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 June 30, 1997

Commission file number 0-21976

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

              Delaware                               13-3621051
     (State or other jurisdiction of              (I.R.S. Employer
     incorporation or organization)             Identification No.)
                                   
     515-A Shaw Road, Dulles, Virginia               20166
     (Address of principal executive offices)     (Zip Code)

Registrant's telephone number, including area code:  (703) 925-6000

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 August 8, 1997, there were 7,108,267 shares of common stock, par
value $.02 per share, outstanding.

                                   

Part I.  Financial Information
         Item 1. Financial Statements
                                       Atlantic Coast Airlines, Inc.
                                                      and Subsidiary
                                         Consolidated Balance Sheets

                                                                  
                                               December 31,  June 30, 1997 
(In thousands except for share data and par            1996    (Unaudited)
values)
Assets                                                                    
Current:                                                                   
    Cash and cash equivalents                  $  21,470      $  21,374    
    Accounts receivable, net                      15,961         20,134    
    Due from financial institution                     -         48,250    
    Expendable parts and fuel inventory,           1,759          2,346    
net
    Prepaid expenses and other current             2,554          3,128    
assets
        Total current assets                      41,744         95,232    
Property and equipment, net of accumulated                                  
depreciation and amortization                     16,157         17,311
Preoperating costs, net of accumulated                                      
amortization                                         225            365
Intangible assets, net of accumulated               2,882          2,746    
amortization
Deferred tax asset                                 3,140          3,140    
Debt issuance costs                                    -          1,995    
Aircraft deposits                                    570         15,330    
Other assets                                          40             30    
        Total assets                           $  64,758      $ 136,149    
Liabilities and Stockholders' Equity                                       
Current:                                                                   
    Accounts payable                           $   3,770      $   2,633    
    Notes Payable                                      -         11,000    
    Line of credit with financial                      -              7    
institution
    Current portion of long-term debt              1,319          1,293    
    Current portion of capital lease               1,497          1,648    
obligations
    Accrued liabilities                           17,376         22,121    
        Total current liabilities                 23,962         38,702    
Long-term debt, less current portion               2,407         51,788    
Capital lease obligations, less current            3,266          3,180    
portion
Deferred credits                                     486          1,123   
        Total liabilities                         30,121         94,793    
Stockholders' equity:                                                       
Preferred Stock, $.02 par value per share;                                  
shares authorized 5,000,000; no shares                                 
issued or outstanding in 1996 or 1997                  -              -
Common stock: $.02 par value per share;                                     
shares authorized 17,000,000; shares                                   
issued 8,498,910 in 1996 and 8,525,934 in            170            171
1997
Class A common stock: nonvoting; par value;                                 
$.02 stated value per share; shares                                    
authorized 6,000,000; no shares issued or              -              -
outstanding
Additional paid-in capital                         37,689         37,820   
Less: Common stock in treasury, at cost,             (125)          (125)  
12,500  shares
Accumulated earnings (deficit)                    (3,097)         3,490   
        Total stockholders' equity                34,637         41,356    
        Total liabilities and                  $  64,758      $ 136,149    
stockholders' equity

  See accompanying notes to the consolidated financial statements.
                                     Atlantic Coast Airlines, Inc.
                                                    and Subsidiary
                             Consolidated Statements of Operations
                                                       (Unaudited)

Three months ended June 30,                                        
                                                                    
(In thousands)                                       1996                1997
Revenues:                                                                
Passenger                                              $49,565             $52,549
Other                                                      800                 671
Total revenues                                          50,365              53,220
                                                                                  
Operating expenses:                                                               
Salaries and related costs                              11,349              12,137
Aircraft fuel                                            4,209               4,202
Aircraft maintenance and materials                       4,323               3,263
Aircraft rentals                                         7,392               7,808
Traffic commissions and related fees                     7,713               8,690
Depreciation and amortization                              648                 767
Other                                                    5,692               6,385
     Restructuring charges                          (164)                 -
(reversals)
        Total operating expenses                   41,162              43,252
                                                                                  
Operating income                                                 9,203               9,968
                                                                                  
Other income (expense):                                                           
Interest expense                                         (306)              (460)
Interest income                                             22                 148
Other income                                               (9)                (9)
Total other expense                                      (293)              (321)
                                                                                  
Income before income tax provision                               8,910               9,647
Income tax provision                                  446               3,762
                                                                                  
Net income                                              $8,464              $5,885
                                                                                
Earnings per common and common equivalent                                         
shares:
              -primary                                   $0.94               $0.65
              -fully diluted                             $0.94               $0.65
Weighted average common and common                                                
equivalent shares:
              -primary                                   9,005               9,056
              -fully diluted                             9,005               9,078
 See accompanying notes to the consolidated financial statements.

