SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549

                               FORM 10-Q


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

For the quarterly period ended September 30, 2002

Commission file number 0-21976

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

                Delaware                              13-3621051
     (State or other jurisdiction of                (IRS Employer
      incorporation or organization)             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

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

As  of November 1, 2002, there were 45,194,115 shares of common stock,
par value $.02 per share, outstanding.

Part I.  Financial Information


Item 1. Financial Statements
                                  Atlantic Coast Airlines Holdings, Inc.
                                  Condensed Consolidated Balance Sheets
                                            December 31,   September 30,
(In thousands except for share                 2001            2002
 and per share data)                                        (Unaudited)
                                                     
Assets
Current:
  Cash and cash equivalents               $  173,669       $   12,156
  Short term investments                       7,300          186,455
  Accounts receivable, net                     8,933           10,804
  Expendable parts and fuel inventory,net     10,565           14,770
  Prepaid expenses and other current assets   19,365           54,337
  Deferred tax asset                           6,806           10,352
        Total current assets                 226,638          288,874
Property and equipment at cost, net of
 accumulated depreciation and amortization   171,528          195,452
Intangible assets, net of accumulated
 amortization                                  1,941            1,852
Debt issuance costs, net of accumulated
 amortization                                  3,415            3,193
Aircraft deposits                             44,810           45,210
Other assets                                   4,093            4,586
        Total assets                      $  452,425       $  539,167
Liabilities and Stockholders' Equity
Current:
  Accounts payable                        $   21,750       $   20,767
  Current portion of long-term debt            4,639            4,805
  Current portion of capital lease
   obligations                                 1,359            1,424
  Accrued liabilities                         55,570           77,360
  Accrued aircraft early retirement charge     4,661            5,123
        Total current liabilities             87,979          109,479
Long-term debt, less current portion          58,441           55,017
Capital lease obligations, less current
 portion                                       2,202            1,122
Deferred tax liability                        17,448           25,846
Deferred credits, net                         45,063           55,194
Accrued aircraft early retirement charge,
 less current portion                         19,226           21,551
Other long-term liabilities                      766            1,334
        Total liabilities                    231,125          269,543
Stockholders' equity:
Common stock: $.02 par value per share;
 shares authorized 130,000,000; shares
 issued 49,229,202 and 50,254,184
 respectively; shares outstanding
 44,182,870 and 45,194,115 respectively          985            1,005
Additional paid-in capital                   136,058          144,389
Less: Common stock in treasury, at cost,
 5,046,332 and 5,060,069 shares
 respectively                                (35,303)         (35,586)
Retained earnings                            119,560          159,816
        Total stockholders' equity           221,300          269,624
        Total liabilities and
         stockholders' equity             $  452,425       $  539,167

See accompanying notes to the condensed consolidated financial
statements.


                                 Atlantic Coast Airlines Holdings, Inc.
                        Condensed Consolidated Statements of Operations
                                                            (Unaudited)
Three months ended September 30,
(In thousands, except for per share data)      2001            2002
                                                    
Operating revenues:
Passenger                                 $  146,766      $  192,220
Other                                            885           2,813
   Total operating revenues                  147,651         195,033
Operating expenses:
Salaries and related costs                    40,376          51,389
Aircraft fuel                                 23,469          31,156
Aircraft maintenance and materials            12,365          19,655
Aircraft rentals                              23,730          28,293
Traffic commissions and related fees           4,141           5,517
Facility rents and landing fees                8,416          11,197
Depreciation and amortization                  4,082           5,534
Other                                         15,177          21,673
Aircraft early retirement charge                   -           7,568
       Total operating expenses              131,756         181,982
Operating income                              15,895          13,051
Other income (expense):
Interest income                                1,665           1,436
Interest expense                              (1,163)         (1,061)
Government compensation                        4,633               -
Other, net                                       401              19
Total other income                             5,536             394
Income before income tax provision            21,431          13,445
Income tax provision                           8,680           4,945
Net income                                $   12,751      $    8,500
Income per share:
 Basic:
   Net income                             $     0.29      $     0.19
 Diluted:
   Net income                             $     0.28      $     0.19

Weighted average shares outstanding:
              -Basic                          43,775          45,194
              -Diluted                        45,426          45,484


    See accompanying notes to the condensed consolidated financial
                              statements.


                                 Atlantic Coast Airlines Holdings, Inc.
                        Condensed Consolidated Statements of Operations
                                                            (Unaudited)
Nine months ended September 30,
(In thousands, except for per share data)      2001            2002
                                                    
Operating revenues:
Passenger                                 $  423,635      $  548,522
Other                                          3,691           7,670
   Total operating revenues                  427,326         556,192
Operating expenses:
Salaries and related costs                   117,170         146,253
Aircraft fuel                                 66,092          82,809
Aircraft maintenance and materials            35,739          53,616
Aircraft rentals                              65,675          82,356
Traffic commissions and related fees          12,038          15,786
Facility rents and landing fees               23,286          32,696
Depreciation and amortization                 11,257          15,067
Other                                         43,826          59,423
Aircraft early retirement charge                   -           2,804
     Total operating expenses                375,083         490,810
Operating income                              52,243          65,382
Other income (expense):
Interest income                                5,691           3,154
Interest expense                              (3,650)         (3,284)
Government compensation                        4,633             944
Other, net                                       318             620
      Total other income                       6,992           1,434
Income before income tax provision            59,235          66,816
Income tax provision                          23,910          26,560
Net income                                $   35,325      $   40,256
Income per share:
 Basic:
   Net income                             $     0.82      $     0.89
 Diluted:
   Net income                             $     0.78      $     0.87

Weighted average shares outstanding:
              -Basic                          43,235          44,997
              -Diluted                        45,030          46,136

     See accompanying notes to the condensed consolidated financial
                               statements.


                                Atlantic Coast Airlines Holdings, Inc.
                       Condensed Consolidated Statements of Cash Flows
                                                           (Unaudited)
Nine months ended September 30,
(In thousands)                                        2001      2002
                                                       
Cash flows from operating activities:              $ 35,325  $ 40,256
   Adjustments to reconcile net income to
    net cash used in operating activities:
     Depreciation and amortization                   11,425    15,641
     Loss on disposal of assets                         147       360
     Amortization of deferred credits                (2,649)   (3,616)
     Capitalized interest (net)                      (1,303)     (419)
     Other                                            1,995     2,127
     Changes in operating assets and liabilities:
       Accounts receivable                           16,732     5,419
       Expendable parts and fuel inventory           (4,873)   (4,552)
       Prepaid expenses and other current assets     (8,565)  (35,090)
       Accounts payable                               8,487     4,692
       Accrued liabilities                           (1,381)   29,049
Net cash provided by operating activities            55,340    53,867
Cash flows from investing activities:
   Purchases of property and equipment              (27,874)  (28,025)
   Proceeds from sales of assets                          -        28
   Purchases of short term investments              (69,715) (488,975)
   Sales of short term investments                   64,160   309,820
   Refunds of aircraft deposits                      13,600     3,400
   Payments of aircraft deposits and other           (6,000)  (14,170)
Net cash used in investing activities               (25,829) (217,922)
Cash flows from financing activities:
   Payments of long-term debt                        (2,914)   (3,258)
   Payments of capital lease obligations             (1,634)   (1,015)
   Deferred financing costs and other                   (49)       57
   Purchase of treasury stock                             -      (283)
   Proceeds from exercise of stock options            7,679     7,041
Net cash provided by financing activities             3,082     2,542
Net increase (decrease) in cash and cash equivalents 32,593  (161,513)
Cash and cash equivalents, beginning of period       86,117   173,669
Cash and cash equivalents, end of period           $118,710  $ 12,156

See accompanying notes to the condensed consolidated financial
statements.

                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               (Unaudited)


1.  BASIS OF PRESENTATION

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"), (collectively, the "Company"), without audit, pursuant to
the rules and regulations of the Securities and Exchange Commission.   On
July  1, 2001, ACAI combined the operations of its ACJet subsidiary  into
the  operations of ACA and on July 9, 2002 converted Atlantic Coast  Jet,
Inc.  into a limited liability corporation named Atlantic Coast Jet, LLC.
Neither  Atlantic Coast Jet, LLC., nor its predecessor, ACJet,  have  had
any  activity since June 30, 2001.  All significant intercompany accounts
and  transactions have been eliminated in consolidation.  The information
furnished  in these unaudited condensed consolidated financial statements
reflects  all  adjustments,  which are, in  the  opinion  of  management,
necessary   for  a  fair  presentation  of  such  consolidated  financial
statements.   Results of operations for the nine month  period  presented
are not necessarily indicative of the results to be expected for the full
year  ending  December 31, 2002.  Certain amounts as previously  reported
have  been  reclassified to conform to the current  period  presentation.
Certain  information and footnote disclosures normally  included  in  the
consolidated financial statements prepared in accordance with  accounting
principles generally accepted in the United States of America  have  been
condensed or omitted pursuant to such rules and regulations, although the
Company   believes  that  the  disclosures  are  adequate  to  make   the
information  presented  not  misleading.   These  condensed  consolidated
financial  statements should be read in conjunction with the consolidated
financial  statements, and the notes thereto, included in  the  Company's
Annual Report on Form 10-K for the year ended December 31, 2001.

