  ordered  aircraft at an approximate capital cost of  $1.7  billion.
The  Company anticipates leasing all of its year 2001 aircraft deliveries
on terms similar to previously delivered regional jet aircraft.  Aircraft
orders  are subject to price escalation formulas based on certain indices
designed  to  reflect increased costs in the production of the  aircraft.
During  2000 and during the first quarter of 2001, the rate of escalation
has  increased,  and such increases will be reflected in future  aircraft
cost  or  lease rates.  On March 13, 2001 and March 15, 2001 the  Company
acquired  through leveraged lease transactions its 19th and  20th  328JET
aircraft.  On March 14, 2001 the Company acquired through leveraged lease
transactions   its  41st  CRJ  aircraft.   The  lease   terms   are   for
approximately 16.8 years.

          During  1999, the Company announced orders for a  total  of  85
aircraft  from Fairchild Aerospace Corporation, including 40 328JETs  (32
seat  capacity) and 45 428Jets (44 seat capacity).  The 428Jets  were  an
aircraft  under development, with initial deliveries scheduled for  2003.
In  August  2000 Fairchild Aerospace announced that it would not  proceed
with development of the 428Jets.  In January 2001, the Company reached  a
series of agreements with Fairchild resolving all issues relating to  the
initial  order.  Under the new agreements, the Company revised its  order
for  328JETs to a total of 62 aircraft.  The Company also placed an order
for  30  additional CRJs with Bombardier Aerospace in August 2000,  which
are included in the 100 firm ordered aircraft described above.

           During  2000, the Company began early retiring the leased  19-
seat  J-32  aircraft from the fleet.  As of March 1, 2001, ten J-32s  had
been  removed from service.  The remaining 18 J-32s will be removed  from
service  during the remainder of 2001.  The early retirement  of  the  28
leased  J-32  aircraft resulted in the Company recording a $29.0  million
(pre-tax)  restructuring charge during 2000.    During  March  2001,  the
Company reached agreement with the lessor for the early return and  lease
termination of all of the J-32's and as a result paid a lease termination
fee which consisted of $19.1 million in cash, and the application of $5.2
million  in  credits due from the lessor. The Company believes  that  the
remainder  of the accrual will be adequate to provide for costs necessary
to  meet  aircraft  return conditions.  The early  termination  of  these
leases  and  the return of these aircraft prior to lease expiration  will
enable  the Company to satisfy its lease obligations and does not require
the  Company  to  assume the risks and efforts required to  maintain  and
remarket  the  aircraft.  The  Company  does  not  expect  to  incur  any
additional charges against earnings for the early retirement of the  J-32
fleet.

          The  Company  is evaluating plans to early retire the  32  J-41
turboprop aircraft from its fleet beginning in 2002.  Adoption of a  plan
to  retire  the J-41 turboprop fleet would likely result in a substantial
charge  to  future  earnings.  The Company is  unable  at  this  time  to
quantify  the amount of any such retirement charge, as a formal plan  has
not yet been adopted.

          In  order  to  ensure  the  highest  level  of  safety  in  air
transportation, the FAA has authority to issue maintenance directives and
other  mandatory  orders.   These relate  to,  among  other  things,  the
inspection of aircraft and the mandatory removal and replacement of parts
or  structures.   In  addition, the FAA from  time  to  time  amends  its
regulations and such amended regulations may impose additional regulatory
burdens  on the Company, such as the required installation of new safety-
related  items.  Depending upon the scope of the FAA's orders and amended
regulations,   these  requirements  may  cause  the  Company   to   incur
substantial,  unanticipated expenses which may not be reimbursable  under
the  Company's  marketing  agreements. The FAA enforces  its  maintenance
regulations  by  the  imposition  of  civil  penalties,  which   can   be
substantial.

 33
     Capital Equipment and Debt Service

            In   2001   the  Company  anticipates  capital  spending   of
approximately $27.8 million consisting of $13.8 million in rotable  spare
parts, $7.4 million for spare engines and equipment, and $6.6 million for
other  capital assets, and expects to finance these capital  expenditures
out of working capital.

           Principal payments on long term debt for 2001 are estimated to
be  approximately  $4.3  million reflecting  borrowings  related  to  the
purchase  of four CRJ aircraft acquired in 1998 and 1999 and  five  J-41s
acquired  in  1997  and  1998.  The foregoing  amount  does  not  include
additional  debt  that  may be required for the financing  of  new  CRJs,
328JETs, spare parts and spare engines.

          The   Company  believes  that,  in  the  absence   of   unusual
circumstances,  its  cash  flow  from  operations  and  other   available
equipment financing will be sufficient to meet its working capital needs,
expected  operating  lease commitments, capital  expenditures,  and  debt
service requirements for the next twelve months.

     Inflation

           Inflation  has  not  had a material effect  on  the  Company's
operations.

Recent Accounting Pronouncements

          In  June  1998, the FASB issued Statement No. 133,  "Accounting
for  Derivative  Instruments  and  Hedging  Activities."  This  Statement
establishes accounting and reporting standards for derivative instruments
and  all  hedging activities.  It requires that an entity  recognize  all
derivatives  as  either  assets  or liabilities  at  their  fair  values.
Accounting for changes in the fair value of a derivative depends  on  its
designation and effectiveness.  For derivatives that qualify as effective
hedges,  the  change in fair value will have no impact on earnings  until
the   hedged  item  affects  earnings.   For  derivatives  that  are  not
designated as hedging instruments, and for the ineffective portion  of  a
hedging  instrument, the change in fair value will affect current  period
earnings.

          In  July  1999, the FASB issued Statement No. 137,  "Accounting
for  Derivative  Instruments and Hedging Activities  -  Deferral  of  the
Effective  Date of FASB Statement No. 133, an Amendment of FASB Statement
No.  133"  which defers the effective date of Statement No.  133  by  one
year.   Therefore,  the Company will adopt Statement No.  133,  effective
January  1, 2001.  The impact of adopting this statement is not  expected
to have a material impact on the Company's financial results.

Item 7A.       Quantitative and Qualitative Disclosures about Market Risk

          The  Company's  principal market risk  results  in  changes  in
interest rates, and the availability of jet fuel.
           34
          The   Company  has  not  experienced  difficulties  with   fuel
availability  and expects to be able to obtain fuel at prevailing  prices
in  quantities sufficient to meet its future requirements.  During  2000,
the  Company  hedged  a  portion  of  its  exposure  to  jet  fuel  price
fluctuations  by entering into commodity swap contracts for approximately
8.4% of its fuel requirements for the United Express program.  Delta  Air
Lines,  Inc. bears the economic risk of fuel price fluctuations  for  the
fuel  requirements of the Company's Delta Connection program, and  United
Airlines  bears  such  risk  for  the Company's  United  Express  program
beginning  on  December 1, 2000. As such, the Company reasonably  expects
that  its  results of operations will no longer be directly  affected  by
fuel price volatility.

          The  Company's exposure to market risk associated with  changes
in interest rates relates to the Company's commitment to acquire regional
jets.   From  time  to time the Company has entered  into  put  and  call
contracts  designed  to  limit the Company's exposure  to  interest  rate
changes  until  permanent  financing is  secured  upon  delivery  of  the
Bombardier regional jet aircraft. During 1998, 1999 and 2000, the Company
settled  eight, seven and eight hedge transactions, respectively,  paying
the  counterparty $3.0 million in 1998, receiving $119,000  in  1999  and
paying   the  counterparty  $379,000  in  2000.   In  1999,  the  Company
recognized  a  gain  of  $211,000  on the  settlement  of  one  contract,
representing  the ineffective portion of a hedge.  At December  31,  2000
the  Company had one interest rate hedge transaction open with a notional
value  of $8.5 million.  The Company settled this contract on January  3,
2001 by paying the counterparty $722,000.

          As  of  March  1,  2001, the Company had  firm  commitments  to
purchase  100  additional jet aircraft.  The Company expects  to  finance
these  commitments  using  a combination of debt  and  leveraged  leases.
Changes in interest rates will impact the actual cost to the Company  for
these  transactions. Aircraft orders are also subject to price escalation
formulas based on certain indices designed to reflect increased costs  in
the production of the aircraft.  During 2000 and during the first quarter
of  2001 the rate of escalation has increased, and such increases will be
reflected in future aircraft cost or lease rates.

          The  Company  does  not have significant exposure  to  changing
interest  rates on its long-term debt as the interest rates on such  debt
are  fixed.   Likewise,  the  Company does not  hold  long-term  interest
sensitive   assets  and  therefore  is  not  exposed  to  interest   rate
fluctuations for its assets. The Company does not purchase  or  hold  any
derivative financial instruments for trading purposes.
 35
Item 8.              Consolidated Financial Statements

             INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS
                                                                   Page

Independent Auditors' Report                                        36

Consolidated  Balance Sheets as of December 31, 1999 and 2000       37

Consolidated Statements of Operations for the years ended           38
 December 31, 1998, 1999 and 2000

Consolidated Statements of Stockholders' Equity for the years       39
 ended December 31, 1998, 1999 and 2000

Consolidated Statements of Cash Flows for the years ended           40
 December 31, 1998, 1999 and 2000

Notes to Consolidated Financial Statements                          41


 36
                      Independent Auditors' Report


The Board of Directors and Stockholders
Atlantic Coast Airlines Holdings, Inc.:

We  have audited the accompanying consolidated balance sheets of Atlantic
Coast  Airlines Holdings, Inc. and subsidiaries as of December  31,  1999
and   2000,  and  the  related  consolidated  statements  of  operations,
stockholders' equity, and cash flows for each of the years in the  three-
year  period  ended  December  31, 2000.   These  consolidated  financial
statements  are  the  responsibility of the  Company's  management.   Our
responsibility  is to express an opinion on these consolidated  financial
statements based on our audits.

We  conducted our audits in accordance with auditing standards  generally
accepted  in the United States of America.  Those standards require  that
we  plan  and  perform  the  audit to obtain reasonable  assurance  about
whether  the financial statements are free of material misstatement.   An
audit  includes  examining,  on  a test basis,  evidence  supporting  the
amounts  and  disclosures  in the financial statements.   An  audit  also
includes   assessing  the  accounting  principles  used  and  significant
estimates made by management, as well as evaluating the overall financial
statement  presentation.  We believe that our audits provide a reasonable
basis for our opinion.

In  our opinion, the consolidated financial statements referred to  above
present  fairly,  in  all material respects, the  financial  position  of
Atlantic  Coast Airlines Holdings, Inc. and subsidiaries as  of  December
31,  1999  and 2000, and the results of their operations and  their  cash
flows  for each of the years in the three-year period ended December  31,
2000, in conformity with accounting principles generally accepted in  the
United States of America.

As  discussed  in  Note  1  to  the  consolidated  financial  statements,
effective  January 1, 1999, the Company changed its method of  accounting
for preoperating costs.


                                             KPMG LLP

McLean, VA
January 25, 2001, except as to Note 12,
 which is as of March 2, 2001




  37


Atlantic Coast Airlines Holdings, Inc.
Consolidated Balance Sheets
(In thousands, except for share data and par values)
December 31,                                         1999         2000
                                                             
Assets
Current:
    Cash and cash equivalents                   $  39,897      $  86,117
    Short term investments                         17,550         35,100
    Accounts receivable, net                       31,023         29,052
    Expendable parts and fuel inventory, net        4,114          6,188
    Prepaid expenses and other current assets       6,347          8,055
    Notes receivable                                6,239              -
    Deferred tax asset                              2,850         13,973
    Total current assets                          108,020        178,485
Property and equipment at cost, net of
 accumulated depreciation and amortization        133,160        142,840
Intangible assets, net of accumulated               2,232          2,045
 amortization
Debt issuance costs, net of accumulated             3,309          2,912
 amortization
Aircraft deposits                                  38,690         46,420
Other assets                                        8,342          9,998
    Total assets                                $ 293,753       $382,700

Liabilities and Stockholders' Equity
Current:
    Current portion of long-term debt          $    4,758       $  4,344
    Current portion of capital lease                1,627          1,512
obligations
    Accounts payable                                5,343         19,724
    Accrued liabilities                            35,852         53,044
  Accrued aircraft early retirement charge              -         27,843
    Total current liabilities                      47,580        106,467
Long-term debt, less current portion               87,244         63,080
Capital lease obligations, less current             5,543          4,009
 portion
Deferred tax liability                             12,459         18,934
Deferred credits, net                              15,403         22,037
    Total liabilities                             168,229        214,527
Stockholders' equity:
Preferred Stock: $.02 par value per share;
 shares authorized                                     -              -
 5,000,000; no shares issued or
 outstanding in 1999 or 2000
Common stock: $.02 par value per share;
shares authorized 65,000,000 in 1999 and
in 2000; shares issued 42,167,854 in 1999
and 47,704,720 in 2000; shares outstanding            843            954
37,256,522 in 1999 and 42,658,388 in 2000
Class A common stock: nonvoting; par value;
$.02 stated value per share; shares                     -             -
authorized 6,000,000; no shares issued or
outstanding
Additional paid-in capital                         88,704        117,284
Less:  Common stock in treasury, at cost,
4,911,332 shares in 1999 and 5,046,332
shares in 2000                                    (34,106)       (35,303)
Retained earnings                                  70,083         85,238
Total stockholders' equity                        125,524        168,173
    Total liabilities and stockholders'         $ 293,753       $382,700
     equity
    Commitments and Contingencies

             See accompanying notes to consolidated financial statements.