                                                                  
                                                                  
                                     Atlantic Coast Airlines, Inc.
                                                    and Subsidiary
                             Consolidated Statements of Operations
                                                       (Unaudited)

Six months ended June 30,
                                                                   
(In thousands)                                        1996              1997
Revenues:                                                                
Passenger                                               $86,696           $93,049
Other                                                     1,526             1,285
Total revenues                                           88,222            94,334
                                                                                 
Operating expenses:                                                              
Salaries and related costs                               22,000            23,732
Aircraft fuel                                             7,903             8,527
Aircraft maintenance and materials                        7,985             7,008
Aircraft rentals                                         14,459            15,110
Traffic commissions and related fees                     13,765            15,038
Depreciation and amortization                             1,289             1,487
Other                                                    10,926            12,427
     Restructuring charges (reversals)               (426)                -
        Total operating expenses                    77,901            83,329
                                                                                 
Operating income                                                 10,321            11,005
                                                                                 
Other income (expense):                                                          
Interest expense                                          (549)            (650)
Interest income                                             46               293
Other expense                                               (9)             (13)
Total other expense                                       (512)            (370)
                                                                                 
Income before income tax provision                                9,809            10,635
Income tax provision                                   482             4,048
                                                                                 
Net income                                               $9,327            $6,587
                                                                                 
Earnings per common and common equivalent                                        
shares:
              -primary                                    $1.04             $0.73
              -fully diluted                              $1.04             $0.73
Weighted average common and common                                               
equivalent shares:
              -primary                                    8,964             9,048
              -fully diluted                              8,968             9,072
 See accompanying notes to the consolidated financial statements.
                                                         
                                       Atlantic Coast Airlines, Inc.
                                                      and Subsidiary
                               Consolidated Statements of Cash Flows
                                                         (Unaudited)

Six months ended June 30,                                              
(In thousands)                                        1996      1997
                                                              
Cash flows from operating activities:                                  
   Net income                                            $9,327    $6,587   
   Adjustments to reconcile net income to net cash                          
provided by operating activities:                                   
     Depreciation and amortization                        1,292     1,487   
     Provision for uncollectible accounts                    30        45   
     Amortization of finance costs                      14          27  
     Amortization of deferred credits                    -       (49)   
     Loss on disposal of fixed assets                    -       348   
      Changes in operating assets and liabilities:                     
       Accounts receivable                          (5,194)   (4,218)  
       Expendable parts and fuel inventory             255      (587)   
       Prepaid expenses and other current assets      (826)     (574)  
       Preoperating costs                                -      (258)   
       Accounts payable                                248    (1,137)   
       Accrued liabilities                             870       4,745  
Net cash provided by operating activities            6,016     6,416   
Cash flows from investing activities:                                   
   Purchase of property and equipment                 (697)    (1,946)  
   Proceeds from sales of fixed assets                  16           -  
   (Increase) decrease in deposits                     121    (3,750)   
Net cash used in investing activities                 (560)    (5,696)  
Cash flows from financing activities:                                   
   Payments of long-term debt                         (668)      (645)  
   Payments of capital lease obligations              (506)      (770)  
   Net increase in lines of credit                   3,646           7  
   Due from financial institution                        -   (48,250)   
   Increase in long term debt                            -      50,000  
   Increase in deferred credits                        396         686  
   (Increase) decrease in intangible assets           (107)  (1,975)    
   Proceeds from exercise of stock options             288         131  
   1995 cumulative preferred dividends paid in        (335)        -    
1996
   Redemption of Series A cumulative convertible                       
preferred stock                                     (3,825)        -
Net cash used in financing activities               (1,111)     (816)  
Net (decrease) increase in cash and cash             4,345       (96)   
equivalents
Cash and cash equivalents, beginning of period       8,396      21,470  
Cash and cash equivalents, end of period           $12,741     $21,374  
    See accompanying notes to the consolidated financial statements.


             ATLANTIC COAST AIRLINES, INC. AND SUBSIDIARY
         NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
 (Information as of June 30, 1997, and for the three months ended June
                        30, 1997, is unaudited)
                                   
1.  BASIS OF PRESENTATION

The  consolidated  financial statements included herein  have  been
prepared by Atlantic Coast Airlines, Inc. ("ACAI") and its subsidiary,
Atlantic Coast Airlines, (together, the "Company"), without  audit,
pursuant to the rules and regulations of the Securities and Exchange
Commission. The information furnished in the consolidated financial
statements  includes normal recurring adjustments and 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 three and six month periods presented are not
necessarily indicative of the results to be expected for  the  year
ending December 31, 1997. Certain amounts as previously reported have
been reclassified to conform to the current year presentation. Certain
information  and  footnote  disclosures normally  included  in  the
condensed  consolidated financial statements prepared in accordance
with generally accepted accounting principles 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 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, 1996.

In June 1997, the Financial Accounting Standards Board issued two new
disclosure standards. Results of operations and financial  position
will be unaffected by implementation of these new standards.

Statement of Financial Accounting Standards ("SFAS") 130, "Reporting
Comprehensive Income", establishes standards for the reporting  and
displaying  of comprehensive income, its components and accumulated
balances. Comprehensive income is defined to include all changes in
equity  except  those  resulting from  investments  by  owners  and
distributions to owners. Among other disclosures, SFAS 130 requires
that  all  items that are required to be recognized  under  current
accounting standards as components of comprehensive income be reported
in a financial statement that is displayed with the same prominence as
other financial statements.

SFAS  131,  "Disclosures about segments of a Business  Enterprise",
establishes  standards for the way that public  enterprises  report
information about operating segments in annual financial statements
and  requires  reporting  of selected information  about  operating
segments in interim financial statements issued to the public. It also
establishes standards for disclosures regarding products and services,
geographic  areas  and major customers. SFAS 131 defines  operating
segments as components of an enterprise about which separate financial
information is available that is evaluated regularly by  the  chief
operating decision maker in deciding how to allocate resources and in
assessing performance.