2.  OTHER COMMITMENTS

On  September  28, 2001, the Company entered into an asset-based  lending
agreement with a financial institution that provided the Company  with  a
line  of credit for up to $25.0 million.  The line of credit, which  will
expire on October 15, 2003, carries an interest rate of LIBOR plus  .875%
to  1.375% depending on the Company's fixed charges coverage ratio.   The
Company  has  pledged $15.7 million of this line of credit as  collateral
for  letters  of  credit issued on behalf of the Company by  a  financial
institution.  The available borrowing under the line of credit is limited
to  the  value  of  the  bond letter of credit on the  Company's  Dulles,
Virginia  hangar  facility plus the value of 60% of  the  book  value  of
certain rotable spare parts.  As of September 30, 2002 the value  of  the
collateral supporting the line was sufficient for the amount of available
credit under the line to be $25.0 million.  There have been no borrowings
on  the  line of credit.  The amount available for borrowing at September
30,  2002 was $9.3 million, after deducting $15.7 million which has  been
pledged as collateral for letters of credit.

In  July 2002, Fairchild Dornier GmbH ("Fairchild"), the manufacturer  of
the 32-seat Fairchild Dornier 328JET ("328JET"), opened formal insolvency
proceedings in Germany.  Fairchild had been operating under the  guidance
of  a  court  appointed interim trustee since April 2002.  Fairchild  has
notified  the  Company  that  it  has  rejected  the  Company's  purchase
agreement contract covering the remaining 30 328JETs the Company  had  on
firm  order  for its United Express operation, two 328JETs on firm  order
for  the  Private Shuttle operation, and options to acquire 81 additional
aircraft.   The Company has negotiated for the purchase of 25  additional
50-seat Bombardier CRJ200s ("CRJs") to replace the two delivered  and  30
undelivered  32-seat 328JETs for its United Express  operation.  The  two
previously delivered 328JETs will be redeployed in the Company's  Private
Shuttle  operation.  The Company now has firm orders  for  52  additional
CRJs  as  of  November  1, 2002, and continues to  hold  options  for  an
additional 80 CRJs.

At  the  time of the opening of formal insolvency proceedings,  Fairchild
had  significant  current  and  future  obligations  to  the  Company  in
connection with the order of 328JET aircraft.  These include obligations:
to  deliver  30  328JETs the Company had on firm  order  for  its  United
Express  operation,  two 328JETs on firm order for  the  Private  Shuttle
operation,  and  81  additional  option  328JETs;  to  provide  financing
support; to pay the Company the difference between the sublease payments,
if any, received from remarketing 26 British Aerospace J-41 Turboprop ("J-
41") aircraft leased by the Company and the lease payment obligations  of
the  Company on those aircraft; to purchase five J-41 aircraft  owned  by
the  Company at their net book value at the time of retirement; to assume
certain   crew   training  costs;  and  to  provide   spares,   warranty,
engineering, and related support.  In August 2002, the Company filed  its
claim in the Fairchild insolvency proceeding.

The  Company  believes it has a security interest in  Fairchild's  equity
interest  in  32  delivered 328JETs, under which its  rights  to  proceed
against  this  collateral apply upon termination of the applicable  lease
unless  other  arrangements are made with the other  interested  parties.
The  Company's  balance  sheet  as  of  September  30,  2002  includes  a
receivable  for  $1.2  million  with  respect  to  deposits  placed  with
Fairchild  for  undelivered aircraft. The Company holds a  bond  from  an
independent insurance company which was delivered to secure this deposit,
and  has  made  a  demand  for  payment  under  this  bond.   Fairchild's
insolvency  trustee has made a claim for the collateral posted  with  the
insurance company, and the insurance company has withheld payment of  the
bond.  The matter is presently the subject of motions filed with the U.S.
bankruptcy  court  for  the Western District  of  Texas.   The  Company's
balance  sheet as of September 30, 2002 also includes approximately  $1.0
million due from Fairchild, resulting from payments made or owed  by  the
Company to third parties for certain training and other matters that were
to be paid by Fairchild.  The Company believes it has the right to offset
these  and  other obligations from Fairchild against amounts the  Company
owes  Fairchild, to the extent permitted by law.  Fairchild disputes this
right,  and Fairchild's wholly owned U.S. subsidiary Dornier Aviation  of
North  America  ("DANA")  has  filed suit against  the  Company  claiming
amounts allegedly due for certain spare parts, late payment charges,  and
consignment  inventory carrying charges.  The Company may be required  to
take a charge for all or a portion of these third party expenses, or  the
amount  of the deposits secured by the bond, to the extent that  it  does
not  prevail  in its claims.  The Company's costs to operate its  current
fleet  of 33 328JETs increased in the second and third quarters, and  may
continue  to  increase  in the near future, due  to  costs  incurred  for
maintenance   repairs  that  otherwise  would  have   been   covered   by
manufacturer's  warranty and the costs and availability of  spare  parts.
Additionally,  as  a  result  of Fairchild's rejection  of  the  purchase
contract, the Company does not expect Fairchild to satisfy its obligation
to  pay  the  difference in the sublease payments, if any, received  from
remarketing the 26 J-41 aircraft leased by the Company on those  aircraft
and the amount due under the Company's aircraft leases.

3. ADOPTION OF FASB STATEMENTS 141, 142, 144, and 146

On  July  5,  2001,  the  Financial  Accounting  Standards  Board  issued
Statement   of   Financial  Accounting  Standard   No.   141,   "Business
Combinations",  and Statement of Financial Accounting Standard  No.  142,
"Goodwill and Other Intangible Assets".  Statement No. 141 addresses  the
accounting   for  acquisitions  of  businesses  and  is   effective   for
acquisitions  occurring  on or after July 1,  2001.   Statement  No.  142
includes  requirements  to test goodwill and indefinite  life  intangible
assets  for  impairment rather than amortize them. Statement No.  142  is
effective  for  fiscal  years beginning after  December  15,  2001.   The
Company adopted Statement No. 142 beginning January 1, 2002.  The  effect
of  adopting  these  statements has not had  a  material  impact  on  the
Company's financial position or results of operations for the first  nine
months of 2002.  In the nine months ended September 30, 2001, the Company
amortized approximately $132,000 in goodwill and certain other intangible
assets.  The Company's goodwill and indefinite life intangible balance as
of  January  1,  2002  was $1.7 million, which is no  longer  subject  to
amortization.

On  October 3, 2001, the Financial Accounting Standards Board issued FASB
Statement  No. 144, "Accounting for the Impairment or Disposal  of  Long-
Lived  Assets".   Statement No. 144 supersedes FASB  Statement  No.  121,
"Accounting  for the Impairment of Long-Lived Assets and  for  Long-Lived
Assets  to Be Disposed Of" and APB Opinion No. 30, "Reporting the Results
of  Operations-Reporting  the Effects of  Disposal  of  a  Segment  of  a
Business,  and  Extraordinary, Unusual and Infrequently Occurring  Events
and  Transactions".  Statement No. 144 includes requirements  related  to
the   classification   of  assets  as  held  for  sale,   including   the
establishment  of  six  criteria that must be  satisfied  prior  to  this
classification.  Statement No. 144 also includes guidance related to  the
recognition  and calculation of impairment losses for long-lived  assets.
Statement No. 144 is effective for fiscal years beginning after  December
15,  2001.   The  Company adopted Statement No. 144 on January  1,  2002.
Under  Statement  No. 144, the Company is required to evaluate  the  book
value  of  its  long-lived assets as compared to  estimated  fair  market
value.   The Company now estimates that the fair market value of four  of
the  five owned J-41 aircraft will be in the aggregate $2.4 million below
book  value when the aircraft are retired from the fleet.  As  a  result,
the  Company  is  recognizing  $2.4 million  in  additional  depreciation
charges  related to such aircraft over their remaining estimated  service
lives.  In the third quarter of 2002, the Company recognized $0.5 million
in additional depreciation expense.

On  July  30, 2002, the Financial Accounting Standards Board issued  FASB
Statement No. 146, "Accounting for Costs Associated with Exit or Disposal
Activities", which is effective for exit or disposal activities that  are
initiated  after  December 31, 2002.   Statement No.  146  requires  that
liabilities for the costs associated with exit or disposal activities  be
recognized when the liabilities are incurred, rather than when an  entity
commits to an exit plan. The Company plans to adopt Statement No. 146  on
January  1,  2003. The new rules will change the timing of liability  and
expense  recognition related to exit or disposal activities, but not  the
ultimate  amount of such expenses.  Existing accounting rules permit  the
accrual  of such costs for firmly committed plans which will be  executed
within  twelve  months.  Accordingly, to the extent  that  the  Company's
plans   to early retire J-41 turboprop aircraft extend beyond the end  of
2003,  the adoption of Statement No. 146 will cause the Company to record
costs associated with such individual early retired aircraft in the month
they  are  retired,  as  opposed to the current accounting  treatment  of
taking  a charge for these aircraft in the period in which the retirement
plan  is  initiated.   See  note  7 of Notes  to  Condensed  Consolidated
Financial Statements.

4.  INCOME TAXES

The  Company's effective tax rate for federal and state income taxes  was
36.8%  for the three months ended September 30, 2002, and 39.8%  for  the
nine months ended September 30, 2002, as compared to 40.5% and 40.4%  for
the three and nine months ended September 30, 2001, respectively.  In the
third  quarter  of 2002, the Company adjusted its 2002  tax  rate  to  an
annualized rate of 40% to reflect lower estimates for current year  state
income  tax expense brought about by schedule changes, and, in  addition,
recorded  a credit related to the settlement of an audit of prior  year's
state income tax returns in the amount of $166,000.