 38


Atlantic Coast Airlines Holdings, Inc.
Consolidated Statements of Operations
(In thousands, except for per share data)
Years ended December 31,                    1998        1999       2000
                                                            
Operating revenues:
  Passenger                            $ 285,243   $ 342,079  $ 442,695
  Other                                    4,697       5,286      9,831
     Total operating revenues            289,940     347,365    452,526
Operating expenses:
  Salaries and related costs              68,135      84,554    107,831
  Aircraft fuel                           23,978      34,072     64,433
  Aircraft maintenance and materials      22,730      24,357     36,750
  Aircraft rentals                        36,683      45,215     59,792
  Traffic commissions and related fees    42,429      54,521     56,623
  Facility rents and landing fees         13,475      17,875     20,284
  Depreciation and amortization            6,472       9,021     11,193
  Other                                   23,347      28,458     42,537
  Aircraft early retirement charge             -           -     28,996
     Total operating expenses            237,249     298,073    428,439
Operating income                          52,691      49,292     24,087
Other income (expense):
  Interest expense                        (4,207)     (5,614)    (6,030)
  Interest income                          4,145       3,882      5,033
  Debt conversion expense                 (1,410)          -          -
  Other income (expense), net                326         (85)      (278)
     Total other expense, net             (1,146)     (1,817)    (1,275)
 Income before income tax provision and
cumulative effect of accounting change    51,545      47,475     22,812
  Income tax provision                    21,133      18,319      7,657
Income before cumulative effect of        30,412      29,156     15,155
 accounting change
  Cumulative effect of accounting
change, net of income tax                      -        (888)         -
    benefit of $598
Net income                             $  30,412   $  28,268  $  15,155
Income per share:
Basic:
 Income before cumulative effect of         $.84        $.77       $.38
accounting change
 Cumulative effect of accounting change        -        (.02)         -
Net income                                  $.84        $.75       $.38
Diluted:
 Income before cumulative effect of         $.71        $.68       $.36
accounting change
 Cumulative effect of accounting change        -        (.02)         -
Net income                                  $.71        $.66       $.36

 Weighted average shares used in
computation:
     Basic                                36,256      37,928     40,150
     Diluted                              44,372      44,030     43,638


             See accompanying notes to consolidated financial statements.


 39


Atlantic Coast Airlines Holdings, Inc.
Consolidated Statements of Stockholders' Equity
(In thousands, except
for share data)            Common Stock    Add'l   Treasury Stock    Retained
                           -------------- Paid-In  ---------------   Earnings
                          Shares  Amount  Capital  Shares    Amount
                                                     
Balance Dec. 31, 1997   32,013,028 $640  $39,831  2,945,000 $(17,069) $11,403
Exercise of common       1,144,044   23    2,456          -        -        -
 stock options
Tax benefit of stock             -    -    4,239          -        -        -
 option exercise
Amortization of
  Deferred compensation          -    -      574          -        -        -
Conversion of debt       8,484,930  170   37,698          -        -        -
Net income                       -    -        -          -        -   30,412
Balance Dec. 31, 1998   41,642,002 $833  $84,798  2,945,000 $(17,069) $41,815
Exercise of common         525,852   10    1,574          -        -        -
 stock options
Tax benefit of stock             -    -    1,835          -        -        -
 option exercise
Purchase of treasury             -    -        -  1,993,000  (17,192)       -
 stock
ESOP share                       -    -       60    (26,668)     155        -
 contributions
Amortization of
  deferred compensation          -    -      437          -        -        -
Net income                       -    -        -          -        -   28,268
Balance Dec. 31, 1999   42,167,854 $843  $88,704  4,911,332 $(34,106) $70,083
Exercise of common       1,132,432   23    3,919          -        -        -
 stock options
Tax benefit of stock             -    -    4,952          -        -        -
 option exercise
Purchase of treasury             -    -        -    135,000   (1,197)       -
 stock
Conversion of debt       4,404,434   88   19,261          -        -        -
Amortization of                  -    -      448          -        -        -
 deferred compensation
Net income                       -    -        -          -        -   15,155
Balance Dec. 31, 2000   47,704,720 $954 $117,284  5,046,332 $(35,303) $85,238


                See accompanying notes to consolidated financial statements.



 40


Atlantic Coast Airlines Holdings, Inc.
Consolidated Statements of Cash Flows
(In thousands)
Years ended December 31,                          1998        1999      2000

Cash flows from operating activities:
                                                                 
    Net income                                $ 30,412    $ 28,268  $ 15,155
    Adjustments to reconcile net income to
net cash provided by  operating activities:
          Depreciation and amortization          5,829       9,109    11,544
          Write-off of preoperating costs            -       1,486         -
          Amortization of intangibles and          690         176       183
          preoperating costs
          Provision for uncollectible              124         564       503
          accounts receivable
          Provision for inventory                   86         110       237
          obsolescence
          Amortization of deferred credits        (801)     (1,114)   (1,599)
          Amortization of debt issuance costs      465         354       297
          Capitalized interest, net             (1,640)     (1,683)   (2,554)
          Deferred tax  provision (benefit)      4,392       5,905    (4,648)
          Net loss on disposal of fixed            247         380         -
          assets
          Amortization of debt discount and         70          73        56
          finance costs
          Debt conversion expense                1,410           -         -
          Contribution of stock to the ESOP          -         214         -
          Gain on ineffective hedge position         -        (211)        -
          position
          Gain on early termination of               -        (291)       (3)
          capital lease
          Amortization of deferred                 574         437       469
          compensation
    Changes in operating assets and
         liabilities:
              Accounts receivable               (6,077)     (3,572)    6,564
              Expendable parts and                (990)       (847)   (2,310)
              fuel inventory
              Prepaid expenses and
              other current assets              (2,512)     (2,660)   (1,866)
              Accounts payable                     423       2,139    22,300
              Accrued liabilities                7,028      11,013    49,601
              Net cash provided by              39,730      49,850    93,929
              operating activities
Cash flows from investing activities:
   Purchase of property and equipment          (51,020)    (59,669)  (19,146)
   Proceeds from sales of fixed assets           1,318       6,608       585
   Purchases of short term investments               -     (17,550)  (74,705)
   Maturities of short term investments         10,677          66    57,155
   Refund of deposits                              120           3     4,600
   Payments for aircraft and other                (832)    (19,270)  (12,330)
   deposits
             Net cash used in                  (39,737)    (89,812)  (43,841)
             investing activities
Cash flows from financing activities:
   Proceeds from issuance of long-term          29,650      37,203         -
   debt
   Payments of long-term debt                   (2,248)     (4,189)   (4,758)
   Payments of capital lease obligations        (2,656)     (1,839)   (1,647)
   Proceeds from receipt of deferred                96          37       173
   credits and other
   Deferred financing costs                     (2,069)       (157)     (381)
   Proceeds from exercise of stock               2,479       1,584     3,942
   options
   Purchase of treasury stock                        -     (17,192)   (1,197)
              Net cash provided by              25,252      15,447    (3,868)
(used in) financing activities
Net increase (decrease) in cash and             25,245     (24,515)   46,220
   cash equivalents
Cash and cash equivalents, beginning            39,167      64,412    39,897
   of year
Cash and cash equivalents, end of year        $ 64,412    $ 39,897  $ 86,117

             See accompanying notes to consolidated financial statements.

 41
Summary of
Accounting       (a)Basis of Presentation
Policies

                    The     accompanying    consolidated    financial
                    statements include the accounts of Atlantic Coast
                    Airlines Holdings, Inc. ("ACAI") and its  wholly-
                    owned   subsidiaries,  Atlantic  Coast   Airlines
                    ("ACA")  and Atlantic Coast Jet, Inc.  ("ACJet"),
                    (together,   the   "Company").  All   significant
                    intercompany accounts and transactions have  been
                    eliminated  in consolidation.  ACA's flights  are
                    operated  under  a  code sharing  agreement  with
                    United   Airlines,   Inc.  ("United")   and   are
                    identified as United Express flights in  computer
                    reservation  systems.  As of December  31,  2000,
                    ACA provided scheduled air transportation service
                    as  United Express for passengers to destinations
                    in  states  in the Eastern and Midwestern  United
                    States.   ACJet's  flights are operated  under  a
                    code sharing agreement with Delta Air Lines, Inc.
                    ("Delta")  and are identified as Delta Connection
                    flights  in computer reservation systems.   ACJet
                    commenced scheduled operations on August 1, 2000,
                    to  various  destinations in the  Eastern  United
                    States.

                 (b)Cash, Cash Equivalents and Short-Term Investments

                    The   Company  considers  investments   with   an
                    original  maturity of three months or  less  when
                    purchased  to  be cash equivalents.   Investments
                    with  an  original  maturity greater  than  three
                    months  and  less  than one year  are  considered
                    short-term investments. In addition, the  Company
                    holds  investments in tax-free Industrial Revenue
                    Bonds ("IRB") having initial maturities up to  30
                    years.   The  IRB's  are secured  by  letters  of
                    credit and come up for auction on a weekly basis.
                    As such, the Company considers securities of this
                    type  to  be short-term investments.  All  short-
                    term  investments are considered to be  available
                    for sale.  Due to the short maturities associated
                    with  the  Company's investments,  the  amortized
                    cost     approximates    fair    market    value.
                    Accordingly,  no  adjustment  has  been  made  to
                    record unrealized holding gains and losses.

                 (c)Airline Revenues

                    Passenger  and  cargo revenues  are  recorded  as
                    operating revenues at the time transportation  is
                    provided.  Under  the Company's fee-per-departure
                    agreements, transportation is considered provided
                    when  the  flight has been completed.  Under  the
                    proration of fare agreement in effect with United
                    for  periods prior to and through November  2000,
                    transportation was considered provided  when  the
                    passenger   flew.   Substantially  all   of   the
                    passenger   tickets   used   by   the   Company's
                    passengers are sold by other air carriers.

                    ACA   participates  in  United's   Mileage   Plus
                    frequent flyer program, and ACJet participates in
                    the  Delta SkyMiles frequent flyer program.   The
                    Company does not accrue for incremental costs for
                    mileage  accumulation or redemption  relating  to
                    these programs because the Company operates under
                    agreements, which utilize fixed rate structures.

 42
                 (d)Accounts and Notes Receivable

                    Accounts  receivable are stated net of allowances
                    for   uncollectible  accounts  of   approximately
                    $773,000  and $755,000 at December 31,  1999  and
                    2000,  respectively.  Amounts charged to expenses
                    for uncollectible accounts in 1998, 1999 and 2000
                    were    $124,000,    $564,000    and    $503,000,
                    respectively.   Write-off of accounts  receivable
                    were $29,000, $156,000 and $521,000 in 1998, 1999
                    and  2000, respectively.  Accounts receivable  as
                    of   December   31,   1999  and   2000   included
                    approximately  $2.9  million  and  $3.3  million,
                    respectively, related to manufacturers credits to
                    be  applied towards future spare parts  purchases
                    and training expenses.

                    The  note receivable balance at December 31, 1999
                    includes  a  promissory note  from  an  executive
                    officer  of the Company dated as of May 24,  1999
                    with  a  balance, including accrued interest,  of
                    $1.5  million.  The note was paid in full  during
                    the first quarter of 2000.