Both of these new standards are effective for financial statements for
periods  beginning after December 15, 1997 and require  comparative
information  for earlier years to be restated. Due  to  the  recent
issuance  of these standards, management has been unable  to  fully
evaluate  the  impact, if any, they may have  on  future  financial
statement disclosures.

  Recently,  the American Institute of Certified Public Accountants
issued  a proposed statement of position on accounting for start-up
costs, including preoperating costs related to the introduction of new
fleet  types by airlines. The proposed accounting guidelines  would
require  companies to expense start-up costs as  incurred.  If  the
Financial Accounting Standards Board approves the proposed guidelines,
as  expected,  the  guidelines will take effect in  December  1997.
Presently, the Company intends to defer certain start-up costs related
to the introduction of the regional jets and to amortize such costs to
expense ratably over four years. The Company will expense preoperating
costs,  beginning  January 1, 1998, should the proposed  guidelines
become effective as scheduled. Thus, if the proposed guidelines become
effective, the Company will expense its previously capitalized start-
up costs in the first quarter of 1998, and such costs will be expensed
rather than capitalized when incurred in the future.










2.  PROPERTY AND EQUIPMENT

Property and equipment consist of the following:

                                                             
                                            December 31,      June 30,
(In thousands)                                     1996          1997
                                                          
Improvements to aircraft                         $2,350        $2,366
Flight equipment, primarily rotable parts        14,014        14,553
Maintenance and ground equipment                  3,380         3,449
Computer hardware and software                    1,464         1,796
Furniture and fixtures                              296           417
Leasehold improvements                              619         1,548
                                                 22,123        24,129
Less:  Accumulated depreciation and                                       
amortization                                      5,966          6,818
                                                $16,157       $17,311


3.  ACCRUED LIABILITIES

Accrued liabilities consist of the following:

                                                            
                                           December 31,      June 30,
(In thousands)                                    1996          1997
                                                        
Accrued payroll and employee benefits           $4,929        $6,602
Accrued income taxes                               103         4,115
Air traffic liability                            2,703         1,461
Reservations and handling                        2,454         2,344
Engine overhaul costs                            3,311         3,125
Fuel                                             1,196           953
Other                                            2,680         3,521
                                               $17,376       $22,121


4.  DEBT

Pursuant  to a Purchase Agreement exercised on June 27, 1997,  between
the  Company  and Alex. Brown & Sons, Incorporated and  The  Robinson-
Humphrey  Company, Inc. as Initial Purchasers, on July  2,  1997,  the
Company  issued  $50.0  million aggregate  principal  amount  of  7.0%
Convertible  Subordinated Notes due July 1, 2004 (the "Notes"),  under
Rule 144A of the Securities Act of 1933, and received net proceeds  of
approximately $48.3 million related to the sale of the Notes. On  July
18,  1997  the  Company  issued an additional $7.5  million  aggregate
principal  amount of the Notes to cover over-allotments, and  received
net  proceeds  of $7.3 million related to the exercise  of  the  over-
allotment option.

The Notes are convertible into shares of Common Stock, par value $0.02
of  the Company (the "Common Stock") by the holders at any time  after
sixty days following the latest date of original issuance thereof  and
prior  to  maturity, unless previously redeemed or repurchased,  at  a
conversion  price of $18.00 per share, subject to certain adjustments.
Interest  on  the Notes is payable on April 1 and October  1  of  each
year, commencing October 1, 1997. The Notes are not redeemable by  the
Company until July 1, 2000.  Thereafter, the Notes will be redeemable,
at  any time, on at least 15 days notice at the option of the Company,
in  whole  or  in  part, at the redemption prices  set  forth  in  the
Indenture  dated  July  2, 1997, in each case, together  with  accrued
interest. The Notes are unsecured and subordinated in right of payment
in full to all existing and future Senior Indebtedness.

On  April  1, 1997, the Company executed a short-term promissory  note
for  deposits  related  to the acquisition of Canadair  Regional  Jets
("CRJs") for $11.0 million at an 8% annual interest rate due July  15,
1997.  The promissory note was paid in full on July 2, 1997  from  the
proceeds of the Notes issued on June 27, 1997 as described above.

During  July  1997  the  Company retired $3.1 million  of  other  high
interest rate debt from the proceeds of the Notes.


5.  COMMITMENTS

In  June 1997, the Industrial Development Authority of Loudoun County,
Virginia  ("IDA")  approved a $9.4 million tax exempt  bond  issue  in
connection  with the Company's proposed construction of a  maintenance
facility  at  the Washington-Dulles International Airport ("Washington
Dulles"). These bonds were issued by the IDA under a variable interest
rate  structure for a twenty-five year term and are collateralized  by
the  maintenance facility and a letter of credit issued by one of  the
Company's financial institutions. The Company will be obligated to pay
rent  for the facility and the underlying land leasehold, the proceeds
from  which  the IDA will make the required interest and sinking  fund
payments.


6.  INCOME TAXES

The  Company's estimated effective tax rate for the second quarter  of
1997  was 39.0% and is approximately equal to the statutory rate.  The
Company  estimates that the combined state and federal  effective  tax
rate  will  increase slightly during the third and fourth quarters  of
1997  due to revisions in estimates and permanent differences  between
taxable and book income.