5.  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.   A
reconciliation  of the numerator and denominator used in computing  basic
and diluted income per share is as follows:



  Three months ended September 30,
  (in thousands)                                      2001        2002
                                                        
Income (basic and diluted)                        $  12,751   $   8,500

Weighted average shares outstanding (basic)          43,775      45,194
Incremental shares related to stock options           1,651         290
Weighted average shares outstanding (diluted)        45,426      45,484

  Nine months ended September 30,
  (in thousands)                                      2001        2002

Income (basic and diluted)                        $  35,325   $  40,256

Weighted average shares outstanding (basic)          43,235      44,997
Incremental shares related to stock options           1,795       1,139
Weighted average shares outstanding (diluted)        45,030      46,136



6. SUPPLEMENTAL CASH FLOW INFORMATION



  Nine months ended September 30,
  (in thousands)                                      2001        2002
                                                        
Cash paid during the period for:
 Interest                                         $   3,257   $   3,104
 Income taxes                                         2,998      23,767



7.  AIRCRAFT EARLY RETIREMENT CHARGE

In  the  second  quarter  of  2002, the Company  revised  the  retirement
schedule  for  its leased J-41s due to delays in regional jet  deliveries
resulting  from the failure of German aircraft manufacturer Fairchild  to
deliver  328JET  aircraft following its filing for  insolvency  in  April
2002.   To reflect the revised retirement dates of the leased J-41s,  the
Company  recorded  an aircraft early retirement charge  of  $7.6  million
($4.5  million  after  tax)  in the third  quarter  of  2002  related  to
scheduled  aircraft retirements by the third quarter  of  2003.   In  the
second quarter of 2002, the Company recorded a $4.8 million ($2.8 million
after  tax)  credit to income to reverse a portion of its prior  aircraft
early  retirement  charge  of $23.0 million  ($13.8  million  after  tax)
recorded   in  the  fourth  quarter  of  2001.   The  Company   presently
anticipates recording an additional charge of approximately $16.0 million
($9.5 million after tax) during the fourth quarter of 2002, relating to J-
41  aircraft  which are expected to be retired by the fourth  quarter  of
2003.  The  Company  estimates that it will expense  approximately  $24.0
million to retire the remaining J-41s as they are retired during 2004.

8.  AIR TRANSPORTATION SAFETY AND SYSTEM STABILIZATION ACT

On   September  22,  2001,  President  Bush  signed  into  law  the   Air
Transportation  Safety and System Stabilization Act  ("the  Stabilization
Act").   The  Stabilization Act provided cash grants  to  commercial  air
carriers  as compensation for: (1) direct losses incurred beginning  with
the  terrorist  attacks on September 11, 2001 as  a  result  of  any  FAA
mandated ground stop order issued by the Secretary of Transportation (and
for  any subsequent order which continues or renews such a stoppage), and
(2) incremental losses incurred during the period beginning September 11,
2001  and  ending December 31, 2001 as a direct result of  such  attacks.
The  Company  was entitled to receive cash grants under these provisions.
The  Company has complied with the requirements of the Stabilization  Act
and submitted its final claim.  The Company and the Airline Stabilization
Review  Team have reached agreement on $10.7 million as the total  amount
the  Company  was  eligible to receive as direct compensation  under  the
Stabilization Act.  The Company has received payment of this amount  from
the  government.   All  amounts received as government  compensation  are
subject  to additional audit by the federal government for the next  five
years.

In  addition to the compensation described above, the Stabilization  Act,
among  other  things,  provides U.S. air  carriers  with  the  option  to
purchase  certain  war risk liability insurance from  the  United  States
government  on  an  interim basis at rates that are more  favorable  than
those  available  from  the  private market and  authorizes  the  federal
government to reimburse air carriers for the increased cost of  war  risk
insurance  premiums  for  a period of thirty days  as  a  result  of  the
terrorist  attacks  of  September 11, 2001.  Since  September  2001,  the
Company  has  purchased  hull  war  risk  coverage  through  the  private
insurance  market through September 24, 2003, and has purchased liability
war  risk coverage from the United States government through December 15,
2002,  and anticipates renewing the government insurance for as  long  as
the  coverage is available. On June 18, 2002, the government  issued  the
Company  a  new  policy  with  a premium calculation  that  significantly
reduces the cost of this type of war insurance for regional airlines.

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

     Forward-Looking Statements

            The  following Management's Discussion and Analysis  contains
forward-looking statements and information that are based on management's
current  expectations as of the date of this document.  When used herein,
the  words  "anticipate",  "believe", "estimate",  "expect"  and  similar
expressions, as they relate to the Company's management, are intended  to
identify   such   forward-looking   statements.    Such   forward-looking
statements  are  subject to risks, uncertainties, assumptions  and  other
factors that may cause the actual results of the Company to be materially
different  from those reflected in such forward-looking statements.  Such
factors  include, among others: the costs and other effects  of  enhanced
security  measures and other possible government orders; changes  in  and
the  cost  of  satisfying regulatory requirements; changes in  levels  of
service  agreed  to by the Company with its code share  partners  due  to
market  conditions; the ability and timing of agreeing  upon  rates  with
these  partners; the ability of these partners to manage their operations
and  cash flow, and ability and willingness of these partners to continue
to  deploy  the  Company's aircraft and to utilize and pay for  scheduled
service  at  agreed rates; the ability of United Airlines to  secure  and
implement  its business strategies including negotiating favorable  terms
with  its  unions and securing government loan guarantees and to  satisfy
its   obligations   when  due;  unexpected  costs  or   delays   in   the
implementation of new service; satisfactory resolution of union contracts
now  amendable  with  the  Company's maintenance technicians  and  ground
service  equipment mechanics, as well as the Company's flight attendants;
availability  and cost of funds for financing new aircraft;  availability
and  cost  of product support for the Company's 328JET aircraft;  whether
the Company is able to recover or realize on its claims against Fairchild
Dornier  in its insolvency proceedings and unexpected costs arising  from
the  insolvency of Fairchild Dornier; possible delays in delivery of  CRJ
aircraft  from Bombardier, Inc.; ability to execute the early  retirement
schedule  for  the  Company's turboprop aircraft at  the  cost  currently
estimated  by  management;  general  economic  and  industry  conditions;
additional  acts  of war; and risks and uncertainties  arising  from  the
events  of  September 11 and from the slow economy which may  impact  the
Company, its code share partners, and aircraft manufacturers in ways that
the  Company  is not currently able to predict.  These and other  factors
are more fully disclosed under the Company's "Management's Discussion and
Analysis  of  Financial  Condition and Results of Operations"  in  ACAI's
Annual  Report on Form 10-K for the year ended December 31, 2001  and  in
its  Quarterly Reports on Form 10-Q for the quarters ended March 31, 2002
and  June  30,  2002. This Form 10-Q should be read in  conjunction  with
those previous filings.



 Third Quarter Operating Statistics
  (excluding aircraft early retirement charge)
                                                               Increase
Three months ended September 30,           2001       2002    (Decrease)
                                                       
Revenue passengers carried              1,326,042   1,922,839     45.0%
Revenue passenger miles ("RPMs") (000's)  502,932     752,873     49.7%
(000's)
Available seat miles ("ASMs") (000's)     843,777   1,106,478     31.1%
Passenger load factor                       59.6%       68.0%   8.4 pts
Revenue per ASM (cents)                      17.4        17.4    (0.0)%
Cost per ASM (cents)1                        15.6        15.8      1.3%
Average passenger segment (miles)             379         392      3.4%
Revenue departures (completed)             60,451      72,563     20.0%
Revenue block hours                        85,414     103,301     20.9%
Aircraft utilization (block hours)            8.1         8.8      8.6%
Average cost per gallon of fuel (cents)     101.1       102.5      1.4%
Aircraft in service (end of period)           116         130     12.1%
Revenue per departure                      $2,428      $2,649      9.1%

1"Cost per ASM (cents)" excludes the aircraft early retirement charge.

Comparison of three months ended September 30, 2002, to three months
ended September 30, 2001.

Results of Operations

     General

          Net  income  in the third quarter of 2002 was $8.5  million  or
$.19 per share on a diluted basis, compared to $12.8 million or $.28  per
share  on  a  diluted basis for the same period last year. Excluding  the
aircraft  early retirement charge taken in the third quarter of 2002  and
government  compensation  associated with the Airline  Stabilization  Act
recorded in 2001, net income for the third quarter 2002 was $13.0 million
or  $.29  per  share compared to $10.0 million or $.22 per share  in  the
third quarter of 2001.  The primary reason for the increase in net income
(excluding  special items) was the 20.0% increase in revenue  departures.
In  the third quarter, the Company changed its effective tax rate as more
fully  described below.  Diluted earnings per share for the three  months
ending  September 30, 2002 were favorably affected by a reduction in  the
number  of  diluted  shares due to the exercise price  of  a  significant
number of employee stock options being above the Company's average  stock
price  for  the  quarter.  Total operating revenues  increased  32.1%  to
$195.0  million for the three months ended September 30, 2002 from $147.7
million  for  the  three  months ended September 30,  2001,  while  total
operating  expenses,  excluding  the aircraft  early  retirement  charge,
increased 32.4% to $174.4 million.

     Operating Revenues

          Passenger  revenues increased 31.0% to $192.2 million  for  the
three  months ended September 30, 2002 from $146.8 million for the  three
months ended September 30, 2001.  The increase was the result of a  20.0%
increase  in  revenue  departures and a  9.1%  increase  in  revenue  per
departure to $2,649 in the third quarter of 2002 from $2,428 in the third
quarter of 2001.  Revenues for the third quarter were affected by changes
made  to the model used for estimating rates payable for service  to  new
United   Express   markets.   During  the  third  quarter,   final   rate
calculations  for  these  new  markets  were  agreed  upon  following  an
adjustment  to the model recently identified by United to more accurately
reflect actual operating costs.  The resulting change in estimate  caused
a  reduction of $0.9 million in revenue associated with flights  operated
during the first half of 2002 (see "Outlook and Business Risks").