                 (e)Concentrations of Credit Risk

                    The     Company    provides    commercial     air
                    transportation  in  the  Eastern  and  Midwestern
                    United   States.   Substantially   all   of   the
                    Company's passenger tickets are sold by other air
                    carriers.   Prior to the change from a  proration
                    of   fare   agreement   to  a   fee-per-departure
                    agreement,   the   Company  had   a   significant
                    concentration  of  its accounts  receivable  with
                    other  air  carriers  with  no  collateral.    At
                    December  31, 1999 and 2000, accounts  receivable
                    from  air  carriers  totaled approximately  $27.6
                    million and $18.6 million, respectively.  Of  the
                    total  amount, approximately  $23.2  million  and
                    $13.3  million  at December 31,  1999  and  2000,
                    respectively,  were due from United.   Under  the
                    fee-per-departure   agreements,    the    Company
                    receives payment in advance from both United  and
                    Delta.   Historically, accounts receivable losses
                    have not been significant.
 43
                 (f)Risks and Uncertainties

                    United Express:

                    The  Company's  United  Express  Agreements  ("UA
                    Agreements")  define  the Company's  relationship
                    with  United.   The UA Agreements  authorize  the
                    Company  to  use United's "UA" flight  designator
                    code  to identify the Company's flights and fares
                    in the major airline Computer Reservation Systems
                    ("CRS'),  including United's "Apollo" reservation
                    system,  to  use  the  United  Express  logo  and
                    exterior  aircraft  paint  schemes  and  uniforms
                    similar  to  those  of United, and  to  otherwise
                    advertise  and  market the Company's  association
                    with United.

                    In November 2000, the Company and United restated
                    the  UA  Agreements, effectively changing from  a
                    prorated  fare arrangement to a fee-per-departure
                    arrangement.    Under    the    fee-per-departure
                    structure, the Company is contractually obligated
                    to  operate the flight schedule, for which United
                    pays  the  Company an agreed amount per departure
                    regardless  of the number of passengers  carried,
                    with  incentive  payments  based  on  operational
                    performance.   The  Company thereby  assumes  the
                    risks  associated  with the flight  schedule  and
                    United assumes the risk of scheduling, marketing,
                    and  selling seats to the traveling public.   The
                    restated  UA  Agreements are for a  term  of  ten
                    years.   The restated UA Agreements give ACA  the
                    authority  to operate 128 regional  jets  in  the
                    United Express operation.

                    Pursuant  to  the restated UA Agreements,  United
                    provides a number of additional services  to  ACA
                    at  no cost. These include customer reservations,
                    customer  service,  pricing, scheduling,  revenue
                    accounting,  revenue management,  frequent  flyer
                    administration, advertising, provision of  ground
                    support  services at most of the airports  served
                    by  both  United  and  ACA, provision  of  ticket
                    handling    services   at   United's    ticketing
                    locations,  and provision of airport  signage  at
                    airports where both ACA and United operate.

                    The  UA  Agreements do not prohibit  United  from
                    serving,  or  from entering into agreements  with
                    other airlines who would serve, routes served  by
                    the  Company, but state that United may terminate
                    the  UA  Agreements if ACAI and ACA enter into  a
                    similar arrangement with any other carrier  other
                    than Delta without United's approval.

                    The  UA Agreements limit the ability of ACAI  and
                    ACA  to merge with another company or dispose  of
                    certain   assets  or  aircraft  without  offering
                    United  a  right of first refusal to acquire  the
                    Company  or such assets or aircraft, and  provide
                    United a right to terminate the UA Agreements  if
                    ACAI  or  ACA  merge  with or are  controlled  or
                    acquired  by  another carrier. The UA  agreements
                    provide  United  with the right to  assume  ACA's
                    ownership   or  leasehold  interest  in   certain
                    aircraft  in  the  event ACA  breaches  specified
                    provisions of the UA agreements, or fails to meet
                    specified performance standards.

                     44
                    Delta Connection:

                    In September 1999, the Company reached a ten year
                    agreement with Delta Air Lines, Inc. ("Delta") to
                    operate  regional jet aircraft  as  part  of  the
                    Delta Connection program on a fee-per-block  hour
                    basis.   The Company's Delta Connection Agreement
                    ("DL    Agreement")   defines    the    Company's
                    relationship   with  Delta.    The   Company   is
                    compensated  by  Delta  on a  fee-per-block  hour
                    basis  regardless  of  the  amount  of  passenger
                    ticket  revenue.   Under the  fee-per-block  hour
                    structure, the Company is contractually obligated
                    to  operate the flight schedule, for which  Delta
                    pays  the Company an agreed amount per block hour
                    flown   regardless  of  passenger  revenue   with
                    additional    incentive   payments    based    on
                    operational  performance.   The  Company  thereby
                    assumes   the  risks  of  operating  the   flight
                    schedule   and   Delta  assumes  the   risks   of
                    scheduling, marketing, and selling seats  to  the
                    traveling public.

                    By  operating  as  part of the  Delta  Connection
                    program,  the Company is able to use Delta's "DL"
                    flight  designator  to   identify  the  Company's
                    flights  and   fares  in   the   major   Computer
                    Reservation Systems, including Delta's "Deltamatic"
                    reservation system, and to use the Delta Connection
                    logo  and exterior  aircraft  paint  schemes  and
                    uniform  similar to those of Delta.

                    Pursuant  to  the  DL Agreement,  Delta,  at  its
                    expense, provides a number of support services to
                    ACJet.   These   include  customer  reservations,
                    customer   service,   ground  handling,   station
                    operations,    pricing,    scheduling,    revenue
                    accounting,  revenue management,  frequent  flyer
                    administration, advertising and other  passenger,
                    aircraft  and  traffic  servicing  functions   in
                    connection with the ACJet operation.

                    Delta may terminate the DL Agreement at any  time
                    if  ACJet  fails to maintain certain  performance
                    standards and, subject to certain rights  by  the
                    Company,  may terminate without cause,  effective
                    no  earlier than two years after commencement  of
                    operations, by providing 180 days notice  to  the
                    Company.

                    The  DL  Agreement requires the Company to obtain
                    Delta's  approval if it chooses to enter  into  a
                    code-sharing arrangement with another carrier, to
                    list  its  flights under any other  code,  or  to
                    operate  flights  for any other  carrier,  except
                    with respect to such arrangements with United  or
                    non-U.S.  code-shares partners of  United  or  in
                    certain  other circumstances.  The  DL  Agreement
                    does  not  prohibit Delta from serving,  or  from
                    entering into agreements with other airlines  who
                    would  serve, routes served by the Company.   The
                    DL  Agreement also restricts the ability  of  the
                    Company  to  dispose of aircraft subject  to  the
                    agreement without offering Delta a right of first
                    refusal  to  acquire such aircraft, and  provides
                    that  Delta may terminate the agreement if, among
                    other  things, the Company merges with  or  sells
                    its  assets  to  another entity, is  acquired  by
                    another  entity  or if any person  acquires  more
                    than a specified percentage of its stock.

                     45
                    Collective Bargaining Agreements:

                    The  Company's  pilots  are  represented  by  the
                    Airline   Pilots  Association  ("ALPA"),   flight
                    attendants are represented by the Association  of
                    Flight  Attendants  ("AFA"),  and  mechanics  are
                    represented  by the Aircraft Mechanics  Fraternal
                    Association ("AMFA").

                    The  ALPA collective bargaining agreement  became
                    amendable  in February 2000 and the  Company  and
                    ALPA  began meetings on a new contract.  In early
                    2001,  the Company's pilots ratified a new  four-
                    and-a-half   year  agreement.    This   agreement
                    provides for improvements in pay rates, benefits,
                    training   and   other  areas.   The   collective
                    bargaining  agreement covers  pilots  flying  for
                    both  the Atlantic Coast Airlines/United  Express
                    operation,   as   well  as  the  Atlantic   Coast
                    Jet/Delta Connection operation. The new agreement
                    provides  for  substantial  increases  in   pilot
                    compensation  which  the  Company  believes   are
                    consistent with industry trends.

                    ACA's  collective bargaining agreement  with  AFA
                    was  ratified in October 1998.  The agreement  is
                    for a four-year duration and becomes amendable in
                    October  2002.  ACJet has an agreement  with  AFA
                    for  a  five-year duration covering ACJet  flight
                    attendants on terms substantially similar to  the
                    terms  of the contract between ACA and AFA.   The
                    ACJet agreement becomes amendable in March 2005.

                    The collective bargaining agreement with AMFA was
                    ratified in June, 1998.  The agreement is  for  a
                    four-year duration and becomes amendable in  June
                    2002.     This  agreement  covers  all  mechanics
                    working for the Company.

                    The   Company  believes  that  certain   of   the
                    Company's  unrepresented labor  groups  are  from
                    time  to  time  approached by unions  seeking  to
                    represent  them.   However, the Company  has  not
                    received   any  official  notice  of   organizing
                    activity  and  there have been no  representation
                    applications  filed  with the National  Mediation
                    Board  by  any  of  these  groups.   The  Company
                    believes that the wage rates and benefits for non-
                    union  employee groups are comparable to  similar
                    groups at other regional airlines.

 46        (g)Use of Estimates

                    The   preparation  of  financial  statements   in
                    accordance  with accounting principles  generally
                    accepted in the United States of America requires
                    management   to   make  certain   estimates   and
                    assumptions   regarding  valuation   of   assets,
                    recognition  of  liabilities for  costs  such  as
                    aircraft  maintenance, differences in  timing  of
                    air   traffic  billings  from  United  and  other
                    airlines, operating revenues and expenses  during
                    the  period  and disclosure of contingent  assets
                    and  liabilities at the date of the  consolidated
                    financial   statements.   Actual  results   could
                    differ from those estimated.

                 (h)Expendable Parts

                    Expendable parts and supplies are stated  at  the
                    lower  of  cost or market, less an allowance  for
                    obsolescence  of  $428,000  and  $665,000  as  of
                    December   31,   1999  and  2000,   respectively.
                    Expendable  parts  and supplies  are  charged  to
                    expense  as  they are used.  Amounts  charged  to
                    costs and expenses for obsolescence in 1998, 1999
                    and  2000  were  $86,000, $110,000 and  $237,000,
                    respectively.

                 (i)Property and Equipment

                    Property  and  equipment  are  stated  at   cost.
                    Depreciation  is computed using the straight-line
                    method  over  the estimated useful lives  of  the
                    related  assets which range from five to  sixteen
                    and one half years.  Capital leases and leasehold
                    improvements  are amortized over the  shorter  of
                    the  estimated life or the remaining term of  the
                    lease.

                    Amortization  of  capital  leases  and  leasehold
                    improvements is included in depreciation expense.

                    The Company periodically evaluates whether events
                    and  circumstances have occurred which may impair
                    the  estimated  useful life or the recoverability
                    of   the  remaining  balance  of  its  long-lived
                    assets.  If such events or circumstances were  to
                    indicate that the carrying amount of these assets
                    would  not  be  recoverable,  the  Company  would
                    estimate the future cash flows expected to result
                    from  the  use  of the assets and their  eventual
                    disposition.   If the sum of the expected  future
                    cash  flows  (undiscounted and  without  interest
                    charges) is less than the carrying amount of  the
                    asset, an impairment loss would be recognized  by
                    the Company.
 47
                 (j)Preoperating Costs

                    Preoperating   costs  represent   the   cost   of
                    integrating new types of aircraft. Prior to 1999,
                    such  costs,  which consist primarily  of  flight
                    crew  training  and  aircraft  ownership  related
                    costs,  were deferred and amortized over a period
                    of  four  years  on a straight-line  basis.   The
                    American    Institute   of    Certified    Public
                    Accountants issued Statement of Position 98-5  on
                    accounting   for   start-up   costs,    including
                    preoperating costs related to the introduction of
                    new fleet types by airlines.

                    During 1997 the Company capitalized approximately
                    $2.1  million  of  these  costs  related  to  the
                    introduction of the regional jet ("CRJ") into the
                    Company's  fleet.   Accumulated  amortization  of
                    preoperating  costs  at  December  31,  1998  was
                    $571,000.  On January 1, 1999, the Company wrote-
                    off  the remaining unamortized preoperating costs
                    balance  of  approximately $1.5  million,  before
                    income  tax  benefit of $598,000,  in  accordance
                    with  the implementation of Statement of Position
                    98-5 ("SOP 98-5").  Also, in accordance with  SOP
                    98-5,  approximately $2.2 million of preoperating
                    costs incurred during 1999 and approximately $5.6
                    million  of  preoperating costs  incurred  during
                    2000  for the start up of ACJet were expensed  as
                    incurred.