7.  EARNINGS PER COMMON SHARE

The computation of primary earnings per share is based on the weighted
average  number of outstanding common shares during the  period  plus,
when their effect is dilutive, common stock equivalents consisting  of
certain  shares  subject to stock options. On a fully  diluted  basis,
both  earnings  and  shares outstanding are  adjusted  to  assume  the
conversion of the convertible securities.

On  July 2, 1997 the Company repurchased 1.46 million shares of common
stock  from  British Aerospace. This will have the effect of  reducing
the  weighted  average number of outstanding common  shares  for  both
primary and fully diluted calculations. In addition, the fully diluted
weighted  average number of outstanding shares will  be  increased  to
reflect   the   assumed   conversion  of  the  convertible   debt   by
approximately 3.2 million shares.















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

Results of Operations

                   Second Quarter Operating Results

                                                            Increase
                                                          (Decrease)
                                                     
Three months ended June 30,                1996      1997  % Change
                                                                    
Revenue passengers carried                396,08   424,74      7.2%
                                               9        0
Revenue passenger miles ("RPMs")          96,679   105,37      9.0%
(000's)                                                 2
Available seat miles ("ASMs") (000's)     196,87   208,66      6.0%
                                               0        3
Passenger load factor                      49.1%    50.5%   1.4 pts
Break-even passenger load factor 1         40.2%    40.9%   0.7 pts
Revenue per ASM (cents)                     25.6     25.5     (0.4%)
Yield (cents)                               51.3     49.9     (2.7%)
Cost per ASM (cents) 2                      21.0     20.7     (1.4%)
Average passenger fare                    $125.1   $123.7     (1.1%)
                                               4        2
Average passenger trip length (miles)        244      248      1.6%
Revenue departures                        35,235   36,051      2.3%
Revenue block hours                       44,023   44,963      2.1%
Aircraft utilization (block hours)           9.7      9.4     (3.1%)
Average cost per gallon of fuel (cents)     80.1     77.3     (3.5%)
Aircraft in service (end of period)           57       60      5.3%
                                                           


Comparison of three months ended June 30, 1997, to three months ended
June 30, 1996.

Results of Operations

     General

           In the second quarter of 1997 the Company posted net income
of  $5.9 million compared to net income of $8.5 million for the second
quarter  of 1996. The Company's second quarter 1997 results reflect  a
provision  for  income  taxes which approximates  statutory  rates  as
compared to the second quarter of 1996 which contained a significantly
smaller  provision  for income taxes due to the  existence  of  a  net
operating loss carryforward. In the three months ended June 30,  1997,
the  Company  earned pretax income of $9.6 million  compared  to  $8.7
million  excluding restructuring reversals, in the three months  ended
June 30, 1996.

     Operating Revenues

           The  Company's operating revenues increased 5.7%  to  $53.2
million in the second quarter of 1997 compared to $50.4 million in the
second quarter of 1996. The increase resulted from a 6.0% increase  in
ASMs and an increase in load factor of 1.4 percentage points partially
offset by a 2.7% decrease in yield.

           The  reduction in yield per RPM is related in part  to  the
existence  of the ticket tax in the second quarter of 1997  which  was
not  in  effect  during the second quarter of 1996.  Revenue  per  ASM
remained  essentially unchanged quarter over quarter. Total passengers
increased  7.2% in the second quarter of 1997 compared to  the  second
quarter of 1996.

     Operating Expenses

           The  Company's  operating expenses increased  4.7%  in  the
second quarter of 1997 compared to operating expenses before reversals
of  restructuring charges for the second quarter of 1996 due primarily
to  a  6.0%  increase  in  ASMs. The increased capacity  reflects  the
addition of two British Aerospace Jetstream - 41 ("J-41") aircraft  at
the  end of the first quarter of 1997 and two additional J-41s  during
the   second  quarter  of  1997  net  of  one  J-41  returned  to  the
manufacturer in December 1996 which had been loaned to the Company  on
an  interim basis. Operating expenses also increased due to additional
profit  sharing expenses, passenger related costs (traffic commissions
and  related  fees) and increased aircraft rent. Cost per  ASM  before
reversals of restructuring charges decreased 1.4% to 20.7 cents during
the  second  quarter  of 1997 compared to 21.0  cents  in  the  second
quarter of 1996.







           An  unaudited summary of operating expenses as a percentage
of operating revenues and cost per ASM for the three months ended June
30, 1996, and 1997 is as follows:

                                          1996               1997
                                                              
                                     Percent   Cost     Percent   Cost       
                                          of                 of
                                    Operati  per ASM   Operatin per ASM      
                                       ng                 g
                                    Revenue   (cents)  Revenue  (cents)      
                                       s                  s
  Salaries and related costs           22.5%     5.9     22.9%      5.8
  Aircraft fuel                         8.4%     2.1      7.9%      2.0
  Aircraft maintenance and              8.6%     2.2      6.1%      1.5
 materials
  Aircraft rentals                     14.7%     3.8     14.6%      3.7
  Traffic commissions and related      15.3%     3.9     16.3%      4.2
 fees
  Depreciation and amortization         1.3%      .3      1.4%       .4
  Other                                11.3%     2.8     12.1%      3.1
 Total (before restructuring                              
 charge charge of reversals)
 restructuring
     reversals)                        82.1%    21.0     81.3%     20.7

           ASMs  increased 6.0% in the second quarter of 1997 compared
to  the second quarter of 1996 as a result of a 2.1% increase in block
hours  and  the  net  addition of three J-41 aircraft.  Cost  per  ASM
decreased  on a quarter over quarter basis due primarily  to  the  ASM
increase and reductions in aircraft maintenance and materials.