          The  increase in capacity as measured in ASMs is the result  of
service  expansion utilizing 16 additional 50-seat CRJ200  ("CRJs"),  and
the addition of six 32-seat Fairchild Dornier 328JET ("328JET") aircraft,
partially  offset  by the removal from service of seven  19-seat  British
Aerospace  J-32  Turboprop  ("J-32") aircraft  and  one  29-seat  British
Aerospace J-41 Turboprop ("J-41") aircraft, along with a 6.2% increase in
the  average  aircraft  stage  length and a  8.6%  increase  in  aircraft
utilization,  resulting in the 31.1% increase in ASMs to 1.1  billion  in
the  third quarter of 2002 from 844 million in the third quarter of 2001.
The  Company  was  operating  67 CRJs, 33 328JETs  and  30  J-41s  as  of
September 30, 2002 as compared to 51 CRJs, 27 328JETs, 31 J-41s and seven
J-32s as of September 30, 2001.

          Other  revenue increased 217.0% to $2.8 million for  the  three
months  ended  September 30, 2002 from $0.9 million for the three  months
ended  September  30,  2001.  This increase is primarily  the  result  of
additional  charter  revenue due to the launch of the  Company's  Private
Shuttle operation in February of 2002.

     Operating Expenses

            A summary of operating expenses, excluding the aircraft early
retirement charge, as a percentage of operating revenues and in terms  of
cost  per ASM for the three months ended September 30, 2001, and 2002  is
as follows:



                                       Three Months ended September 30,
                                           2001                2002
                                    Percent            Percent
                                      of       Cost       of       Cost
                                   Operating  Per ASM Operating   Per ASM
                                    Revenue   (cents)  Revenue    (cents)
                                                        
Salaries and related costs            27.3%      4.8     26.4%       4.6
Aircraft fuel                         15.9%      2.8     16.0%       2.8
Aircraft maintenance and materials     8.4%      1.4     10.1%       1.8
Aircraft rentals                      16.1%      2.8     14.5%       2.6
Traffic commissions and related fees   2.8%      0.5      2.8%       0.5
Facility rents and landing fees        5.7%      1.0      5.7%       1.0
Depreciation and amortization          2.7%      0.5      2.8%       0.5
Other                                 10.3%      1.8     11.1%       2.0

Total                                 89.2%     15.6     89.4%      15.8




             Total  operating  expenses,  excluding  the  aircraft  early
retirement  charge,  increased 32.4% to $174.4 million  for  the  quarter
ended September 30, 2002 compared to $131.8 million for the quarter ended
September  30,  2001  primarily  due to the  20.0%  increase  in  revenue
departures.  As explained above, ASMs increased 31.1% to 1.1  billion  in
the  third quarter of 2002 from 844 million in the third quarter of 2001.
As  a  result,  cost  per  ASM (excluding the aircraft  early  retirement
charge) increased 1.3% on a year-over-year basis to 15.8 cents during the
third  quarter  of  2002.  Costs per ASM changes that are  not  primarily
attributable to the changes in capacity are as follows:

           The  cost per ASM of aircraft fuel was 2.8 cents in the  third
quarter  of  2002  and  the  third quarter  of  2001.   The  higher  fuel
consumption  per hour of regional jet aircraft versus turboprop  aircraft
resulted  in  an 8.3% increase in the system average burn  rate  (gallons
used per block hour flown).  In addition, the average cost per gallon  of
fuel  increased 1.4% from $1.01 in the third quarter of 2001 to $1.03  in
the  third  quarter of 2002.  These increases were offset by  the  larger
seat capacity of regional jet aircraft.

          The  cost  per ASM of maintenance increased 28.6% due primarily
to  increased  maintenance  costs  on the  Company's  fleet  of  328JETs,
increased  scheduling of routine airframe maintenance during the  period,
the continuing expiration of manufacturer's warranty on the Company's CRJ
fleet, and increased cost accruals for amounts which may be claimed by  a
vendor  under  a  power-by-the-hour agreement for certain  engine  repair
work.  (See "Outlook and Business Risks", below.)

          Although  the  cost per ASM of facility rents and landing  fees
remained  at 1.0 cent for the third quarter of 2002, in absolute dollars,
facility rents and landing fees increased 33.0% from $8.4 million in  the
third  quarter  of  2001 to $11.2 million in the third quarter  of  2002.
This  increase is a result of a 20.0% increase in the number  of  revenue
departures, the heavier landing weight of the regional jets,  and  higher
rents  and  landing  fees imposed by airports to  recover  costs  in  the
aftermath of the events of September 11.

          The cost per ASM of other operating expenses increased 11.1% to
2.0  cents  in  the  third quarter of 2002 from 1.8 cents  in  the  third
quarter of 2001.  In absolute dollars, other operating expenses increased
42.8% from $15.2 million in the third quarter of 2001 to $21.7 million in
the  third  quarter of 2002.  The increased costs result  primarily  from
additional  property  taxes, higher aircraft insurance  costs  associated
with  the  events of September 11, increased legal costs related  to  the
Fairchild bankruptcy and other events, and increased training costs.

          During  the third quarter of 2002, the Company recorded a  $7.6
million (pre-tax) charge for early retirement of J-41 aircraft.  See note
7 of Notes to Condensed Consolidated Financial Statements.

          The Company's effective tax rate was 36.8% in the third quarter
of  2002  compared to 40.5% in the third quarter of 2001.  In  the  third
quarter  of 2002, the Company adjusted its 2002 tax rate to an annualized
rate of 40% to reflect lower estimates for current year state income  tax
expense  brought about by schedule changes, and, in addition, recorded  a
credit related to the settlement of an audit of prior year's state income
tax  returns in the amount of $166,000. Excluding this item, the adjusted
effective tax rate for the third quarter of 2002 was approximately 38%.


Nine Months Operating Statistics
 (excluding aircraft early retirement charge)


                                                                Increase
Nine months ended September 30,            2001        2002    (Decrease)
                                                       
Revenue passengers carried               3,548,473   5,157,965    45.4%
Revenue passenger miles ("RPMs") (000's) 1,319,413   2,074,263    57.2%
Available seat miles ("ASMs") (000's)    2,294,521   3,229,145    40.7%
Passenger load factor                        57.5%       64.2%  6.7 pts
Revenue per ASM (cents)                       18.5        17.0   (8.1)%
Cost per ASM (cents)1                         16.3        15.1   (7.4)%
Average passenger segment (miles)              372         402     8.1%
Revenue departures (completed)             171,643     208,119    21.3%
Revenue block hours                        239,091     303,178    26.8%
Aircraft utilization (block hours)             7.9         8.9    12.7%
Average cost per gallon of fuel (cents)      104.8        93.9  (10.4)%
Aircraft in service (end of period)            116         130    12.1%
Revenue per departure                       $2,471      $2,636     6.7%

1"Cost per ASM (cents)" excludes the aircraft early retirement charge.


Comparison of nine months ended September 30, 2002, to nine months ended
September 30, 2001.

Results of Operations

     General

           Net  income for the nine months ended September 30,  2002  was
$40.3  million,  or $.87 per share on a diluted basis compared  to  $35.3
million  or  $.78 per share on a diluted basis for the same  period  last
year.   Excluding  aircraft  early  retirement  charges  and   government
compensation  associated with the Airline Stabilization Act,  net  income
for  the  nine months ended September 30, 2002 was $41.4 million or  $.90
per share compared to $32.6 million or $.72 per share for the nine months
ended  September 30, 2001.  The principal reason for the increase in  net
income  was  the  21.3% increase in revenue departures.  Total  operating
revenues  increased  30.2% to $556.2 million for the  nine  months  ended
September  30,  2002  from  $427.3 million  for  the  nine  months  ended
September 30, 2001.

     Operating Revenues

          Passenger  revenues increased 29.5% to $548.5 million  for  the
nine  months  ended September 30, 2002 from $423.6 million for  the  nine
months  ended September 30, 2001.  The increase was primarily  due  to  a
21.3% increase in revenue departures, and a 6.7% increase in revenue  per
departure to $2,636 in the first nine months of 2002 from $2,471  in  the
first nine months of 2001.

          The  increase in capacity as measured in ASMs is the result  of
several factors.  These include: fleet additions of 16 50-seat CRJs,  and
six 32-seat 328JET aircraft, partially offset by the removal from service
of  seven  19-seat J-32 Turboprop aircraft and one 29-seat J-41 Turboprop
aircraft; an 11.6% increase in the average aircraft stage length;  and  a
12.7% increase in aircraft utilization.  Combined, these factors resulted
in  the 40.7% increase in ASMs to 3.2 billion in the first nine months of
2002 from 2.3 billion in the first nine months of 2001.

          Other  revenue increased 108.0% to $7.7 million  for  the  nine
months  ended  September 30, 2002 from $3.7 million for the  nine  months
ended  September  30,  2001.  This increase is primarily  the  result  of
additional  charter  revenue due to the launch of the  Company's  Private
Shuttle operation in February of 2002.