                 (k)Intangible Assets

                    Goodwill    of   approximately   $3.2    million,
                    representing  the excess of cost  over  the  fair
                    value  of  net assets acquired in the acquisition
                    of  ACA,  is being amortized by the straight-line
                    method  over  twenty  years.  Costs  incurred  to
                    acquire slots are being amortized by the straight-
                    line  method  over  twenty years.    The  primary
                    financial indicator used by the Company to assess
                    the  recoverability of its intangible  assets  is
                    undiscounted  future cash flows from  operations.
                    The  amount  of impairment, if any,  is  measured
                    based  on  projected future cash  flows  using  a
                    discount  rate  reflecting the Company's  average
                    cost   of  funds.  Accumulated  amortization   of
                    intangible assets at December 31, 1999  and  2000
                    was $1.4 million and $1.6 million, respectively.

                 (l)Maintenance

                    The Company's maintenance accounting policy is  a
                    combination  of  expensing  certain   events   as
                    incurred  and  accruing for  certain  maintenance
                    events  at  rates it estimates will be sufficient
                    to  cover maintenance cost for the aircraft.  For
                    the  J-32  and J41 aircraft, the Company  accrues
                    for airframe component and engine repair costs on
                    a  per  flight hour basis. For the CRJ  aircraft,
                    the  Company accrued for the replacement of major
                    engine  life  limited parts on a per cycle  basis
                    until   July  1999.   The  Company  accrues   for
                    auxiliary power units ("APU") costs on a per  APU
                    hour  basis.   All  other maintenance  costs  are
                    expensed as incurred.
                     48
                    The  Company  has  executed a seven  year  engine
                    services agreement with GE Engine Services,  Inc.
                    ("GE")  covering  the scheduled  and  unscheduled
                    repair of ACA's CF34-3B1 jet engines operated  on
                    43  CRJs  already delivered or on order  for  the
                    United  Express  operation.  This  agreement  was
                    amended  in July 2000 to cover 23 additional  CRJ
                    aircraft,  bringing  the  total  number  of   CRJ
                    aircraft  covered  under  the  agreement  to  66.
                    Under  the  terms of the agreement,  the  Company
                    pays  a  set dollar amount per engine hour  flown
                    on  a  monthly  basis to GE and  GE  assumes  the
                    responsibility   to  repair  the   engines   when
                    required   at  no  additional  expense   to   the
                    Company,  subject  to  certain  exclusions.   The
                    Company  expenses the amount paid to GE based  on
                    the  monthly  rates stipulated in the  agreement,
                    as  engine hours are flown.  The Company's future
                    maintenance expense on CRJ engines covered  under
                    the   new   agreement  will  escalate  based   on
                    contractual  rate  increases, intended  to  match
                    the  timing of actual maintenance events that are
                    due  pursuant  to  the terms.   The  Company  has
                    signed  a similar agreement covering engines  for
                    up to 80 328JETs with Pratt & Whitney.

                    During  the  third quarter of 1999,  the  Company
                    reversed  approximately  $1.5  million  in   life
                    limited parts repair expense accruals related  to
                    CRJ engines that are no longer required based  on
                    the  maintenance services and terms contained  in
                    the GE engine maintenance agreement.

                 (m)Deferred Credits

                    The  Company accounts for incentives provided  by
                    the  aircraft  manufacturers as deferred  credits
                    for leased aircraft.  These credits are amortized
                    on  a straight-line basis as a reduction to lease
                    expense  over  the respective  lease  term.   The
                    incentives  are  credits  that  may  be  used  to
                    purchase  spare parts, pay for training expenses,
                    satisfy  aircraft return conditions or be applied
                    against future rental payments.

                 (n)Income Taxes

                    The  Company accounts for income taxes using  the
                    asset and liability method.  Under the asset  and
                    liability   method,  deferred  tax   assets   and
                    liabilities  are recognized for  the  future  tax
                    consequences attributable to differences  between
                    the  financial  statement  carrying  amounts  for
                    existing   assets  and  liabilities   and   their
                    respective  tax bases.  Deferred tax  assets  and
                    liabilities are measured using enacted tax  rates
                    expected  to  apply to taxable income  in  future
                    years  in  which those temporary differences  are
                    expected to be recovered or settled.
 49
                 (o)Stock-Based Compensation

                    The   Company   accounts  for   its   stock-based
                    compensation  plans  using  the  intrinsic  value
                    method  prescribed  under  Accounting  Principles
                    Board (APB) No. 25.  As such, the Company records
                    compensation expense for stock options and awards
                    only  if the exercise price is less than the fair
                    market  value  of  the stock on  the  measurement
                    date.

                 (p)Income Per Share

                    Basic  income per share is computed  by  dividing
                    net  income  by  the weighted average  number  of
                    common  shares outstanding.  Diluted  income  per
                    share  is computed by dividing net income by  the
                    weighted   average   number  of   common   shares
                    outstanding  and common stock equivalents,  which
                    consist   of  shares  subject  to  stock  options
                    computed  using  the treasury stock  method.   In
                    addition,  dilutive  convertible  securities  are
                    included  in  the denominator while  interest  on
                    convertible  debt, net of tax, is added  back  to
                    the  numerator.  On January 25, 2001, the Company
                    announced  a  2-for-1 common stock split  payable
                    as  a  stock  dividend on February  23,  2001  to
                    shareholders of record on February 9, 2001.   All
                    share  and income per share information has  been
                    adjusted  for all years presented to reflect  the
                    stock split.

                   A  reconciliation of the numerator and denominator
                   used  in  computing income per share is as follows
                   (in thousands, except per share amounts):

    
    
                                 1998             1999             2000
                             Basic  Diluted   Basic  Diluted   Basic  Diluted
                                                      
Share calculation:
Average number of common
    shares outstanding      36,256  36,256    37,928  37,928   40,150  40,150
    Incremental shares due       -   1,752         -   1,698        -   1,616
    to assumed exercise of
    options
  Incremental shares due
    to assumed conversion        -   6,364         -   4,404        -   1,872
    of convertible debt
  Weighted average common
    shares outstanding      36,256  44,372    37,928  44,030   40,150  43,638

Adjustments to net
    income:
Income before cumulative
    effect of accounting   $30,412 $30,412   $29,156 $29,156  $15,155 $15,155
    change
    Interest expense on
    convertible debt,            -   1,202         -     831        -     416
    net of tax
  Income before
    cumulative effect
    of accounting
    change available to   $30,412  $31,614   $29,156 $29,987  $15,155 $15,571
    common shareholders

  Income before
    cumulative effect
    of accounting         $   .84  $   .71   $   .77 $   .68  $   .38 $   .36
    change per share


 50
              (q)   Reclassifications

                    Certain  prior year amounts as previously reported
                    have  been reclassified to conform to the  current
                    year presentation.

              (r)   Interest Rate Hedges

                    The  Company has periodically used swaps to  hedge
                    the  effects  of  fluctuations in  interest  rates
                    associated   with   aircraft   financings.   These
                    transactions  meet  the requirements  for  current
                    hedge  accounting.   The  effective  portions   of
                    hedging  gains  and  losses  resulting  from   the
                    interest  rate  swap contracts are deferred  until
                    the  contracts are settled and then amortized over
                    the aircraft lease term or capitalized as part  of
                    acquisition  cost, if purchased,  and  depreciated
                    over  the  life of the aircraft.  The  ineffective
                    portions  of hedging gains and losses are recorded
                    as incurred.

              (s)   Segment Information

                    In  1998,  the  Company adopted the provisions  of
                    Financial  Accounting  Standards  Board  Statement
                    No.   131,  "Disclosure  about  Segments   of   an
                    Enterprise  and  Related Information  (SFAS  131).
                    SFAS   131  establishes  standards  for  reporting
                    information  about operating segments and  related
                    disclosures    about   products   and    services.
                    Operating  segments are defined as  components  of
                    an   enterprise  about  which  separate  financial
                    information   is  available  that   is   regularly
                    evaluated  by chief operating decision  makers  in
                    deciding   how   to  allocate  resources   or   in
                    assessing performance.

                    The    Company   has   adopted   SFAS   No.   131,
                    "Disclosures  About Segments of an Enterprise  and
                    Related   Information."   The  statement  requires
                    disclosures  related to components  of  a  company
                    for   which  separate  financial  information   is
                    available  that  is  evaluated  regularly   by   a
                    company's  chief  operating  decision   maker   in
                    deciding   the   allocation   of   resources   and
                    assessing  performance.   The Company  is  engaged
                    in   one  line  of  business,  the  scheduled  and
                    chartered  transportation  of  passengers,   which
                    constitutes nearly all of its operating revenues.
 51


2.  Property     Property and equipment consist of the following:
    and
    Equipment
                 (in thousands)
                 December 31,                           1999       2000
                                                            
                 Owned aircraft and improvements    $ 92,868   $ 92,931
                 Improvements to leased aircraft       5,005      5,771
                 Flight equipment, primarily          41,285     51,199
                    rotable spare parts
                 Maintenance and ground equipment      7,426      9,310
                 Computer hardware and software        4,804     11,345
                 Furniture and fixtures                  957      1,329
                 Leasehold improvements                3,191      4,282
                                                     155,536    176,167
                 Less:  Accumulated depreciation      22,376     33,327
                    and amortization
                                                    $133,160   $142,840

                   In  1999, the  Company  commenced  a  replacement
                project  of  its  computer  software  systems.   The
                Company     anticipates    spending    approximately
                $8.8  million on this project, the majority of which
                will  be capitalized and amortized over five  years.
                In   1999,   the   Company  expensed   approximately
                $400,000  related to replacement software  selection
                and  capitalized  $2.3 million  in  acquisition  and
                implementation   costs.   In   2000,   the   Company
                capitalized  an  additional $5.2  million  of  costs
                incurred   during  the  year,  bringing  the   total
                capitalized costs to date to $7.5 million.



3.  Accrued     Accrued liabilities consist of the following:
    Liabilities

                (in thousands)
                December 31,                          1999       2000
                                                          
                Payroll and employee benefits     $ 10,482   $ 13,038
                Air traffic liability                  723      3,075
                Interest                             1,442      1,021
                Aircraft rents                       1,526      8,109
                Passenger related expenses           7,980      9,692
                Maintenance costs                    3,016      2,880
                Fuel                                 3,964      7,049
                Other                                6,719      8,180
                                                  $ 35,852   $ 53,044

 52
4.  Debt        In February 1999, the Company entered into an asset-
                based   lending   agreement  with   two   financial
                institutions that provided the Company with  a  $15
                million  bridge  loan for the construction  of  the
                regional terminal at Washington-Dulles and  a  line
                of  credit for up to $35 million depending  on  the
                amount of assigned ticket receivables and the value
                of certain rotable spare parts.  The line of credit
                replaced a previous $20 million line of credit  and
                will   expire  on  September  30,  2001,  or   upon
                termination   of   the  United  Express   marketing
                agreement,  whichever is sooner. The interest  rate
                on  this line is LIBOR plus .75% to 1.75% depending
                on the Company's fixed charges coverage ratio.

                During  1999, the Company borrowed $7.8 million  on
                the   bridge  loan  and  provided  funding  to  the
                Metropolitan Washington Airports Authority ("MWAA")
                for  the  construction of the regional terminal  of
                $12.5  million. In May 1999, MWAA paid the  Company
                $7.8 million, and the Company repaid its borrowings
                on  the bridge loan.  As of December 31, 1999 there
                were  no outstanding borrowings on the bridge loan.
                A  note  receivable from MWAA of $4.7  million  was
                recorded  at  December  31,  1999.   No  additional
                amounts  were  drawn on the bridge  loan  for  this
                additional $4.7 million funding.   The bridge  loan
                was  effectively cancelled upon completion  of  the
                regional terminal in May 2000.

                The  Company has pledged approximately $3.0  million
                of  the line of credit as collateral for letters  of
                credit   issued  on  behalf  of  the  Company.    At
                December  31,  2000  and  December  31,  1999,   the
                Company's  remaining available borrowing  limit  was
                approximately   $5   million  and   $19.8   million,
                respectively.  There  was  no  balance   outstanding
                under  the  line of credit at December 31,  1999  or
                December 31, 2000.