          Salaries and related costs per ASM decreased slightly to 5.8
cents  for  the second quarter of 1997 compared to 5.9 cents  for  the
second  quarter  of 1996 despite a 31.8% increase in  profit  sharing,
additional  flight  crew  hours, and contractual  wage  increases  for
pilots and flight attendants effective March 1, 1997, and May 1,  1996
respectively.   In  absolute  dollars,  salaries  and  related   costs
increased  6.9% from $11.3 million in the second quarter  of  1996  to
$12.1 million in the second quarter of 1997.

           The cost per ASM of aircraft fuel decreased to 2.0 cents in
the second quarter of 1997 compared to 2.1 cents in the second quarter
of  1996.  The  decrease in fuel cost per ASM  resulted  from  a  3.5%
reduction  in  the  average fuel cost per gallon and  increased  ASMs.
Aircraft  fuel  prices fluctuate with a variety of factors,  including
the  price  of crude oil, and future increases or decreases cannot  be
predicted with a high degree of certainty. There is no assurance  that
future  increases  will not adversely affect the  Company's  operating
expenses. In absolute dollars, aircraft fuel expense was $4.2  million
in  the  second  quarter  of 1997 and was unchanged  from  the  second
quarter of 1996.

           The  cost  per  ASM of aircraft maintenance  and  materials
decreased to 1.5 cents in the second quarter of 1997 compared  to  2.2
cents in the second quarter of 1996. During the second quarter of 1997
the  Company  recognized  credits of approximately  $0.5  million  for
manufacturer  penalties  related  to  engine  overhauls  and  dispatch
reliability,  and  $0.4 million related to reimbursements  for  engine
spare  parts,  offset  by increased maintenance  related  to  the  net
addition  of  three  J-41  aircraft and  the  expiration  of  warranty
coverage   for   certain  aircraft.  In  absolute  dollars,   aircraft
maintenance  and materials expense decreased 32.5%  from $4.3  million
in the second quarter of 1996 to $3.3 million in the second quarter of
1997.

          The Company's maintenance accounting policy is a combination
of  expensing events as incurred and accruals for maintenance  events.
Maintenance  accruals are estimated on a cost per flight hour  or  per
cycle basis for all aircraft, including those under warranty.

           The cost per ASM of aircraft rentals decreased to 3.7 cents
compared  to 3.8 cents for the second quarter of 1996 as a  result  of
the  quarter  over  quarter  increase  in  ASMs  partially  offset  by
increased  rent  associated  with  the  net  addition  of  three  J-41
aircraft.  In absolute dollars, aircraft rentals increased  5.6%  from
$7.4  million  in the second quarter of 1996 to $7.8  million  in  the
second quarter of 1997.

           The  cost  per ASM of traffic commissions and related  fees
increased to 4.2 cents in the second quarter of 1997 compared  to  3.9
cents  in  the  second  quarter of 1996 due  to  a  6.0%  increase  in
passenger revenue, a 7.2% increase in passengers, and contractual rate
increases in program fees paid to United Airlines, Inc. ("United"). In
absolute dollars, traffic commissions and related fees increased 12.7%
from $7.7 million in the second quarter of 1996 to $8.7 million in the
second quarter of 1997.

           The  cost per ASM of depreciation and amortization was  0.4
cents  in  the  second quarter of 1997 compared to 0.3  cents  in  the
second quarter of 1996 despite the acquisition of rotable spare  parts
associated with additional aircraft and ground equipment, improvements
to   aircraft,  facility  leasehold  improvements  and  other  capital
expenditures  since the second quarter of 1996. In  absolute  dollars,
depreciation and amortization increased 18.4% from $0.6 million in the
second quarter of 1996 to $0.8 million in the second quarter of 1997.

           The  cost per ASM of other operating expenses increased  to
3.1  cents  in  the second quarter 1997 from 2.8 cents in  the  second
quarter  of  1996  as  a  result of increased  facilities  rentals  at
Washington-Dulles,  and  reversals of excess  accruals  for  passenger
claims  expense  in  the second quarter of 1996. In absolute  dollars,
other  operating  expenses increased 12.2% from $5.7  million  in  the
second quarter of 1996 to $6.4 million in the second quarter of 1997.

           As a result of the foregoing components, total cost per ASM
decreased to 20.7 cents in the second quarter of 1997 compared to 21.0
cents  before reversals of restructuring charges in the second quarter
of  1996.  The  second quarter of 1996 included a reversal  of  excess
restructuring  reserves of (0.1) cents per ASM. Total  ASMs  increased
6.0% and, in absolute dollars, total operating expenses increased 4.7%
from  $41.3 million in the second quarter of 1996 to $43.3 million  in
the second quarter of 1997.

           The  Company's combined effective tax rate  for  state  and
federal taxes during the second quarter of 1997 was approximately 39%.
The  Company  estimates  that the effective  tax  rate  will  increase
slightly  in  the  third  and  fourth quarters  due  to  revisions  of
estimates and permanent differences between taxable and book income.