     Operating Expenses

           A  summary of operating expenses, excluding the aircraft early
retirement charge, as a percentage of operating revenues and in terms  of
cost per ASM for the nine months ended September 30, 2001 and 2002 is  as
follows:


                                       Nine Months ended September 30,
                                           2001               2002
                                    Percent             Percent
                                       of      Cost       of      Cost
                                   Operating  Per ASM  Operating Per ASM
                                    Revenue   (cents)   Revenue  (cents)
                                                        
Salaries and related costs            27.4%     5.1       26.3%      4.5
Aircraft fuel                         15.5%     2.9       14.9%      2.6
Aircraft maintenance and materials     8.4%     1.5        9.6%      1.7
Aircraft rentals                      15.4%     2.9       14.8%      2.5
Traffic commissions and related fees   2.8%     0.5        2.8%      0.5
Facility rents and landing fees        5.4%     1.0        5.9%      1.0
Depreciation and amortization          2.6%     0.5        2.7%      0.5
Other                                 10.3%     1.9       10.7%      1.8
Total                                 87.8%    16.3       87.7%     15.1



          Total   operating  expenses,  excluding  the   aircraft   early
retirement charge, increased 30.1% to $488.0 million for the nine  months
ended  September 30, 2002 compared to $375.1 million for the nine  months
ended  September 30, 2001 primarily due to the 21.3% increase in  revenue
departures.  As explained above, ASMs increased 40.7% to 3.2  billion  in
the  nine  months ending September 30, 2002 from 2.3 billion in the  nine
months  ending September 30, 2001.  As a result, cost per ASM  (excluding
the  aircraft early retirement charge) decreased 7.4% on a year-over-year
basis  to  15.1  cents during the nine months ended September  30,  2002.
Cost  per ASM changes that are not primarily attributable to the  changes
in capacity are as follows:

          Salaries and related costs per ASM decreased 11.8% to 4.5 cents
in the first nine months of 2002 compared to 5.1 cents for the first nine
months  of  2001.   The Company suspended its cash employee  bonus  plans
during the first quarter of 2002 due to the events of September 11.   The
Company reinstated its cash bonus plans effective April 1, 2002.  For the
nine  months ended September 30, 2002 and September 30, 2001, the Company
incurred $6.0 million and $4.7 million, respectively, in expenses related
to its bonus plans.

          The cost per ASM of aircraft fuel decreased to 2.6 cents in the
first  nine months of 2002 compared to 2.9 cents in the first nine months
of  2001.   The higher fuel consumption per hour of regional jet aircraft
versus  turboprop  aircraft resulted in a 10.3% increase  in  the  system
average  burn  rate (gallons used per block hour flown), which  was  more
than  offset by the effects of a 10.5% decrease in the average  cost  per
gallon of fuel from $1.05 in the first nine months of 2001 to $.94 in the
first  nine months of 2002, and the larger seat capacity of regional  jet
aircraft verses turboprop aircraft.

          The  cost  per ASM of maintenance increased 13.3% due primarily
to  increased  maintenance costs on the Company's fleet of  328JETs,  the
continuing  expiration of manufacturer's warranty on  the  Company's  CRJ
fleet, and increased cost accruals for amounts which may be claimed by  a
vendor  under  a  power-by-the-hour agreement for certain  engine  repair
work.  (See "Outlook and Business Risks", below.)

          Although  the  cost per ASM of facility rents and landing  fees
remained 1.0 cent for the first nine months of 2002, in absolute dollars,
facility rents and landing fees increased 40.4% from $23.3 million in the
first  nine months of 2001 to $32.7 million in the first nine  months  of
2002.   This  increase is a result of a 21.3% increase in the  number  of
revenue departures, the heavier landing weight of the regional jets,  and
higher rents and landing fees imposed by airports to recover costs in the
aftermath of the events of September 11.

          The  cost per ASM of other operating expenses decreased to  1.8
cents  in the first nine months of 2002 from 1.9 cents in the first  nine
months  of 2001.  In absolute dollars, other operating expenses increased
35.6%  from  $43.8  million in the first nine months  of  2001  to  $59.4
million  in  the  first nine months of 2002. The increased  costs  result
primarily from additional property taxes, higher aircraft insurance costs
associated with the events of September 11, increased legal costs related
to  the  Fairchild  bankruptcy and other events, and  increased  training
costs.

     Other Income (expense)

          In  the  first  nine months of 2002, the Company  recorded  the
following  items in other income: $0.9 million in government compensation
under  the  Air Transportation Safety and System Stabilization Act;  $1.1
million  to  write-off  capitalized  interest  costs  related  to  328JET
aircraft  that  were  to be delivered; and $0.6 million  to  write-off  a
deferred  credit  from  a settlement payment made  by  Fairchild  Dornier
related to a turboprop retirement.

           The  Company's effective tax rate for federal and state income
taxes  was 39.8% for the nine months ended September 30, 2002, and  40.4%
for  the  nine months ended September 30, 2001.  In the third quarter  of
2002, the Company adjusted its 2002 tax rate to an annualized rate of 40%
to  reflect  changes in lower state income tax expense brought  about  by
schedule  changes,  and, in addition, recorded a credit  related  to  the
settlement  of an audit of prior year's state income tax returns  in  the
amount of $166,000.

Outlook and Business Risks

          This  outlook section contains forward-looking statements which
are subject to the risks and uncertainties set forth above under Forward-
Looking Statements.

          The  U.S.  airline  industry continues to experience  depressed
demand  and  shifts  in  passenger  demand,  increased  insurance  costs,
constantly  changing and increased government regulations  and  tightened
credit  markets, evidenced by higher credit spreads and reduced capacity.
These  factors  are  directly  affecting  the  operations  and  financial
condition of participants in the industry including the Company, its code
share partners, and aircraft manufacturers.  Although the steps taken  by
the  major  U.S.  carriers  to  return to  profitability  have  generally
increased  the importance of regional jets to the industry,  the  ongoing
losses  incurred by the industry continue to raise substantial risks  and
uncertainties.  As discussed below, these risks may impact  the  Company,
its  code  share partners, and aircraft manufacturers in  ways  that  the
Company is not currently able to predict.

          Under  the Company's United Express Agreement, United pays  the
Company  an  agreed  amount  per departure.  Under  the  Company's  Delta
Connection Agreement, Delta pays the Company an agreed amount  per  block
hour flown.  Under both agreements, payments to the Company are based  on
the Company's costs, without regard to actual on-board passenger revenue.
The  Company  receives additional incentive payments based on operational
performance. Both agreements also provide that the rates will be adjusted
annually to reflect changes in costs.  During any period when the Company
and  a  code-share  partner have not agreed to rates for  the  year,  the
Company   records  revenue  applying  rate  assumptions  that  management
believes to be conservative.

          In   the   first  quarter  of  2002,  the  Company  and  United
established  rates  to  be  in effect for the  Company's  United  Express
flights throughout 2002 and the Company has used those agreed upon  rates
to  record  revenue  for 2002.  Revenues for United Express  markets  not
previously  operated by the Company and for existing  markets  where  the
Company  assumed station handling responsibilities for United were  based
on  estimates  using  a  model developed by  United.   During  the  third
quarter,  final  rate  calculations for these markets  were  agreed  upon
following  an  adjustment  to  the model identified  by  United  to  more
accurately  reflect  actual operating costs.   The  resulting  change  in
estimate  caused  a reduction of $0.9 million in revenue recorded  during
the  first half of 2002.  During the second quarter of 2002, the  Company
and  Delta  agreed  to  rates to be effective for  all  of  2002.   After
recording  estimated  revenues in the first quarter  2002  prior  to  the
establishment of final rates with Delta, the Company recorded  additional
revenue  of $3.4 million in the second quarter as a result of changes  to
initial estimates.

          The  Company  continues  to work closely  with  its  two  major
partners, United Airlines and Delta Air Lines, to provide value and  cost
efficiencies in the current difficult airline environment.   For  United,
the  Company continues to add CRJs into Chicago's O'Hare airport allowing
United to offer all jet United Express service from Chicago O'Hare as  of
August  2002.   FAA  slot restrictions at Chicago's O'Hare  airport  were
eliminated effective July 2002, which removed a barrier to the  Company's
providing  additional  service there.  At Delta's  request,  the  Company
moved  its 328JET flights operating from New York's LaGuardia airport  to
Cincinnati, Ohio effective November 1, 2002.  These network changes  will
allow  Delta  to more closely match aircraft capacity with route  demand.
The  block times for flights out of Cincinnati will on average be shorter
than  those  previously flown out of New York's LaGuardia  airport.   The
rate  per block hour flown charged to Delta will not be adjusted at  this
time.   The  Company anticipates that its operating costs  at  Cincinnati
will be lower than the costs in New York.

          The  amounts  the  Company  received as  compensation  for  its
flights from both United and Delta are, by contract, based on rates reset
each  year  effective January 1.  These rates are based on the  Company's
estimate of its costs for the coming year, plus a margin that is  defined
by  the  Company's  contracts with United and  Delta.   The  Company  has
implemented  a number of cost reduction initiatives over the  past  year.
Likewise, United and Delta are attempting to reduce their operating costs
in  response to market conditions and, in United's case, as an effort  to
avoid  a bankruptcy reorganization.  Both partners have asked the Company
to explore ways to reduce further costs of their respective programs, and
management  anticipates  that  the rate setting  process  for  2003  will
require the Company to ensure that it is performing its services  at  the
optimum value and cost to its partners.

          During  the third quarter 2002 United announced that  it  would
likely  file  for  reorganization under Chapter 11 of the  United  States
Bankruptcy  Code during the fourth quarter unless it is  able  to  secure
adequate concessions from interested parties as well as an adequate  loan
guarantee  from  the  Air  Transportation Stabilization  Board  ("ATSB").
Subsequently  United  has  made  a  series  of  announcements   regarding
agreements  with  certain  of  its  existing  lenders  to  defer  certain
payments,  negotiations  with its labor unions  and  the  status  of  its
federal  loan  guarantee application, and continues to  announce  that  a
bankruptcy  filing is a possibility but not a certainty.   Should  United
file  for  Chapter 11, it will have the opportunity to  elect  either  to
affirm all of the terms of the Company's United Express Agreement, or  to
reject the agreement in its entirety.  United would not have the right to
reject  portions  of the agreement or to unilaterally  amend  its  terms,
although  it may seek to negotiate changes prior to making a decision  on
whether to affirm or reject the contract.  A bankruptcy filing would also
necessitate  an  interim agreement regarding the status of  services  and
payments  under the United Express Agreement at the time of a filing  and
through  the bankruptcy period.  Although a bankruptcy filing could  lead
to unforeseen expenses, risks and uncertainties, management believes that
the  Company's services and facilities contribute essential  elements  to
United's operations.