                In  July  1997,  the Company issued  $57.5  million
                aggregate   principal  amount  of  7%   Convertible
                Subordinated Notes due July 1, 2004 ("the  Notes").
                The  Notes  are convertible into shares  of  Common
                Stock unless previously redeemed or repurchased, at
                a  conversion price of $4.50 per share, subject  to
                certain    adjustments.     In    January     1998,
                approximately  $5.9  million  of  the  Notes   were
                converted,  pursuant to their original terms,  into
                1,321,652  shares of Common Stock.  From March  20,
                1998  to  April  8,  1998, the Company  temporarily
                reduced  the conversion price from $4.50  to  $4.43
                for  holders  of  the Notes.  During  this  period,
                $31.7   million   of  the  Notes   converted   into
                approximately  7.2 million shares of Common  Stock.
                As  a result of this temporary price reduction, the
                Company  recorded a non-cash, non-operating  charge
                to  earnings during the second quarter of  1998  of
                $1.4  million  representing the fair value  of  the
                additional   shares  distributed  upon  conversion.
                Interest  on  the Notes is payable on April  1  and
                October  1  of  each year.  On May  15,  2000,  the
                Company   called   the  remaining   $19.8   million
                principal   amount   of  Notes   outstanding,   for
                redemption at 104% of face value effective July  3,
                2000.   The Noteholders elected to convert  all  of
                the  Notes into common stock and approximately  4.4
                million  shares  were issued in  exchange  for  the
                Notes  during the period May 25, 2000  to  June  6,
                2000,  resulting in an addition to paid in  capital
                of   approximately  $19.8  million  offset   by   a
                reduction   of  approximately  $471,000   for   the
                unamortized  debt issuance costs  relating  to  the
                Notes in connection with their conversion.


                 53
                
                
                Long-term debt consists of the following:
      (in thousands)                                    1999         2000
      December 31,
                                                                 
      Convertible subordinated notes, principal
         due July 1, 2004, interest payable in
         semi-annual installments on the             $19,820            -
         outstanding principal with interest at
         7%, unsecured.

      Equipment Notes associated with Pass
         Through Trust Certificates, due
         January 1, 2008 and January 1,
         2010, principal payable annually through
         January 1, 2006 and semi-annually            14,346       13,304
         thereafter through maturity, interest
         payable semi-annually at 7.49%
         throughout term of notes, collateralized
         by four J-41 aircraft.

      Notes payable to supplier, due between May
         15, 2000 and January 15, 2001, principal        621            -
         payable monthly with interest of 6.74%
         and 7.86%, unsecured.

      Notes payable to institutional lenders, due
         between October 23, 2010 and May 15,
         2015, principal payable semiannually         53,629       50,952
         with interest ranging from 5.65% to
         7.63% through maturity, collateralized
         by four CRJ aircraft.

      Note payable to institutional lender, due
         October 2, 2006, principal payable            3,586        3,168
         semiannually with interest at 6.56%,
         collateralized by one J41 aircraft.

      Total                                           92,002       67,424
      Less:  Current Portion                           4,758        4,344
                                                     $87,244      $63,080



                As of December 31, 2000, maturities of long-term
                debt are as follows:
                (in thousands)


                2001                                    $ 4,344
                2002                                      4,639
                2003                                      4,900
                2004                                      5,153
                2005                                      6,019
                Thereafter                               42,369
                                                        $67,424

                The    Company   has   various   financial   covenant
                requirements  associated with  its  debt  and  United
                marketing  agreements.  These covenants  require  the
                Company  to  meet  certain  financial  ratio   tests,
                including  tangible net worth, net earnings,  current
                ratio and debt service levels.

 54
5.  Obligations The    Company    leases   certain   equipment    for
    Under       noncancellable terms of more than one year.  The  net
    Capital     book  value of the equipment under capital leases  at
    Leases      December 31, 1999 and 2000, is $7.2 million and  $5.5
                million,  respectively.  The leases were  capitalized
                at  the  present  value of the lease  payments.   The
                weighted  average interest rate for these  leases  is
                approximately 7.6 %.

                 At December 31, 2000, the future minimum payments, by
                 year  and in the aggregate, together with the present
                 value  of  the  net  minimum lease payments,  are  as
                 follows:

                  (in thousands)
                Year Ending December 31,
                 2001                                         $  2,008
                 2002                                            1,919
                 2003                                            1,723
                 2004                                              772
                 2005                                                -
                 Future minimum lease payments                   6,422
                 Amount representing interest                      901
                 Present value of minimum lease                  5,521
                payments
                 Less:  Current maturities                       1,512
                                                              $  4,009


6.  Operating    Future  minimum  lease payments under  noncancellable
    Leases       operating leases at December 31, 2000 are as follows:

                (in thousands)
                Year ending December 31,   Aircraft      Other       Total
                2001                     $   83,601   $  5,365 $    88,966
                2002                         83,603      5,301      88,904
                2003                         81,930      5,392      87,322
                2004                         81,602      5,449      87,051
                2005                         80,508      5,529      86,037
                Thereafter                  629,180     44,672     673,852
                  Total  minimum
                  Lease payments         $ 1,040,424  $ 71,708 $ 1,112,132


                Certain  of the Company's leases require aircraft  to
                be  in  a  specified maintenance condition  at  lease
                termination or upon return of the aircraft.

                The Company's lease agreements generally provide that
                the  Company  pays taxes, maintenance, insurance  and
                other operating expenses applicable to leased assets.
                Operating lease expense related to aircraft was $36.7
                million,  $45.2  million, and $59.8 million  for  the
                years  ended  December  31,  1998,  1999,  and  2000,
                respectively.

7.  Stockholders'  Stock Splits
    Equity
                On  April  14, 1998, the Company declared  a  2-for-1
                common stock split payable as a stock dividend on May
                15,  1998.   The  stock dividend  was  contingent  on
                shareholder  approval  to  increase  the  number   of
                authorized   Common   Shares   from   15,000,000   to
                65,000,000 shares.  Shareholder approval was obtained
                on May 5, 1998.

                On  January 25, 2001, the Company announced a 2-for-1
                common  stock  split payable as a stock  dividend  on
                February  23,  2001  to  shareholders  of  record  on
                February  9, 2001.  The effect of these stock  splits
                is    reflected   in   the   accompanying   financial
                statements,  calculation of  income  per  share,  and
                stock option table presented below as of and for  the
                years ended December 31, 1998, 1999 and 2000.

                Stock Option Plans

                The  Company's 1992 Stock Option Plan has 3.0 million
                shares of which a majority had been granted by  1995.
                The  Company's  1995  Stock Incentive  Plan  has  5.0
                million shares of which the majority had been granted
                by   year   end   1999.   In  2000,   the   Company's
                shareholders approved a new 2000 Stock Incentive Plan
                for  4.0  million  shares.  These  three  shareholder
                approved  plans provide for the issuance of incentive
                stock  and  non qualified stock options  to  purchase
                common  stock  of  the Company and  restricted  stock
                awards  to  certain employees and  directors  of  the
                Company. In addition, during 2000 the Company's Board
                of  Directors approved stock option programs for  2.4
                million  shares. The Board approved programs  provide
                for  the  issuance of non qualified stock options  to
                purchase  common  stock  of the  Company  to  certain
                employees.  Executive officers and directors  of  the
                Company are not eligible to participate in the  Board
                authorized  stock option programs.  Under  the  plans
                and  programs,  options  are  granted  by  the  Chief
                Executive  Officer of the Company with approval  from
                the  Compensation Committee of the Board of Directors
                and  vest  over a period ranging from three  to  five
                years.


                A summary of the status of the Company's stock option
                plan awards, including restricted stock awards as  of
                December  31, 1998, 1999 and 2000 and changes  during
                the periods ending on those dates is presented below:

 56


                             1998             1999                 2000
                                 Weighted         Weighted            Weighted
                                  average          average             average
                                 exercise         exercise            exercise
                        Shares     price  Shares    price    Shares    price
                                                      
Options outstanding at
beginning of year      4,113,844 $ 2.57  3,719,798  $ 3.76  4,445,642 $ 6.14
Granted                1,278,000 $ 8.19  1,470,000  $11.44  1,338,000 $12.51
Exercised              1,144,046 $ 2.17    525,852  $ 3.07  1,132,432 $ 3.46
Canceled                 528,000 $ 8.63    218,304  $ 8.85     77,216 $10.84
Options outstanding at 3,719,798 $ 3.76  4,445,642  $ 6.14  4,573,994 $ 8.58
 end of year
Options exercisable at 1,745,756 $ 1.94  2,320,412  $ 3.03  2,132,823 $ 5.02
 year-end
Options available for  1,306,364            54,668          5,193,884
 granting at year end

Weighted-average fair
 value of options        $5.52              $6.57             $7.45
 granted during the
 year



                The  Company  awarded  a total of  67,000  shares  of
                restricted  stock to certain employees  during  2000.
                These  shares  vest  over  three  years  and  have  a
                provision  for  accelerated vesting if the  Company's
                stock price appreciates by 25% during the first  year
                of   vesting.   The  Company  recognized  $78,000  in
                compensation expense in 2000 due to these  restricted
                stock  awards.  In February 2001, the Company's stock
                price  met the threshold for accelerated vesting  and
                as a result, these restricted shares now vest 100% in
                April 2001.  The Company will recognize approximately
                $1.1 million in compensation expense during the first
                and  second  quarters of 2001  as  a  result  of  the
                accelerated  vesting schedule.  In 1998, the  Company
                awarded a total of 200,000 shares of restricted stock
                to  certain employees.  These shares vest over  three
                to  five  years.   The  Company recognized  $281,000,
                $343,000  and  $301,000 in compensation  expense  for
                1998, 1999 and 2000 respectively, associated with the
                1998  restricted  stock awards and $293,000,  $94,000
                and  $90,000  for  1998, 1999 and 2000  respectively,
                associated with stock option awards.

                The  following  table  summarizes  information  about
                stock options outstanding at December 31, 2000:
 57


                         Options Outstanding       Options Exercisable
                               Weighted-
                     Number     average  Weighted-  Number   Weighted-
                  outstanding  remaining  average  exercis-   average
Range of exercise      at     contractual exercise   able     exercise
      price         12/31/00    life in    price   12/31/00    price
                                 years

                                                  
$0.00 - $2.30        882,372       3.0    $  .48    724,601    $  .58
$2.31 - $4.61        487,662       5.7   $  3.21    487,662   $  3.21
$4.62 - $6.91        225,214       6.8   $  5.56    225,214   $  5.56
$6.92 - $9.21        269,666       7.8     $7.97    210,200     $7.75
$9.22 - $11.52       673,700       8.6    $10.08    157,200    $10.08
$11.53 - $13.82    1,626,380       8.7    $12.68    241,446    $12.23
$13.83 - $16.12      220,000       7.9    $15.01     86,500    $14.93
$16.13 - $18.42      186,000       9.8    $16.61          -         -
$18.43 - $20.73            -         -         -          -         -
$20.74 - $23.03        3,000       9.9    $20.97          -         -
                   4,573,994       7.1     $8.58  2,132,823   $  5.02




                The  Company uses the Black-Scholes option  model  to
                estimate  the  fair  value of  options.  A  risk-free
                interest rate of  4.73%, 6.61% and 6% for 1998,  1999
                and 2000, respectively, a volatility rate of 55%, 65%
                and  65% for 1998, 1999 and 2000, respectively,  with
                an expected life of 6.5 years for 1998, 6.7 years for
                1999   and  4.0  years  for  2000  were  assumed   in
                estimating  the  fair value.  No  dividend  rate  was
                assumed for any of the years.

                The   following  summarizes  the  pro  forma  effects
                assuming  compensation  for  such  awards  had   been
                recorded  based  upon the estimated fair  value.  The
                proforma information disclosed below does not include
                the  impact of awards made prior to January  1,  1995
                (in thousands, except per share data):
     
     
                         1998               1999               2000
                     As        Pro       As       Pro       As        Pro
                  Reported    Forma   Reported   Forma   Reported    Forma
                                                    
   Net Income     $ 30,412  $ 27,201 $ 28,268  $ 23,931 $ 15,155  $ 12,009

   Basic earnings
   per share      $    .84  $    .75 $    .75  $    .63 $    .38  $    .30

   Diluted
   earnings
   per share      $    .71  $    .64 $    .66  $    .56 $    .36  $    .28
 

                Preferred Stock

                The  Board  of Directors of the Company is  authorized
                to   provide  for  the  issuance  by  the  Company  of
                preferred stock in one or more series and to  fix  the
                rights,   preferences,   privileges,   qualifications,
                limitations   and  restrictions  thereof,   including,
                without  limitation, dividend rights, dividend  rates,
                conversion  rights, voting rights, terms of redemption
                or   repurchase,  redemption  or  repurchase   prices,
                limitations   or  restrictions  thereon,   liquidation
                preferences and the number of shares constituting  any
                series or the designation of such series, without  any
                further vote or action by the stockholders.
 58
8.  Employee    Employee Stock Ownership Plan
    Benefit
    Plans       The  Company  established an Employee Stock  Ownership
                Plan   (the   "ESOP")   covering   substantially   all
                employees.  For each of the years 1992  through  1995,
                the  Company made contributions to the ESOP which were
                used  in  part  to  make loan and  interest  payments.
                Shares  of  common  stock acquired by  the  ESOP  were
                allocated  to  each employee based on  the  employee's
                annual compensation.