           In  the  second  quarter of 1997 the Company  recorded  net
income of $5.9 million compared to net income of $8.5 million for  the
second  quarter of 1996. The Company's second quarter of 1997  results
reflect  a  provision  for  income taxes  that  assumes  an  estimated
effective  tax  rate of approximately 39%, compared  to  an  estimated
effective  tax rate of 5% for the second quarter of 1996  due  to  the
existence of a net operating loss carryforward. In the second  quarter
of 1997, the Company earned income before income tax provision of $9.6
million,  compared  to  $8.9 million in the second  quarter  of  1996.
During  the  second  quarter of 1997, the Company generated  operating
income  of  $10.0  million compared to $9.2  million  for  the  second
quarter  of  1996. Results for the second quarter of  1996  include  a
reversal of excess restructuring reserves of $0.2 million.
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                     Six Months Operating Results

                                                               Increase
                                                              (Decrease
                                                                      )
                                                          
Six months ended June 30,                  1996        1997   % Change
                                                                      
Revenue passengers                       695,663    723,759      4.0%
Revenue passenger miles ("RPMs")         169,431    178,613      5.4%
(000's)
Available seat miles ("ASMs")            370,625    395,556      6.7%
(000's)
Passenger load factor                      45.7%      45.2%   (0.5 pts)
Break-even passenger load factor          40.5%       39.8%  (0.7 pts)
Revenue per ASM (cents)                     23.8       23.8      0.0%
Yield (cents)                               51.2       52.1      1.8%
Cost per ASM (cents)                        21.1       21.1      0.0%
Average passenger fare                   $124.62    $128.56      3.2%
Average passenger trip length                244        247      1.2%
(miles)
Revenue departures                       66,769      69,187      3.6%
Revenue block hours                       82,880     86,514      4.4%
Aircraft utilization (block hours)           9.7        9.4     (3.1%)
Average cost per gallon of fuel            78.9        81.0      2.7%
(cents)
Aircraft in service (end of period)          57          60      5.3%
                                                             


Comparison of six months ended June 30, 1997, to six months ended June
30, 1996.

Results of Operations

     Operating Revenues

           The  Company's operating revenues increased 6.9%  to  $94.3
million in the first six months of 1997 compared to $88.2 million  for
the  first  six  months  of 1996. The increase resulted  from  a  6.7%
increase in ASMs as well as a 1.8% increase in yield partially  offset
by  a  decrease in load factor of 0.5 percentage points. The Company's
break-even load factor decreased from 40.5% to 39.8% year over year.

           The  increase in yield is related to an increase in average
fare of 3.2% from $124.62 in the first half of 1996 to $128.56 in  the
first half of 1997, partially offset by the reinstatement of the 10.0%
ticket tax on March 7, 1997, which was not in effect during the  first
half of 1996. Revenue per ASM remained essentially unchanged year over
year.  Total  passengers  increased 4.0% in the  first  half  of  1997
compared to the first half of 1996.

     Operating Expenses

          The Company's operating expenses increased 6.4% in the first
half  of  1997  compared  to operating expenses  before  reversals  of
restructuring  charges in the first half of 1996 due  primarily  to  a
6.7%  increase  in  ASMs.  The increased  capacity  reflects  the  net
addition  of  three  J-41s  since the first half  of  1996.  Operating
expenses  were  also increased by additional profit sharing  expenses,
passenger  related  costs (traffic commissions and related  fees)  and
increased   aircraft   rent.  Cost  per  ASM   before   reversals   of
restructuring charges was unchanged at 21.1 cents during the first six
months of 1996 and 1997.

           An  unaudited summary of operating expenses as a percentage
of  operating revenues and cost per ASM for the six months ended  June
30, 1996, and 1997 is as follows:

                                          1996               1997
                                                              
                                     Percent   Cost     Percent   Cost       
                                          of                 of
                                    Operati  per ASM   Operatin per ASM      
                                       ng                 g
                                    Revenue   (cents)  Revenue  (cents)      
                                       s                  s
  Salaries and related costs           24.8%     6.0     25.2%      6.1
  Aircraft fuel                         9.0%     2.1      9.0%      2.1
  Aircraft maintenance and              9.1%     2.2      7.4%      1.8
 materials
  Aircraft rentals                     16.4%     3.9     16.0%      3.8
  Traffic commissions and related      15.6%     3.7     15.9%      3.8
 fees
  Depreciation and amortization         1.5%      .3      1.6%       .4
  Other                                12.4%     2.9     13.2%      3.1
 Total (before restructuring
 charge
    reversals)                         88.8%    21.1     88.3%     21.1
                                                    

           ASMs  increased 6.7% in the first half of 1997 compared  to
the  first half of 1996 as a result of a 4.4% increase in block  hours
and  the  net  addition  of  three aircraft.  Cost  per  ASM  remained
unchanged at 21.1 cents during the first half of 1996 and 1997.

           Salaries  and related costs per ASM increased to 6.1  cents
for  the first six months of 1997 compared to 6.0 cents for the  first
six  months  of  1996. The increase resulted primarily  from  a  27.8%
increase  in  profit  sharing,  additional  flight  crew  hours,   and
contractual wage increases for pilots and flight attendants  effective
March  1,  1997,  and May 1, 1996 respectively. In  absolute  dollars,
salaries  and related costs increased 7.9% from $22.0 million  in  the
first half of 1996 to $23.7 million in the first half of 1997.