          In  July  2002,  Fairchild,  the manufacturer  of  the  32-seat
328JET,  opened formal insolvency proceedings in Germany.  Fairchild  had
been  operating  under the guidance of a court appointed interim  trustee
since  April  2002.   Fairchild has notified  the  Company  that  it  has
rejected  the  Company's  purchase agreement covering  the  remaining  30
328JETs  the Company had on firm order for its United Express  operation,
two  328JETs  on firm order for the Company's Private Shuttle  operation,
and  options  to  acquire 81 additional aircraft.  At  the  time  of  the
opening  of  formal  insolvency proceedings,  Fairchild  had  significant
current  and  future  obligations to the Company in connection  with  the
order  of  328JET  aircraft.  These include obligations:  to  deliver  30
328JETs  the Company had on firm order for its United Express  operation,
two  328JETs  on  firm order for the Private Shuttle  operation,  and  81
additional  option  328JETs with certain financing support;  to  pay  the
Company  the  difference between the sublease payments, if any,  received
from remarketing 26 J-41 Turboprop aircraft leased by the Company and the
lease  payment obligations of the Company on those aircraft; to  purchase
five  J-41 aircraft owned by the Company at their net book value  at  the
time of retirement; to assume certain crew training costs; and to provide
spares, warranty, engineering, and related support.  In August 2002,  the
Company  filed  its  claim in the Fairchild insolvency  proceeding.   The
Fairchild  insolvency trustee has recently indicated  that  he  does  not
believe  that  funds will be available for claims by unsecured  creditors
unless the Fairchild business is sold.

          The  Company believes it has a security interest in Fairchild's
equity interest in 32 delivered 328JETs, under which its right to proceed
against  this  collateral will apply upon termination of  the  applicable
lease  unless  other  arrangements are made  with  the  other  interested
parties.  The Company's balance sheet as of September 30, 2002 includes a
receivable  for  $1.2  million  with  respect  to  deposits  placed  with
Fairchild  for  undelivered aircraft. The Company holds a  bond  from  an
independent insurance company that was delivered to secure this  deposit,
and  has  made  a  demand  for  payment  under  this  bond.   Fairchild's
insolvency  trustee has made a claim for the collateral posted  with  the
insurance company, and the insurance company has withheld payment of  the
bond.   The  matter is presently with the U.S. bankruptcy court  for  the
Western  District of Texas.  The Company's balance sheet as of  September
30,  2002  also  includes approximately $1.0 million due from  Fairchild,
resulting from payments made or owed by the Company to third parties  for
certain  training  and other matters that were to be paid  by  Fairchild.
The  Company  believes  it  has  the  right  to  offset  this  and  other
obligations from Fairchild against amounts the Company owes Fairchild, to
the  extent  permitted  by  law.   Fairchild  disputes  this  right,  and
Fairchild's  wholly  owned  U.S. subsidiary, Dornier  Aviation  of  North
America  ("DANA"),  has filed suit against the Company  claiming  amounts
allegedly  due  for  certain  spare  parts,  late  payment  charges,  and
consignment  inventory carrying charges.  The Company may be required  to
take a charge for all or a portion of these third party expenses, or  the
amount  of the deposits secured by the bond, to the extent that  it  does
not prevail in its claims.

          The  Company's costs to operate its current fleet of 33 328JETs
increased in the second and third quarters, and may continue to  increase
in  the  near future, due to costs incurred for maintenance repairs  that
otherwise  would  have been covered by manufacturer's  warranty  and  the
costs  and  availability of spare parts.  Additionally, as  a  result  of
Fairchild's  rejection of the purchase contract,  the  Company  does  not
expect  Fairchild to satisfy its obligation to pay the difference in  the
sublease payments, if any, received from remarketing the 26 J-41 aircraft
leased  by  the  Company on those aircraft and the amount due  under  the
Company's aircraft leases.

          On  June 4, 2002, the Company and United agreed to an amendment
to  the  Company's United Express Agreement authorizing  the  Company  to
operate  an  additional 25 CRJs in lieu of 32 328JETs that were  to  have
been delivered by Fairchild, with the additional aircraft to be placed in
service  no  later  than  April  30,  2004.   The  Company  entered  into
agreements with Bombardier for the purchase of 25 additional 50-seat CRJs
to  replace the two delivered and 30 undelivered 32-seat 328JETs for  its
United  Express  operation.   The Company now  has  firm  orders  for  52
additional CRJs as of November 1, 2002, and continues to hold options for
an   additional  80  CRJs.  Since  resumption  of  deliveries  after  the
settlement  of  a labor action, Bombardier has generally been  one  month
behind  the original delivery schedule for deliveries scheduled  for  the
second  half  of 2002.  Bombardier has advised that deliveries  scheduled
for  the  first  four  months of 2003 will be made  during  the  original
contract  months,  but  has  not  confirmed  the  delivery  schedule  for
subsequent  months.  As of November 1, 2002, the Company is scheduled  to
take  delivery of 5 CRJs in the last two months of 2002, 35 CRJs in  2003
and 12 CRJs in 2004.

          The  Company has generally financed its new aircraft deliveries
through  leverage lease structures involving investments by institutional
or  industrial investors who provide debt and equity capital  to  finance
the  Company's aircraft.  This type of financing has been more  difficult
to obtain since September 11, both in terms of cost and sources of funds.
Although the Company has substantially finalized funding arrangements for
aircraft  deliveries through the end of the first quarter  of  2003,  the
availability  of  funding, particularly equity  funding,  which  provides
approximately  20%  of the aircraft acquisition cost, remains  uncertain.
The Company may be forced to utilize its own funds for equity investments
or  to  seek  alternative sources of funding a portion  of  its  aircraft
deliveries.

          In  June 2002 the Company reconfirmed its commitment to  United
to  remove  its remaining J-41 turboprop aircraft from service  no  later
than April 30, 2004.  The Company has long-term lease commitments for  25
of these J-41 aircraft and owns 5 J-41 aircraft.  The Company has already
expensed  $23.0 million (pre-tax) in 2001 and $2.8 million (pre-tax)  for
the  first  nine  months of 2002 for retirement of  these  aircraft.  The
Company   presently  anticipates  recording  an  additional   charge   of
approximately $16.0 million (pre-tax) during the fourth quarter of  2002,
relating to J-41 aircraft which are expected to be retired by the  fourth
quarter of 2003. The Company estimates that it will expense approximately
$24.0 million (pre-tax) to retire the remaining J-41s as they are retired
during  2004.   The Company plans to actively remarket the J-41s  through
leasing, subleasing or outright sale of the aircraft.  Outright sale of a
leased aircraft may require the Company to make payments to the lessor to
cover shortfalls between sale prices and lease stipulated loss values.

          Fairchild  had  the obligation to purchase five  J-41  aircraft
owned  by  the  Company  at their net book value at  the  time  of  their
retirement.   As  a  result  of Fairchild's  rejection  of  the  purchase
contract,  the  Company  does  not  expect  Fairchild  to  satisfy   this
obligation.   The Company is required to evaluate the book value  of  its
long-lived  assets  as  compared to estimated  fair  market  value.   The
Company  now  estimates that the fair market value of four  of  the  five
owned  J-41  aircraft will be, in the aggregate, $2.4 million below  book
value  when  the aircraft are retired from the fleet.  As a  result,  the
Company  is  recognizing $2.4 million in additional depreciation  charges
related  to  such aircraft over their remaining estimated service  lives.
In  the  third  quarter of 2002, the Company recognized $0.5  million  in
additional  depreciation  expense.   See note 3  of  Notes  to  Condensed
Consolidated Financial Statements.

          In  2000,  the  Company executed a seven-year  engine  services
agreement with GE Engine Services, Inc. ("GE") covering the scheduled and
unscheduled  repair of ACA's CRJ jet engines, operated  on  the  43  CRJs
already  delivered  or  on  order at that time  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's future maintenance expense  on  CRJ  engines
covered  under  the  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 expenses aircraft maintenance
based upon the amount paid to GE under the agreement, as engine hours are
flown.   To date, the time between scheduled repair work has been  longer
and  therefore the costs of maintaining these engines has been lower than
anticipated at the time the original contract and rates were agreed.  The
Company has been in negotiations with GE to reduce the base rate  in  the
agreement to reflect the actual operating performance of the engines,  to
add  the  remaining ordered aircraft to the agreement, and to extend  the
term.   The Company has disputed the appropriateness of certain  contract
rate  adjustments  and in the fourth quarter of 2001  sought  other  rate
concessions  from  GE  in  the  context of negotiating  with  GE  for  an
adjustment  in  rates  and for an extension of the contract  to  cover  a
longer term and to cover the remaining CRJ aircraft on order.  Consistent
with  its  understanding at the time, the Company reduced the amounts  it
paid  GE  under the agreement and correspondingly reduced the amounts  it
expensed for engine maintenance.  The Company continues to negotiate with
GE  and  other  vendors  in  order  to reach  an  acceptable  maintenance
agreement.   Accordingly, the Company currently  is  not  adding  engines
beyond  the  66  covered aircraft and anticipates  that  the  adjustments
described above will continue to be disputed.  The Company recorded  $4.8
million  to  maintenance  expense in the second  quarter  2002  and  $1.3
million  in the third quarter of 2002, which represents amounts  that  GE
may  seek  to  collect  under the agreement.  In  addition,  the  Company
believes  that, if it so elects, it has the right to remove  any  or  all
engines  from  this agreement at any time.  GE does not  agree  with  the
Company's interpretation of the agreement, and if the Company is not able
to  reach  acceptable terms for amending its agreement with GE, then  the
Company  intends to file for arbitration under the terms of the  contract
to  resolve  the question of whether the Company may remove  all  engines
from the contract.

          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.   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.   As
such,  the  Company expects that its results of operations  will  not  be
directly affected by fuel price volatility.