                Effective June 1, 1998, the Board of Directors of the
                Company  voted to terminate the Plan.  On  March  15,
                1999,   the   Internal  Revenue  Service   issued   a
                determination letter notifying the Company  that  the
                termination of the Plan does not adversely affect the
                Plan's  qualification for federal tax purposes.  Upon
                termination  of the Plan, a participant becomes  100%
                vested  in his or her account. In preparing  for  the
                final distribution of ESOP shares to participants, it
                was  determined that a misallocation  of  shares  had
                occurred  in  years  1993 through 1997  resulting  in
                certain  eligible participants not receiving some  of
                their  entitled  shares. The Company contributed  the
                required  number  of additional shares  to  the  ESOP
                during the second and third quarters of 1999 when the
                final   calculation  was  determined  and  recognized
                approximately $250,000 in expense. The Company  filed
                a  request for a compliance statement under the IRS's
                Voluntary  Compliance Resolution  Program  to  obtain
                Service  approval of the Company's  response  to  the
                share  misallocation  issue. In September  1999,  the
                ESOP  trustee began distribution of the  ESOP  assets
                per participant's direction. In 2000, additional ESOP
                shares were distributed as participants were located.
                The  ESOP  will  continue until all participants  are
                located   and  any  remaining  assets  are   properly
                distributed.  The number of shares remaining  in  the
                Plan as of December 31, 2000 was 29,074.

                401K Plan

                Effective  January  1,  1992, the  Company  adopted  a
                401(k)    Plan   (the   "Plan").   The   Plan   covers
                substantially  all full-time employees  who  meet  the
                Plan's  eligibility requirements. Employees may  elect
                a  salary reduction contribution of up to 15% of their
                annual  compensation not to exceed the maximum  amount
                allowed by the Internal Revenue Service.
                 59
                Effective  October 1, 1994, the Plan was  amended  to
                require the Company to make contributions to the Plan
                for   eligible   pilots  in  exchange   for   certain
                concessions.   These contributions are in  excess  of
                any  discretionary contributions made for the  pilots
                under   the  original  terms  of  the  plan.    These
                contributions are 100% vested and equal to 3% of  the
                first  $15,000 of each eligible pilot's  compensation
                plus  2%  of  compensation in excess of $15,000.  The
                plan  limits  the  Company's  contributions  for  the
                pilots  to  15% of the Company's adjusted net  income
                before  extraordinary items for such plan  year.  The
                Company's  obligations  to  make  contributions  with
                respect to all plan years in the aggregate is limited
                to    $2.5   million.    Contribution   expense   was
                approximately  $552,000, $640,000, and  $650,000  for
                1998, 1999 and 2000, respectively.

                The  Plan  allows  the Company to  make  discretionary
                matching   contributions  for   non-union   employees,
                pilots  and mechanics, respectively, equal to  25%  of
                salary  contributions up to 4% of total  compensation.
                Effective  with  the ratification of the  pilot's  new
                union  agreement, the Company's match  for  pilots  is
                variable depending upon the pilot's length of  service
                and   the  Company's  operational  performance.    The
                Company's  matching percentage for a pilot  can  range
                from  one  to seven percent of eligible contributions.
                The  Company's  matching contribution, if  any,  vests
                ratably  over  five years.  Contribution  expense  was
                approximately  $235,000,  $303,000  and  $374,000  for
                1998, 1999 and 2000, respectively.

                Profit Sharing Programs

                The  Company has profit sharing programs which  result
                in   periodic  payments  to  all  eligible  employees.
                Profit   sharing  compensation,  which  is  based   on
                attainment   of  certain  performance  and   financial
                goals,  was approximately $3.9 million, $4.5  million,
                and   $4.5   million   in   1998,   1999   and   2000,
                respectively.

 60
     
     

   9.  Income   The  provision (benefit) for income taxes includes the
        Taxes   following components:

                (in thousands)
                Year Ended December 31,       1998        1999         2000
                Federal:
                                                             
                   Current                $ 13,580    $ 10,420     $ 11,295
                   Deferred                  3,591       5,602       (4,267)
                Total federal provision     17,171      16,022        7,028
                State:
                   Current                   3,161       1,993        1,010
                   Deferred                    801         304         (381)
                Total state provision        3,962       2,297          629
                Total provision on income
                 before accounting change $ 21,133    $ 18,319     $  7,657
                Income tax benefit
                 due to change in
                 accounting method               -    $   (598)           -
                Total provision           $ 21,133    $ 17,721     $  7,657
     

                A   reconciliation  of  income  tax  expense  at   the
                applicable  federal statutory income tax rate  of  35%
                to the tax provision recorded is as follows:

     
     
                (in thousands)
                Year ended December 31,         1998       1999      2000
                                                           
                Income tax expense
                  at statutory rate          $18,041    $16,616    $7,984
                Increase (decrease)
                  in tax expense due to:
                   Permanent differences
                    and other                    517         89      (487)

                   State income taxes, net
                    of federal benefit         2,575      1,614       160
                Income tax expense           $21,133    $18,319    $7,657
 
                Deferred    income   taxes   result   from   temporary
                differences which are the result of provisions of  the
                tax  laws that either require or permit certain  items
                of  income or expense to be reported for tax  purposes
                in  different  periods  than for  financial  reporting
                purposes.  The Company's 2000 effective tax  rate  was
                positively  affected  by the receipt  of  a  favorable
                ruling  request  which allowed the Company  to  obtain
                additional  tax credits to offset income tax  and  the
                realization   of  certain  tax  benefits   that   were
                previously reserved which together reduced income  tax
                expense by approximately $1.4 million.

                The  following is a summary of the Company's  deferred
                income taxes as of December 31, 1999, and 2000:

     
     
                 (in thousands)
                 December 31,                            1999        2000
                                                              
                 Deferred tax assets:
                   Engine maintenance accrual         $   751     $   679
                   Intangible assets                      900         735
                   Air traffic liability                  564         672
                   Allowance for bad debts                369         302
                   Deferred aircraft rent                 323       1,737
                   Deferred credits                     3,166       2,830
                   Accrued compensation                   716         944
                   Accrued aircraft early retirement        -      11,599
                    charge
                   Start up and organizational costs        -       2,204
                   Other                                1,278         867
                     Total deferred tax assets          8,067      22,569

                 Deferred tax liabilities:
                   Depreciation and amortization      (17,595)    (26,534)
                   Accrued expenses and other             (81)       (996)
                     Total deferred tax liabilities   (17,676)    (27,530)
                 Net deferred income tax
                     assets (liabilities)            $ (9,609)    $(4,961)
 
                 No  valuation  allowance was established  in  either
                 1999  or  2000 as the Company believes  it  is  more
                 likely than not that the deferred tax assets will be
                 realized.
 61
10.
   Commitments   Aircraft
   and
   Contingencies As of December 31,  2000, the Company had a total of
                 58  Canadair  Regional Jets ("CRJs") on  order  from
                 Bombardier, Inc., and held options for 80 additional
                 CRJs.   The  Company  also had  a  firm  order  with
                 Fairchild  Aerospace Corporation  for  48  Fairchild
                 Dornier  32 seat regional jets ("328JET")  aircraft,
                 and  options for 83 additional 328JETs.  Of the  106
                 firm aircraft deliveries, 34 are scheduled for 2001,
                 30  are scheduled for 2002, and 42 are scheduled for
                 2003.   The  Company is obligated  to  purchase  and
                 finance  (including leveraged leases) the  106  firm
                 ordered  aircraft at an approximate capital cost  of
                 $1.8  billion.  The Company anticipates leasing  all
                 of  its  year  2001  aircraft  deliveries  on  terms
                 similar   to   previously  delivered  regional   jet
                 aircraft.

                 During 1999 the Company announced orders for a total
                 of 85 aircraft from Fairchild Aerospace Corporation,
                 including  40  328Jets  (32 seat  capacity)  and  45
                 428Jets  (44  seat capacity).  The 428Jets  were  an
                 aircraft  under development, with initial deliveries
                 scheduled  for  2003.    In  August  2000  Fairchild
                 Aerospace  announced that it would not proceed  with
                 development of the 428Jets.  The Company  reached  a
                 series of agreements with Fairchild in January  2001
                 resolving all issues relating to the initial  order.
                 Under  the  new agreements, the Company revised  its
                 order  for  328Jets to a total of 62 aircraft.   The
                 Company also placed an order for 30 additional  CRJs
                 with Bombardier Aerospace in August 2000.

                 Training

                 The Company has entered into agreements with Pan  Am
                 International Flight Academy ("PAIFA")  which  allow
                 the  Company to train CRJ, J-41 and J-32  pilots  at
                 PAIFA's  facility near Washington-Dulles.  In  1999,
                 PAIFA  acquired  from  a third  party  the  existing
                 training   facility  where  the  Company  has   been
                 conducting J-41 and J-32 training, and added  a  CRJ
                 simulator  at  the facility in December  1999.   The
                 Company  has committed to purchase an annual minimum
                 number  of CRJ and J-41 simulator training hours  at
                 agreed  rates, with commitments originally extending
                 ten  and  three years, respectively.  The  Company's
                 payment  obligations over the remaining  nine  years
                 total  approximately $16 million.  FRJ  training  is
                 presently  being  conducted in Dallas,  Texas  at  a
                 facility   arranged   in   conjunction   with    the
                 acquisition  of  the  aircraft.   The   Company   is
                 negotiating  with  PAIFA to  have  PAIFA  install  a
                 328JET  simulator as well as a second CRJ  simulator
                 at its Washington-Dulles facility.

                 At  December 31, 2000, the Company's minimum payment
                 obligations  under  the  PAIFA  agreements  are   as
                 follows:

                 (in thousands)
                 Year ended December 31,
                 2001                                     $3,611
                 2002                                      3,631
                 2003                                      1,371
                 2004                                      1,391
                 2005                                      1,178
                 Thereafter                                4,888
                                                        $ 16,070

  62
                 Derivative Financial Instruments

                 The  Company has periodically entered into a  series
                 of  put and call contracts as an interest rate hedge
                 designed  to  limit its exposure  to  interest  rate
                 changes  on  the anticipated issuance  of  permanent
                 financing  relating  to  the  delivery  of  the  CRJ
                 aircraft.   During 1998, 1999 and 2000, the  Company
                 settled  eight, seven and eight hedge  transactions,
                 respectively, paying the counterparty  $3.0  million
                 in  1998, receiving $119,000 in 1999 and paying  the
                 counterparty $379,000 in 2000.  In 1999, the Company
                 recognized  a gain of $211,000 on the settlement  of
                 one  contract, representing the ineffective  portion
                 of a hedge. At December 31, 2000 the Company had one
                 interest rate hedge transaction open with a notional
                 value  of  $8.5 million.  It settled on  January  3,
                 2001  resulting in a payment to the counterparty  of
                 $722,000.    The   Company  would  have   paid   the
                 counterparty  $610,000 had the contract  settled  on
                 December 31, 2000.

                 In  October 1999, the Company entered into commodity
                 swap   transactions  to  hedge  price   changes   on
                 approximately 13,300 barrels of crude oil per  month
                 for   the  period  April  to  June  2000,   and   on
                 approximately 23,300 barrels of crude oil per  month
                 for  the  period July through September  2000.   The
                 contracts provided for an average fixed price  equal
                 to  approximately  52.6 cents  per  gallon  for  the
                 second  quarter of 2000 and 51 cents per gallon  for
                 the third quarter of 2000.    Had the commodity swap
                 transactions  settled  on  December  31,  1999,  the
                 Company   would  have  recognized  a  reduction   of
                 approximately  $597,000 in fuel expense.   Effective
                 December  1,  2000,  under the United  Airlines  and
                 Delta  Air  Lines agreements, the Company no  longer
                 bears the risk associated with fuel price volatility
                 for  its  operations.  Accordingly,  no fuel hedging
                 transactions were entered for 2001, and  there  were
                 no fuel hedging transactions open as of December 31,
                 2000.
 63
11.  Aircraft    During 2000, the Company recorded an aircraft  early
     Early       retirement  operating charge of $29  million  ($17.4
     Retirement  million  net  of  income tax) for  the  early  lease
     Charge      termination of its 28 19-seat Jetstream 32 turboprop
                 aircraft,  which will be removed from service  prior
                 to  December  31,  2001.  The  charge  includes  the
                 estimated  cost of contractual obligations  to  meet
                 aircraft  return  conditions, as  well  as  a  lease
                 termination fee, which fee was calculated  including
                 such factors as the discounted present value cost of
                 future  lease  obligations  from the planned out  of
                 service date  to the  lease  termination  date,  and
                 miscellaneous costs and benefits of early return  to
                 the lessor.