          The cost per ASM of aircraft fuel was unchanged at 2.1 cents
in  the  first six months of 1997 compared to the first six months  of
1996  despite an increase in the average cost per gallon  of  fuel  of
2.7%  and  a  4.4%  increase  in  block hours.  Aircraft  fuel  prices
fluctuate with a variety of factors including the price of crude  oil,
and  future  increases or decreases cannot be predicted  with  a  high
degree of certainty. There is no assurance that future increases  will
not  adversely  affect the Company's operating expenses.  In  absolute
dollars, aircraft fuel expense increased 7.9% from $7.9 million in the
first half of 1996 to $8.5 million dollars in the first half of 1997.

           The  cost  per  ASM of aircraft maintenance  and  materials
decreased to 1.8 cents in the first six months of 1997 compared to 2.2
cents  in the first six months of 1996. During the first half of  1997
the  Company  recognized  credits of approximately  $0.9  million  for
manufacturer  penalties  related  to  engine  overhauls  and  dispatch
reliability,  and  $0.4 million related to reimbursements  for  engine
spare  parts,  offset  by increased maintenance  related  to  the  net
addition  of  three  J-41  aircraft and  the  expiration  of  warranty
coverage   for   certain  aircraft.  In  absolute  dollars,   aircraft
maintenance and materials expense decreased 12.2% from $8.0 million in
the first half of 1996 to $7.0 million in the first half of 1997.

           The cost per ASM of aircraft rentals decreased to 3.8 cents
in  the  first six months of 1997 compared to 3.9 cents for the  first
six  months of 1996. The decrease occurred as a result of the increase
in ASMs partially offset by the increased rent associated with the net
addition of three J-41 aircraft. In absolute dollars, aircraft rentals
increased 4.5% from $14.5 million in the first half of 1996  to  $15.1
million in the first half of 1997.

           The  cost  per ASM of traffic commissions and related  fees
increased to 3.8 cents in the first six months of 1997 compared to 3.7
cents  in  the  first  six months of 1996 due to a  7.3%  increase  in
passenger revenue, a 4.0% increase in passengers, and contractual rate
increases in program fees paid to United. In absolute dollars, traffic
commissions and related fees increased 9.2% from $13.8 million in  the
first half of 1996 to $15.0 million in the first half of 1997.

           The  cost per ASM of depreciation and amortization was  0.4
cents  in  the first six months of 1997 compared to 0.3 cents  in  the
first  six  months  of 1996 despite the acquisition of  rotable  spare
parts  associated  with  additional  aircraft  and  ground  equipment,
improvements  to aircraft, facility leasehold improvements  and  other
capital  expenditures  since  the first  half  of  1996.  In  absolute
dollars,  depreciation  and  amortization increased  15.4%  from  $1.3
million in the first half of 1996 to $1.5 million in the first half of
1997.

           The  cost per ASM of other operating expenses increased  to
3.1  cents in the first six months of 1997 from 2.9 cents in the first
six  months  of  1996  due  to  increased facilities  rentals  at  the
Washington-Dulles  International  Airport  ("Washington-Dulles"),  and
reversals  of  excess accruals for passenger claims expense  in  first
half  of 1996. In absolute dollars, other operating expenses increased
13.7% from $10.9 million in the first half of 1996 to $12.4 million in
the first half of 1997.

           As a result of the foregoing components, total cost per ASM
remained  unchanged  at 21.1 cents in the first  six  months  of  1997
compared  to 21.1 cents before reversals of restructuring  charges  in
the first six months of 1996. The first six months of 1996 included  a
reversal  of  excess restructuring reserves of (0.1)  cents  per  ASM.
Total  ASMs  increased 6.7% and, in absolute dollars, total  operating
expenses  increased 6.4% from $78.3 million in first half of  1996  to
$83.3 million in the second half of 1997.

           In  the  first six months of 1997 the Company recorded  net
income of $6.6 million compared to net income of $9.3 million for  the
first  six  months of 1996. The Company's first half of  1997  results
reflect  a  provision  for  income taxes  that  assumes  an  estimated
effective  tax  rate of approximately 39%, compared  to  an  estimated
effective  tax  rate  of 5% for the first half  of  1996  due  to  the
existence of a net operating loss carryforward. In the first  half  of
1997,  the Company earned income before income tax provision of  $10.6
million,  compared to $9.8 million in the first half of  1996.  During
the  first  half  of 1997, the Company generated operating  income  of
$11.0  million compared to $10.3 million for the first half  of  1996.
Results  for  the  first half of 1996 include  a  reversal  of  excess
restructuring reserves of $0.4 million.


Outlook

          This Outlook section and the Liquidity and Capital Resources
section   below  contain  forward-looking  statements.  In   addition,
statements   that  use  words  such  as  "expects",   "intends",   and
"anticipates"  are  forward-looking statements. The  Company's  actual
results  may  differ  from  the results discussed  in  forward-looking
statements. Factors that could cause the Company's future  results  to
differ  materially from the expectations described herein include  the
extent  to  which the Company's operation of Canadair  Regional  Jets,
Series  200  ER ("CRJ") is coordinated with the marketing and  related
agreements  between  the  Company  and  United  (the  "United  Express
Agreements"), the costs of implementing CRJ service, the  response  of
the  Company's  competitors to the Company's  business  strategy,  the
ability  of  the Company to obtain favorable financing terms  for  its
aircraft,  market  acceptance  of the  new  CRJ  service,  routes  and
schedules  offered  by  the Company, the cost of  fuel,  the  weather,
general  economic conditions, satisfaction of regulatory requirements,
and the factors discussed below and in the Company's Annual Report  on
Form 10-K for the year ended December 31, 1996.