Liquidity and Capital Resources

          As   of  September  30,  2002,  the  Company  had  cash,   cash
equivalents  and  short-term investments of $198.6  million  and  working
capital  of $179.4 million compared to $181.0 million and $138.7  million
respectively  as of December 31, 2001.  During the first nine  months  of
2002,  cash  and cash equivalents decreased by $161.5 million, reflecting
net cash provided by operating activities of $53.9 million, net cash used
in  investing  activities  of $217.9 million and  net  cash  provided  by
financing activities of $2.5 million.  The net cash provided by operating
activities is primarily the result of net income for the period of  $40.3
million,  non-cash  depreciation  and  amortization  expenses  of   $15.6
million, and a $29.0 million increase in accrued liabilities, offset by a
$35.1  million  increase in prepaid expenses.  The  increase  in  accrued
liabilities  is the result of increases in various accruals, including  a
$6.1 million expense recorded in the second and third quarters of 2002 to
fully  accrue for disputed amounts which may be claimed to be  due  by  a
vendor  under  a  power-by-the-hour agreement for certain  engine  repair
work,  an  increase in accruals for aircraft early retirement charges  of
$2.8  million, a $5.4 million increase in accruals for fuel costs  and  a
$10.2 million increase in accrued payroll costs.  The increase in prepaid
expenses  is  primarily the result of the Company making its  semi-annual
aircraft  rent payments in January and July 2002.  The net cash  used  in
investing  activities consisted primarily of purchases  of  property  and
equipment,  net  purchases  of short-term investments  and  payments  for
aircraft  deposits.  Financing activities consisted primarily of payments
on  long-term  debt and capital lease obligations offset by the  proceeds
from the exercise of stock options.

     Other Financing

          On  September 28, 2001, the Company entered into an asset-based
lending  agreement with a financial institution that provided the Company
with  a  line of credit for up to $25.0 million.    The line  of  credit,
which  will expire on October 15, 2003, carries an interest rate of LIBOR
plus  .875%  to 1.375% depending on the Company's fixed charges  coverage
ratio.   The Company has pledged $15.7 million of this line of credit  as
collateral  for letters of credit issued on behalf of the  Company  by  a
financial institution.  The available borrowing under the line of  credit
is  limited  to  the value of the bond letter of credit on the  Company's
Dulles, Virginia hangar facility plus the value of 60% of the book  value
of  certain rotable spare parts.  As of September 30, 2002 the  value  of
the  collateral  supporting the line was sufficient  for  the  amount  of
available credit under the line to be $25.0 million.  There have been  no
borrowings on the line of credit.  The amount available for borrowing  at
September 20, 2002 was $9.3 million, after deducting $15.7 million  which
has been pledged as collateral for letters of credit.

     Other Commitments

          The Company's Board of Directors has approved the repurchase of
up  to  $40.0 million of the Company's outstanding common stock  in  open
market  or private transactions.  As of November 1, 2002 the Company  has
repurchased  2,171,837 shares of its common stock and  has  approximately
$21.0 million remaining of the $40.0 million authorized for repurchase.

          The   Company's  contract  with  Aircraft  Mechanics  Fraternal
Association  ("AMFA"), which was ratified in June 1998, became  amendable
in  June 2002, and its contract with the Association of Flight Attendants
("AFA"), which was ratified in October 1998, became amendable in  October
2002.   The  Company has entered into initial discussions with  AMFA  and
with  AFA  regarding  a  new agreement.  These negotiations  are  in  the
preliminary  stages  and  management  does  not  anticipate  that  either
contract  will be resolved during 2002 or that there will be  a  material
effect  on  the  Company's operations for the foreseeable future.   Labor
relations  are  generally  regulated by the Railway  Labor  Act  ("RLA").
Under  the  RLA,  collective bargaining agreements  do  not  expire  but,
rather,  become  amendable.   The wage rates,  benefits  and  work  rules
contained  in  a contract that has become amendable remain in  place  and
represent  the status quo until a successor agreement is in  place.   The
parties  may not resort to self-help, such as strikes or lockouts,  until
the  RLA processes for collective bargaining have been exhausted.  It  is
impossible  to predict how long the RLA processes will take,  but  if  an
early  agreement cannot be reached it is not unusual for these  processes
to last 18 months or more.

              The   Company  believes  that  certain  of  the   Company's
unrepresented  labor  groups are being solicited  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.

     Aircraft

          As  of  November 1, 2002, the Company was operating a fleet  of
132  aircraft comprised of 69 50-seat CRJs, 33 32-seat 328JETs and 30  J-
41s, and had firm orders for 52 CRJs, and options for 80 additional CRJs.
The  Company is obligated to purchase and finance (including the possible
use  of  leveraged leases) the 52 firm ordered aircraft at an approximate
capital cost of $1 billion.  The Company anticipates leasing all  of  its
remaining  year  2002  CRJ  aircraft  deliveries  on  terms  similar   to
previously  delivered CRJ aircraft.  One CRJ was damaged in October  2002
as  a  result of being struck by a shuttle bus not being operated by  the
Company.   It is anticipated that this aircraft will be out of  operation
through the first quarter of 2003.  The Company expects the repair  costs
to  be  covered  by insurance proceeds.  The Company does  not  currently
anticipate the loss of use of this aircraft to have a material affect  on
its results of operations during this time.

     Capital Equipment and Debt Service

          Capital  expenditures for the first nine months  of  2002  were
$28.0  million,  compared to $27.9 million for the same period  in  2001.
Capital  expenditures for 2002 consisted primarily  of  the  purchase  of
$20.1 million in rotable spare parts for the regional jet aircraft,  $2.5
million  in  computers  and  telecom  equipment  and  $1.6  million   for
improvements  to aircraft.  Other capital expenditures included  facility
leasehold improvements, ground equipment, and office equipment.

          For  the  remainder  of 2002, the Company anticipates  spending
approximately  $10.0  million for rotable  spare  parts  related  to  the
regional  jets,  ground  service  equipment,  facilities,  computers  and
software.

          Debt service including capital leases for the nine months ended
September 30, 2002 was $4.3 million compared to $4.5 million in the  same
period of 2001.

          The   Company  believes  that,  subject  to  the  contingencies
addressed  above,  and  in  the  absence of other  unusual  circumstances
affecting  the  commercial airline industry,  its  cash  and  short  term
investments  together with cash flow from operations and other  available
financing, will be sufficient to meet its working capital needs,  capital
expenditures, and debt service requirements for at least the next  twelve
months.

     Recent Accounting Pronouncements

          On  July  5,  2001,  the Financial Accounting  Standards  Board
issued  Statement  of Financial Accounting Standard  No.  141,  "Business
Combinations",  and Statement of Financial Accounting Standard  No.  142,
"Goodwill and Other Intangible Assets".  Statement No. 141 addresses  the
accounting   for  acquisitions  of  businesses  and  is   effective   for
acquisitions  occurring  on or after July 1,  2001.   Statement  No.  142
includes  requirements  to test goodwill and indefinite  life  intangible
assets  for  impairment rather than amortize them. Statement No.  142  is
effective  for  fiscal  years beginning after  December  15,  2001.   The
Company adopted Statement No. 142 beginning January 1, 2002.  The  effect
of  adopting  these  statements has not had  a  material  impact  on  the
Company's financial position or results of operations for the first  nine
months of 2002.  In the nine months ended September 30, 2001, the Company
amortized approximately $132,000 in goodwill and certain other intangible
assets.  The Company's goodwill and indefinite life intangible balance as
of  January  1,  2002  was $1.7 million, which is no  longer  subject  to
amortization.   See  note 7 of Notes to Condensed Consolidated  Financial
Statements.

          On  October  3, 2001, the Financial Accounting Standards  Board
issued FASB Statement No. 144, "Accounting for the Impairment or Disposal
of  Long-Lived  Assets".   Statement No. 144  supersedes  FASB  Statement
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-
Lived  Assets  to Be Disposed Of" and APB Opinion No. 30, "Reporting  the
Results of Operations-Reporting the Effects of Disposal of a Segment of a
Business,  and  Extraordinary, Unusual and Infrequently Occurring  Events
and  Transactions".  Statement No. 144 includes requirements  related  to
the   classification   of  assets  as  held  for  sale,   including   the
establishment  of  six  criteria that must be  satisfied  prior  to  this
classification.  Statement No. 144 also includes guidance related to  the
recognition  and calculation of impairment losses for long-lived  assets.
Statement No. 144 is effective for fiscal years beginning after  December
15,  2001.   The  Company adopted Statement No. 144 on January  1,  2002.
Under  Statement  No. 144, the Company is required to evaluate  the  book
value  of  its  long-lived assets as compared to  estimated  fair  market
value.   The Company now estimates that the fair market value of four  of
the  five owned J-41 aircraft will be in the aggregate $2.4 million below
book  value when the aircraft are retired from the fleet.  As  a  result,
the  Company  is  recognizing  $2.4 million  in  additional  depreciation
charges  related to such aircraft over their remaining estimated  service
lives.  In the third quarter of 2002, the Company recognized $0.5 million
in  additional  depreciation expense.  See note 7 of Notes  to  Condensed
Consolidated Financial Statements.