12.  Subsequent
     Events      On  March  2,  2001, the Company  announced  it  has
                 entered  into  an  agreement  with  UAL  Corporation
                 ("UAL"),   parent   of  United  to   acquire-through
                 subsidiaries-the  three regional airlines  that  are
                 currently  wholly-owned by US  Airways  Group,  Inc.
                 ("US  Airways").  The three carriers  are  Allegheny
                 Airlines,   Piedmont  Airlines  and  PSA   Airlines.
                 Closing  of  the acquisition from US Airways,  which
                 would be contingent upon and occur at the same  time
                 as   closing  of  the  proposed  United/US   Airways
                 merger,  is subject to regulatory approvals  and  to
                 termination rights by UAL.

                 The   aggregate   purchase  price  for   the   three
                 carriers,  initially set at $200  million,  will  be
                 paid  at  closing  in the form of a promissory  note
                 due  in 18 months. Under the terms of the agreement,
                 the  Company  will not remit principal  or  interest
                 payments  or accrue interest on the note  until  and
                 if   an   agreement  is  finalized.   The   ultimate
                 purchase  price  for  each  of  the  three  regional
                 carriers  will  be  negotiated during  the  18-month
                 term  of  the promissory note.  If agreement  cannot
                 be  reached on an ultimate purchase price as to  any
                 or   all   of  the  three  carriers,  the  Company's
                 acquisition  of that carrier will be  unwound.   The
                 ultimate  purchase  price paid by  the  Company  may
                 vary   substantially  from   the   amount   of   the
                 promissory  note,  and there can  be  no  assurances
                 that  the  Company will retain any  or  all  of  the
                 three  carriers.  If closing occurs on  the  initial
                 purchase of the three carriers but ACAI is  not  the
                 ultimate  purchaser of at least one of the carriers,
                 the  Company  will  receive a fee  of  up  to  $10.5
                 million. The results of operations, and any  capital
                 requirements  of  the three regional  carriers,  are
                 not  expected to contribute to the Company's results
                 of  operations  or  impact  its  financial  position
                 until  and  if an ultimate purchase price is  agreed
                 to and the acquisition can no longer be unwound.


  64
 13.  Litigation The Company is a party to routine litigation and  to
                 FAA  civil  action  proceedings, all  of  which  are
                 incidental  to its business, and none of  which  the
                 Company  believes  are likely  to  have  a  material
                 effect  on the Company's financial position  or  the
                 results of its operations.


 14. Financial   Statement  of  Financial  Accounting  Standards  No.
     Instruments 107,   "Disclosure  of  Fair  Value   of   Financial
                 Instruments"  requires the disclosure  of  the  fair
                 value   of  financial  instruments.  Some   of   the
                 information   used  to  determine  fair   value   is
                 subjective  and  judgmental  in  nature;  therefore,
                 fair    value   estimates,   especially   for   less
                 marketable   securities,  may  vary.   The   amounts
                 actually   realized  or  paid  upon  settlement   or
                 maturity could be significantly different.

                 Unless quoted market price indicates otherwise,  the
                 fair  values  of  cash and cash equivalents,  short-
                 term  investments, accounts receivable and  accounts
                 payable generally approximate market because of  the
                 short  maturity  of these instruments.  The  Company
                 has  estimated  the  fair value of  long  term  debt
                 based  on  quoted market prices, when available,  or
                 by  discounted  expected  future  cash  flows  using
                 current  rates offered to the Company for debt  with
                 similar maturities.

                  The   estimated   fair  values  of  the   Company's
                  financial instruments, none of which are  held  for
                  trading   purposes,  are  summarized   as   follows
                  (brackets denote liability):
                  
                  
                  (in thousands)   December 31, 1999     December 31, 2000
                                  Carrying   Estimated  Carrying   Estimated
                                   Amount      Fair      Amount       Fair
                                               Value                  Value
                                                             
                 Cash and cash
                   equivalents     $39,897    $39,897    $86,117    $86,117
                 Short-term         17,550     17,550     35,100     35,100
                  investments
                 Accounts           31,023     31,023     29,052     29,052
                  receivable
                 Accounts payable   (5,343)    (5,343)   (19,724)   (19,724)
                 Long-term debt    (92,002)  (124,484)   (67,424)   (68,061)

                  
                  See note 10 for information regarding the fair value of
                  derivative financial instruments.
                   65
15.               Supplemental disclosures of cash flow information:
   Supplemental
   Cash Flow                                 Year ended December 31,
   Information                                    (in thousands)
                  
                  
                                            1998      1999     2000
                                                      
                   Cash paid during the
                     period for:
                        - Interest         $3,665    $4,532   $6,410
                        - Income taxes     15,426     8,193    8,944

                    
                  The  following  non  cash investing  and  financial
                  activities took place in 1998, 1999 and 2000:

                  In   September  and  December  1998,  the   Company
                  received  $352,000 of manufacturers  credits  which
                  were applied against the purchase price of two CRJs
                  purchased  in  1998  from  the  manufacturer.   The
                  credits  will  be  utilized primarily  through  the
                  purchase  of rotable parts and other fixed  assets,
                  expendable parts, and pilot training.

                  In   1998,   the  Company  acquired  $3.0   million
                  consisting  primarily of rotable  parts  and  other
                  fixed  assets  and expendable parts  under  capital
                  lease   obligations   and  through   the   use   of
                  manufacturer credits.

                  In  1998, the note holders elected to convert $37.8
                  million  of  the  Company's Notes to  common  stock
                  resulting  in recognition of $1.4 million  of  debt
                  conversion expense.

                  On  September 29, and November 19, 1998 the Company
                  issued long-term promissory notes for $12.7 million
                  and $12.9 million respectively, for the acquisition
                  of  two  new  CRJ  aircraft.  The promissory  notes
                  mature  on   March  29,  2015  and  May  19,   2015
                  respectively,  and are collateralized  by  the  CRJ
                  aircraft delivered with principal and interest,  at
                  rates  of  5.65% and 5.88%, payable on a semiannual
                  basis through maturity.

                  In  1998,  the Company capitalized $1.6 million  in
                  interest  related to a $15 million deposit  with  a
                  manufacturer.

                  During  1999,  the  Company  received  $755,000  of
                  manufacturers  credits which were  applied  against
                  the  purchase  price of the two CRJs  purchased  in
                  1999  from the manufacturer.  The credits  will  be
                  utilized primarily through the purchase of  rotable
                  parts and other fixed assets, expendable parts, and
                  pilot training.
                   66
                  On   April  23,  and  October 5, 1999  the  Company
                  issued long-term promissory notes for $14.7 million
                  and $14.8 million respectively, for the acquisition
                  of  two  new  CRJ  aircraft.  The promissory  notes
                  mature  on   October 23, 2010 and October  5,  2011
                  respectively,  and are collateralized  by  the  CRJ
                  aircraft delivered with principal and interest,  at
                  rates  of  6.62% and 7.63%, payable on a semiannual
                  basis through maturity.

                  In  1999,  the Company capitalized $1.8 million  in
                  interest  related to $38.7 million on deposit  with
                  aircraft manufacturers.

                  In  2000,  the Company capitalized $2.7 million  in
                  interest  related to $46.4 million on deposit  with
                  aircraft manufacturers.

                  In  2000,  the  remaining $19.8  million  principal
                  amount  of  Notes outstanding were  converted  into
                  common  stock of the Company resulting in  a  $19.3
                  million increase to paid in capital.

   16.  Recent    In  June  1998, the FASB issued Statement  No.  133,
   Accounting     "Accounting  for Derivative Instruments and  Hedging
   Pronouncements Activities."  This Statement establishes  accounting
                  and  reporting standards for derivative  instruments
                  and  all  hedging  activities. It requires  that  an
                  entity recognize all derivatives as either assets or
                  liabilities  at  their fair values.  Accounting  for
                  changes in the fair value of a derivative depends on
                  its  designation and effectiveness. For  derivatives
                  that qualify as effective hedges, the change in fair
                  value  will  have  no impact on earnings  until  the
                  hedged  item affects earnings. For derivatives  that
                  are  not designated as hedging instruments,  or  for
                  the ineffective portion of a hedging instrument, the
                  change  in  fair  value will affect  current  period
                  earnings.

                  In  July  1999, the FASB issued Statement  No.  137,
                  "Accounting  for Derivative Instruments and  Hedging
                  Activities - Deferral of the Effective Date of  FASB
                  Statement  No.  133, an Amendment of FASB  Statement
                  No.   133"  which  defers  the  effective  date   of
                  Statement  No.  133  by  one year.   Therefore,  the
                  Company  will  adopt  Statement No.  133,  effective
                  January  1,  2001.   The  impact  of  adopting  this
                  statement is not expected to have a material  impact
                  on the Company's financial results.

 67
17.  Selected     (in thousands, except per share amounts)
     Quarterly
     Financial
     Data
     (Unaudited)
   
   
                                         Quarter Ended
                           March 31,  June 30,  September 30,  December 31,
                             2000       2000        2000          2000
                                                       
   Operating revenues      $92,499    $116,332    $115,356      $128,339
   Operating income          4,540      20,629       2,226 (3)    (3,308) (3)
   Net income (loss)         2,280      12,029       2,666 (3)    (1,821) (3)
   Net income (loss)
   per share
      Basic                $   .06    $   0.31    $   0.06      $   (.04)
      Diluted              $   .06    $   0.28    $   0.06      $   (.04)
   Weighted average
   shares outstanding
      Basic                 37,256      38,746      42,144        42,404
      Diluted               43,048      43,542      43,864        42,404


                                         Quarter Ended
                           March 31,  June 30,   September 30    December 31,
                             1999       1999         1999            1999

   Operating revenues      $73,004     $92,397     $91,022       $90,943
   Operating income          5,677      18,501      14,531        10,583
   Net income                2,875 (1)  11,068       8,351         5,974
   Net income per
   share(2)
      Basic               $   0.07    $   0.29    $   0.22      $   0.16
      Diluted             $   0.07    $   0.25    $   0.20      $   0.14
   Weighted average
   shares outstanding (2)
      Basic                 38,890      38,354      37,310        37,186
      Diluted               45,226      44,448      43,264        43,154
   

   (1) Includes the $888,000, net of income taxes, charge for the
   cumulative effect of an accounting change.  Without this charge,
   basic and diluted income per share would have been $0.10 and
   $0.09, respectively.

   (2) Share and per share calculations have been restated to reflect
   the two for one stock split distributed on February 23, 2001.

   (3) In the third and  fourth quarters of 2000, the Company
   recorded aircraft early retirement charges.  The amount of the
   charges was $8.7 million (pre-tax) in the third quarter, and $20.3
   million (pre-tax) in the fourth quarter.

   Note:  The sum of the four quarters may not equal the totals for the
   year due to rounding of quarterly results.

 68
Item 9.   Changes in and Disagreements with Accountants on Accounting and
     Financial Disclosure

           None to report.



                                PART III

          The information required by this Part III (Items 10, 11, 12 and
13)  is  hereby  incorporated by reference from the Company's  definitive
proxy statement which is expected to be filed pursuant to Regulation  14A
of  the Securities Exchange Act of 1934 not later than 120 days after the
end of the fiscal year covered by this report.


                                 PART IV

Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

     (a)  1.   Financial Statements

               The  Consolidated Financial Statements listed in the index
               in Part II, Item 8, are filed as part of this report.

          2.   Consolidated Financial Statement Schedules

               Reference  is  hereby  made to the Consolidated  Financial
               Statements  and the Notes thereto included in this  filing
               in Part II, Item 8.

          3.   Exhibits

Exhibit
Number                Description of Exhibit

3.1  (note 9)    Restated Certificate of Incorporation of the Company.
3.2  (note 9)    Restated By-laws of the Company.
4.1  (note 7)    Specimen Common Stock Certificate.
4.2  (note 13)   Stockholders' Agreement, effective as of October 15,
                 1991, among the Company, the stockholders and the holder
                 of warrants of the Company named on the signature pages
                 thereto and a trust established pursuant to the Atlantic
                 Coast Airlines, Inc. Employee Stock Ownership Plan,
                 together with Amendment and Second Amendment thereto
                 dated as of February 24, 1992 and May 1, 1992
                 respectively.
4.3  (note 13)   Registration Rights Agreement, dated as of September 30,
                 1991, among the Company and the stockholders named on
                 the signature pages thereto (the "Stockholders
                 Registration Rights Agreement").
 69
4.4  (note 13)   Form of amendment to the Stockholders Registration
                 Rights Agreement.
4.19 (note 8)    Rights Agreement between Atlantic Coast Airlines
                 Holdings, Inc. and Continental Stock Transfer & Trust
                 Company dated as of January 27, 1999.
10.1  (notes 13 and 16)
                 Atlantic Coast Airlines, Inc. 1992 Stock Option Plan.
10.4  (note 11)  Restated Atlantic Coast Airlines 401(k) Plan, as amended
                 through February 3, 1997.
10.4(a) (note 10)Amendment to the Atlantic Coast Airlines 401(k) Plan
                 effective May 1, 1997
10.6 (notes 1 & 15)
                 United Express Agreement, dated as of November 22, 2000,
                 as amended as of February 6, 2001, among United Airlines,
                 Inc., Atlantic Coast Airlines and the Company.
10.7 (notes 13 & 14)
                 Agreement to Lease British Aerospace Jetstream-41 Aircraft,
                 dated December 23, 1992, between British Aerospace, Inc. and
                 Atlantic Coast Airlines.
10.8 (notes 5 & 14)
                 Delta Connection Agreement, dated as of September 9, 1999
                 among Delta Air Lines, Inc., Atlantic Coast Airlines
                 Holdings, Inc. and Atlantic Coast Jet, Inc.
10.12(a)  (notes 4 & 16)
                 Amended and Restated Severance Agreement, dated as of
                 December 28, 1999, between the Company and Kerry B. Skeen.
10.12(b) (notes 4 & 16)
                 Amended and Restated Severance Agreement, dated as of
                 December 28, 1999, between the Company and Thomas J. Moore.
10.12(c) (notes 4 & 16)
                 Form of Severance Agreement substantially similar to
                 agreements with Richard J. Surratt and with Michael S. Davis,
                 both restated as of December 28, 1999.
10.12(d) (notes 6 & 16)
                 Executive Officer Note.
10.13(a)  (note 11)
                 Form of Indemnity Agreement. The Company has entered into
                 substantially identical agreements with the individual
                 members of its Board of Directors.
10.21  (note 12) Acquisition Agreement, dated as of December 30, 1994, by
                 and among Jetstream Aircraft, Inc., JSX Capital
                 Corporation, and Atlantic Coast Airlines.
10.21(a)  (note 11)
                 Amendment Number One to Acquisition Agreement, dated as of
                 June 17, 1996, by and among Jetstream Aircraft, Inc., JSX
                 Capital Corporation, and Atlantic Coast Airlines.
10.23  (note 7)  Amended and Restated Loan and Security Agreement dated
                 February 8, 1999 between Atlantic Coast Airlines and
                 Fleet Capital Corporation.
10.24  (notes 7 and 16)
                 Atlantic Coast Airlines, Inc. 1995 Stock Incentive Plan, as
                 amended as of May 5, 1998.
10.245  (notes 3 and 16)
                 2000 Stock Incentive Plan of Atlantic Coast Airlines Holding,
                 Inc.
10.25(a)  (notes 7 and 16)
                 Form of Incentive Stock Option Agreement.  The Company enters
                 into this agreement with employees who have been granted
                 incentive stock options pursuant to the Stock Incentive
                 Plans.
10.25(b)  (notes 7 & 16)
                 Form of Incentive Stock Option Agreement.  The Company enters
                 into this agreement with corporate officers who have
                 been granted incentive stock options pursuant to the
                 Stock Incentive Plans.
10.25(c) (notes 7 & 16)
                 Form of Non-Qualified Stock Option Agreement. The Company
                 enters into this agreement with employees who have been
                 granted non-qualified stock options pursuant to the Stock
                 Incentive Plans.
10.25(d) (notes 7 & 16)
                 Form of Non-Qualified Stock Option Agreement. The Company
                 enters into this agreement with corporate officers who have
                 been granted non-qualified stock options pursuant to the
                 Stock Incentive Plans.
 70
10.25(e) (notes 7 & 16)
                 Form of Restricted Stock Agreement. The Company entered into
                 this agreement with corporate officers who were granted
                 restricted stock pursuant to the Stock Incentive Plans.
10.27  (notes 4 & 16)
                 Form of Split Dollar Agreement and Agreement of Assignment of
                 Life Insurance Death Benefit as Collateral.  The Company
                 has entered into substantially identical agreements with
                 Kerry B. Skeen, Thomas J. Moore, Michael S. Davis and
                 Richard J. Surratt.
10.31  (note 1 & 16)
                 Summary of Senior Management Incentive Plan. The Company
                 has adopted a plan as described in this exhibit for 2001
                 and for the three previous years.
10.32  (note 1 & 16)
                 Summary of Management Incentive Plan and Share the
                 Success Program.  The Company has adopted plans as
                 described in this exhibit for 2001 and for the three
                 previous years.
10.40A (notes 7 & 14)
                 Purchase Agreement between Bombardier Inc. and Atlantic Coast
                 Airlines Relating to the Purchase of Canadair Regional
                 Jet Aircraft dated January 8, 1997, as amended through
                 December 31, 1998.
10.40A(1) (notes 5 & 14)
                 Contract Change Orders No. 13, 14, and 15, dated April 28,
                 1999, July 29, 1999, and September 24, 1999, respectively,
                 amending the Purchase Agreement between Bombardier Inc.
                 and Atlantic Coast Airlines relating to the purchase of
                 Canadair Regional Jet Aircraft dated January 8, 1997.
10.41 (notes 5 & 14)
                 Purchase Agreement between Bombardier Inc. and Atlantic Coast
                 Airlines relating to the Purchase of Canadair Regional
                 Jet Aircraft dated July 29, 1999, as amended through
                 September 30, 1999.
10.45 (note 6)   Aircraft Purchase Agreement between Dornier Luftfahrt
                 GmbH and Atlantic Coast Airlines dated effective March
                 31, 1999 (superseded by contracts entered into during
                 January 2001, to be filed as an Exhibit to the Quarterly
                 Report on Form 10-Q for the three-month period ended
                 March 31, 2001).
10.45(1) (note 5)First Amendment dated effective September 10, 1999, to
                 the Aircraft Purchase Agreement between Dornier
                 Luftfahrt GmbH and Atlantic Coast Airlines dated
                 effective March 31, 1999 (superseded by contracts
                 entered into during January 2001, to be filed as an
                 Exhibit to the Quarterly Report on Form 10-Q for the
                 three-month period ended March 31, 2001).
10.50(a) (note 10)
                 Form of Purchase Agreement, dated September 19, 1997, among
                 the Company, Atlantic Coast Airlines, Morgan Stanley & Co.
                 Incorporated and First National Bank of Maryland, as
                 Trustee.
10.50(b) (note 10)
                 Form of Pass Through Trust Agreement, dated as of September
                 25, 1997, among the Company, Atlantic Coast Airlines, and
                 First National Bank of Maryland, as Trustee.
10.50(c) (note 10)
                 Form of Pass Through Trust Certificate.
10.50(d) (note 10)
                 Form of Participation Agreement, dated as of September 30,
                 1997, Atlantic Coast Airlines, as Lessee and Initial Owner
                 Participant, State Street Bank and Trust Company of
                 Connecticut, National Association, as Owner Trustee, the
                 First National Bank of Maryland, as Indenture Trustee,
                 Pass-Through Trustee, and Subordination Agent,
                 including, as exhibits thereto, Form of Lease Agreement,
                 Form of Trust Indenture and Security Agreement, and Form
                 of Trust Agreement.
10.50(e) (note 10)
                 Guarantee, dated as of September 30, 1997, from the
                 Company.
 71
10.70 (note 2)   Transaction Term Sheet -Summary of Principal Terms and
                 Conditions between the Company and United Air Lines,
                 Inc. dated as of March 2, 2001 relating to the
                 acquisition of three airlines from USAirways Group, Inc.
10.80 (note 10)  Ground Lease Agreement Between The Metropolitan
                 Washington Airports Authority And Atlantic Coast
                 Airlines dated as of June 23, 1997.
10.85 (note 7)   Lease Agreement Between The Metropolitan Washington
                 Airports Authority and Atlantic Coast Airlines, with
                 amendments as of  January 1, 1999.
10.90 (notes 10 & 14)
                 Schedules and Exhibits to ISDA Master Agreement between the
                 Company and Bombardier Inc. dated as of July 11, 1997
                 (the Company entered into substantially similar
                 arrangements for interest rate hedges that were
                 outstanding as of December 31, 2000).
21.1 (note 1)    Subsidiaries of the Company.
23.1 (note 1)    Consent of KPMG LLP.


Notes

(1)    Filed as an Exhibit to this Annual Report  on
       Form 10-K for  the fiscal year ended December 31, 2000.
(2)    Filed  as  an Exhibit to the Current Report on Form 8-K  filed  on
       March 2, 2001.
(3)    Filed  as an Exhibit to the Quarterly Report on Form 10-Q for  the
       three-month period ended June 30, 2000.
(4)    Filed  as  an Exhibit to the Amended Annual Report on Form  10-K/A
       for the fiscal year ended December 31, 1999.
(5)    Filed  as  Exhibit to the Quarterly Report on Form  10-Q  for  the
       three month period ended September 30, 1999.
(6)    Filed  as  Exhibit to the Quarterly Report on Form  10-Q  for  the
       three month period ended June 30, 1999.
(7)    Filed  as  an  Exhibit to the Annual Report on Form 10-K  for  the
       fiscal year ended December 31, 1998.
(8)    Filed   as   Exhibit  99.1  to  Form  8-A  (File  No.  000-21976),
       incorporated herein by reference.
(9)    Filed  as  Exhibit to the Quarterly Report on Form  10-Q  for  the
       three month period ended June 30, 1998.
(10)   Filed  as an Amendment to the Annual Report on Form 10-K  for  the
       fiscal  year  ended  December  31, 1997,  incorporated  herein  by
       reference.
(11)   Filed  as an Amendment to the Annual Report on Form 10-K  for  the
       fiscal  year  ended  December  31, 1996,  incorporated  herein  by
       reference.
(12)   Filed  as  an  Exhibit to the Annual Report on Form 10-K  for  the
       fiscal  year  ended  December  31, 1994,  incorporated  herein  by
       reference.
(13)   Filed  as  an  Exhibit  to  Form S-1, Registration  No.  33-62206,
       effective July 20, 1993, incorporated herein by reference.
(14)   Portions of this document have been omitted pursuant to a  request
       for confidential treatment that has been granted.
(15)   Portions of this document have been omitted pursuant to a  request
       for confidential treatment that is pending.
(16)   This  document  is a management contract or compensatory  plan  or
       arrangement.


 72
Reports on Form 8-K:

11/14/00  Salomon Smith Barney Transportation Conference Presentation

11/29/00   Announcement of  new 10-year fee-per-departure agreement  with
United Airlines

01/23/01  Raymond James Growth Airline Conference Presentation

02/05/01  Goldman Sachs Air Carrier Conference Presentation

02/14/01  Deutsche Banc Alex. Brown 2001 Global Transportation Conference
Presentation

03/02/01   Agreement  with  UAL Corporation  to  acquire  three  regional
airlines currently wholly owned by US Airways Group, Inc.

03/05/01    Raymond  James  &  Associates  2001  Institutional  Investors
Conference Presentation

03/20/01   ING  Barings  3rd Annual Global Transportation  and  Logistics
Conference Presentation








 73
                               SIGNATURES

      Pursuant  to  the  requirements of  Section  13  of  15(d)  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 on March 27, 2000.

                                   ATLANTIC COAST AIRLINES HOLDINGS, INC.

                                                     By        /S/
                                                      :
                                     /                     Kerry B. Skeen
                                                    Chairman of the Board

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities indicated on March 27, 2000.

Name                            Title


           /S/                  Chairman of the Board of
                                Directors
Kerry B. Skeen                  and Chief Executive Officer
                                (principal executive officer)

           /S/                  Director, President and
Thomas J. Moore                 Chief Operating Officer


           /S/                  Senior Vice President, Treasurer
                                and
Richard J. Surratt              Chief Financial Officer
                                (principal financial officer)

           /S/                  Vice President, and Controller
David W. Asai                   (principal accounting officer)


           /S/                                /S/
C. Edward Acker                 Robert E. Buchanan
Director                        Director

           /S/                                /S/
Susan MacGregor Coughlin        Daniel L. McGinnis
Director                        Director

           /S/                                /S/
James C. Miller III             Judy Shelton
Director                        Director

           /S/
John M. Sullivan
Director