          On  July  30,  2002, the Financial Accounting  Standards  Board
issued FASB Statement No. 146, "Accounting for Costs Associated with Exit
or  Disposal  Activities",  which  is  effective  for  exit  or  disposal
activities  that are initiated after December 31, 2002.    Statement  No.
146  requires  that  liabilities for the costs associated  with  exit  or
disposal  activities  be  recognized when the liabilities  are  incurred,
rather than when an entity commits to an exit plan. The Company plans  to
adopt  Statement No. 146 on January 1, 2003.  The new rules  will  change
the  timing  of  liability and expense recognition  related  to  exit  or
disposal  activities,  but  not the ultimate  amount  of  such  expenses.
Existing  accounting rules permit the accrual of such  costs  for  firmly
committed   plans   which   will  be  executed  within   twelve   months.
Accordingly, to the extent that the Company's plans to early retire  J-41
turboprop  aircraft  extend  beyond the end  of  2003,  the  adoption  of
Statement No. 146 will cause the Company to record costs associated  with
such individual early retired aircraft in the month they are retired,  as
opposed to the current accounting treatment of taking a charge for  these
aircraft  in  the period in which the retirement plan is  initiated.  The
Company anticipates recording approximately $14.0 million (after tax)  in
expense  during  2004  as  the remaining leased  British  Aerospace  J-41
turboprop aircraft are removed from service.  These costs would have been
recognized as an aircraft early retirement charge in the first quarter of
2003  prior to the adoption of Statement No. 146. See note 7 of Notes  to
Condensed Consolidated Financial Statements.

Item 3.  Quantitative and Qualitative Disclosures about Market Risk

          The  Company's  principal market risk arises  from  changes  in
interest  rates.  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
regional jet aircraft.  As of September 30, 2002, the Company had no open
hedge transactions.

Item 4.  Controls and Procedures

          Within  the  90  days  prior to the date of  this  report,  the
Company  carried out an evaluation, under the supervision  and  with  the
participation  of  the  Company's  management,  including  the  Company's
principal  executive  officer and principal  financial  officer,  of  the
effectiveness  of  the  design and operation of the Company's  disclosure
controls and procedures pursuant to Exchange Act Rule 13a-14.  Management
necessarily  applied its judgment in assessing the costs and benefits  of
such  controls  and procedures which, by their nature, can  provide  only
reasonable  assurance  regarding  management's  control  objectives.   It
should  be  noted that the design of any system of controls is  based  in
part upon certain assumptions about the likelihood of future events,  and
there  can be no assurance that any design will succeed in achieving  its
stated  goals  under all potential future conditions, regardless  of  how
remote.   Based  upon  the foregoing evaluation, the principal  executive
officer  and  principal financial officer concluded  that  the  Company's
disclosure controls and procedures are effective in timely alerting  them
to   material   information  relating  to  the  Company  (including   its
consolidated  subsidiaries)  required to be  included  in  the  Company's
periodic  SEC  reports.  In addition, the Company reviewed  its  internal
controls,  and  there have been no significant changes  in  our  internal
controls  or  in  other  factors that could  significantly  affect  those
controls subsequent to the date of their last evaluation.




                 ATLANTIC COAST AIRLINES HOLDINGS, INC.
                 FISCAL QUARTER ENDED SEPTEMBER 30, 2002


PART II.  OTHER INFORMATION

     ITEM 1.  Legal Proceedings.

           The  Company  is a party to routine litigation and  FAA  civil
action  proceedings incidental to its business, none of which the Company
believes  are likely to have a material effect on the Company's financial
position.   The  Company is also subject to DOT and U.S. Customs  Service
administrative proceedings relating to its post-September 11  operations,
the  maximum  fines for which could be substantial.  Based on information
available  to  the  Company at this time, the Company believes  that  the
ultimate  fines or penalties assessed against the Company as a result  of
these  proceedings will be significantly reduced and are  not  likely  to
have a material effect on the Company's operations or financial position.


     ITEM 2.  Changes in Securities.

          None to report.


     ITEM 3.  Defaults Upon Senior Securities.

          Not applicable.


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

          None to report





     ITEM 5.  Other Information.

          Not applicable.



ITEM 6.  Exhibits and Reports on Form 8-K.

          (a)  Exhibits


Exhibit
Number                Description of Exhibit

10.12(e) (note 1 & 19)
                 Form of
                 Letter Agreement entered into with senior executive
                 officers regarding restoration of reduction in base
                 salary. (This document is a management contract or
                 compensatory plan or arrangement.)

10.41A(1)        Contract Change Orders No. 1, 2, 3, 4, 5 and 6 dated
                 September 24, 1999, August 2, 2000, December 6, 2000,
                 November 7, 2001, December 20, 2001 and July 19, 2002,
                 respectively, amending the Purchase Agreement between
                 Bombardier Inc. and Atlantic Coast Airlines relating to
                 the purchase of Canadair Regional Jet Aircraft dated
                 July 29, 1999.  (Confidential treatment has been
                 requested for portions of this document)

          (b)  Reports on Form 8-K

               Form  8-K  filed on August 13, 2002 to announce  that  the
               Company   submitted   to  the  Securities   and   Exchange
               Commission  certifications  of  its  principal   executive
               officer and principal financial officer under the Sarbanes-
               Oxley Act of 2002.

               Form  8-K filed on November 12, 2002 to announce  that  an
               officer  of  the  Company  would make  a  presentation  to
               investors .








                               SIGNATURES



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





                              ATLANTIC COAST AIRLINES HOLDINGS, INC.



November 14, 2002                  By:  /S/ Richard J. Surratt
                                   Richard J. Surratt
                                   Executive Vice President, Treasurer,
                                   and Chief Financial Officer


                             CERTIFICATIONS
I, Kerry B. Skeen, certify that:
1.  I  have reviewed this quarterly report on Form 10-Q of Atlantic Coast
Airlines Holdings, Inc.;
2.  Based  on  my knowledge, this quarterly report does not  contain  any
untrue  statement  of a material fact or omit to state  a  material  fact
necessary  to  make  the statements made, in light of  the  circumstances
under which such statements were made, not misleading with respect to the
period covered by this quarterly report;
3.  Based  on my knowledge, the financial statements, and other financial
information  included  in this quarterly report, fairly  present  in  all
material respects the financial condition, results of operations and cash
flows  of  the registrant as of, and for, the periods presented  in  this
quarterly report;
4.  The registrant's other certifying officers and I are responsible  for
establishing  and  maintaining disclosure  controls  and  procedures  (as
defined  in Exchange Act Rules 13a-14 and 15d-14) for the registrant  and
we have:
a)  designed  such  disclosure controls and  procedures  to  ensure  that
material   information   relating  to  the  registrant,   including   its
consolidated  subsidiaries, is made known to us by  others  within  those
entities,  particularly during the period in which this quarterly  report
is being prepared;
b)  evaluated  the effectiveness of the registrant's disclosure  controls
and  procedures as of a date within 90 days prior to the filing  date  of
this quarterly report (the "Evaluation Date"); and
c)   presented  in  this  quarterly  report  our  conclusions  about  the
effectiveness  of  the disclosure controls and procedures  based  on  our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee  of registrant's board of directors (or persons performing  the
equivalent function):
a)  all  significant deficiencies in the design or operation of  internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for  the
registrant's auditors any material weaknesses in internal controls; and
b)  any fraud, whether or not material, that involves management or other
employees  who  have  a  significant role in  the  registrant's  internal
controls; and
6.  The  registrant's other certifying officers and I have  indicated  in
this  quarterly report whether or not there were significant  changes  in
internal  controls  or  in other factors that could significantly  affect
internal  controls subsequent to the date of our most recent  evaluation,
including  any corrective actions with regard to significant deficiencies
and material weaknesses.
Date: November 14, 2002
                        ___/s/ Kerry B. Skeen___
                             Kerry B. Skeen
                  Chairman and Chief Executive Officer

I, Richard J. Surratt, certify that:
1.  I  have reviewed this quarterly report on Form 10-Q of Atlantic Coast
Airlines Holdings, Inc.;
2.  Based  on  my knowledge, this quarterly report does not  contain  any
untrue  statement  of a material fact or omit to state  a  material  fact
necessary  to  make  the statements made, in light of  the  circumstances
under which such statements were made, not misleading with respect to the
period covered by this quarterly report;
3.  Based  on my knowledge, the financial statements, and other financial
information  included  in this quarterly report, fairly  present  in  all
material respects the financial condition, results of operations and cash
flows  of  the registrant as of, and for, the periods presented  in  this
quarterly report;
4.  The registrant's other certifying officers and I are responsible  for
establishing  and  maintaining disclosure  controls  and  procedures  (as
defined  in Exchange Act Rules 13a-14 and 15d-14) for the registrant  and
we have:
a)  designed  such  disclosure controls and  procedures  to  ensure  that
material   information   relating  to  the  registrant,   including   its
consolidated  subsidiaries, is made known to us by  others  within  those
entities,  particularly during the period in which this quarterly  report
is being prepared;
b)  evaluated  the effectiveness of the registrant's disclosure  controls
and  procedures as of a date within 90 days prior to the filing  date  of
this quarterly report (the "Evaluation Date"); and
c)   presented  in  this  quarterly  report  our  conclusions  about  the
effectiveness  of  the disclosure controls and procedures  based  on  our
evaluation as of the Evaluation Date;
5. The registrant's other certifying officers and I have disclosed, based
on our most recent evaluation, to the registrant's auditors and the audit
committee  of registrant's board of directors (or persons performing  the
equivalent function):
a)  all  significant deficiencies in the design or operation of  internal
controls which could adversely affect the registrant's ability to record,
process, summarize and report financial data and have identified for  the
registrant's auditors any material weaknesses in internal controls; and
b)  any fraud, whether or not material, that involves management or other
employees  who  have  a  significant role in  the  registrant's  internal
controls; and
6.  The  registrant's other certifying officers and I have  indicated  in
this  quarterly report whether or not there were significant  changes  in
internal  controls  or  in other factors that could significantly  affect
internal  controls subsequent to the date of our most recent  evaluation,
including  any corrective actions with regard to significant deficiencies
and material weaknesses.
Date: November 14, 2002
                        _/s/ Richard J. Surratt__
                           Richard J. Surratt
    Executive Vice President, Treasurer, and Chief Financial Officer