           A  central  element of the Company's business  strategy  is
expansion  of  its  aircraft  fleet. The Company  has  commitments  to
acquire  twelve  50-seat  CRJs  from  July  1997  through  1998.   The
introduction of these aircraft will expand the Company's business into
new  markets.  In  general,  introduction  of  new  markets  into  the
Company's  route  system  results, at  least  in  the  short-term,  in
operating  expenses that may not be matched by increases in  operating
revenues.

           In  order  to  operate the CRJs under the "United  Express"
name,  the  Company  must  obtain United's consent  under  the  United
Express  Agreements. The Company has sought United's consent,  and  is
awaiting  United's response regarding incorporating the CRJs into  its
existing  United Express product. While the Company's fleet  currently
operates  only  under the "United Express" name, the Company  believes
that  it  will  be  able  to operate CRJs successfully  regardless  of
whether  such  operation  is  under  the  United  Express  Agreements.
Nonetheless, the Company believes that its results of operations could
be substantially less favorable unless the CRJs are operated under the
United Express Agreements.

           The  Company will incur significant expenses in  its  fleet
expansion  program,  and must complete several training,  operational,
and  administrative  requirements before commencing  CRJ  service.  In
addition,  the  CRJs will significantly increase the  Company's  lease
obligations.  The  Company  is exploring  various  third  party  lease
financing arrangements for these and other aircraft.

            On  March  11,  1994,  the  Aircraft  Mechanics  Fraternal
Association  ("AMFA")  was certified by the National  Mediation  Board
(the  "NMB")  as the collective bargaining representative  elected  by
mechanics  and related employees of the Company. As of July  1,  1997,
AMFA  represented 120 of the Company's employees. The Company and AMFA
have  been  attempting to negotiate an initial contract under  federal
mediation  since December 1994, but have failed to reach an agreement.
A  tentative agreement was reached with AMFA in June 1997  but  failed
ratification  by  the membership in July 1997. The NMB  has  indicated
that   it   favors  continuing  the  negotiations,  and  the   Company
anticipates  participating in further negotiations. If at some  point,
the  NMB  should decide that the parties are deadlocked, the  NMB  may
declare  an  impasse  and  a  thirty day cooling  off  period.  If  an
agreement has not been reached at the conclusion of that period,  AMFA
would  have  the authority to use self-help, including  the  right  to
strike. The Company and AMFA are also engaged in litigation, which  is
more fully described below. If that litigation were resolved in AMFA's
favor,  AMFA would be in a position to use self-help, even if the  NMB
does not declare an impasse.

           The  Company's  contract  with the  Association  of  Flight
Attendants  ("AFA")  became amendable on April 30, 1997.  Negotiations
regarding amendments to this contract have been scheduled to begin  in
August 1997. The Company expects to continue operating under the terms
of the existing agreement until new terms are negotiated.

           The  Company  is obligated to collect a U.S. transportation
excise  tax  of 10% of passenger ticket revenue through September  30,
1997.  A  revised  formula  for  ticket  tax  collections  for  travel
commencing  October  1, 1997 and thereafter was recently  signed  into
law.  The new tax is comprised of a percentage of revenue plus  a  per
segment  fee  adjusted on an annual basis. For the period  October  1,
1997,  through September 30, 1998, the ticket tax will be equal to  9%
of  passenger  ticket revenue plus a $1 per flight  segment  fee.  The
Company  does  not  anticipate that this change  will  have  either  a
materially adverse or favorable impact on passenger revenues  for  the
next twelve months.


Liquidity and Capital Resources

           The Company's working capital improved significantly during
the  first half of 1997 compared to the first half of 1996. As of June
30,  1997, the Company had cash and cash equivalents of $21.4  million
and  working  capital of $56.5 million compared to $12.7  million  and
$10.3 million respectively as of June 30, 1996. During the first  half
of  1997,  cash  and  cash  equivalents  decreased  by  $0.1  million,
reflecting net cash provided by operating activities of $6.4  million,
net  cash  used  in investing activities of $5.7 million  (related  to
deposits for the CRJs and purchases of equipment) and net cash used in
financing  activities of $0.9 million. As of June  30,  1997,  working
capital  included a $50.0 million receivable due from the underwriters
for  the  proceeds  related  to  the  sale  of  the  7.0%  Convertible
Subordinated  Notes due July 1, 2004 as discussed below.  On  July  2,
1997, the Company received net proceeds of approximately $48.3 million
related to this receivable. On July 18, 1997, the Company received  an
additional $7.3 million in net proceeds from the exercise of the over-
allotment option related to this offering.


     Other Financing

           The  Company  has an asset-based lending agreement  with  a
financial institution that provides the Company with a line of  credit
of  up  to  $20.0  million. Borrowings under the line  of  credit  can
provide  the  Company a source of working capital until proceeds  from
ticket coupons are received.  The line is collateralized by all of the
Company's  receivables  and general intangibles,  and  there  were  no
borrowings under the line during the first half of 1997. The Company's
access  to this line has been reduced by $4.5 million under the  terms
of the letter of credit issued in connection with the financing of the
maintenance   facility  at  Washington-Dulles  airport.   Negotiations
regarding   changes   in   covenants  and  reduction   of   collateral
requirements  related  to  the  line of  credit  agreement  have  been
scheduled to begin in August 1997.

           In  June  1997,  the  Industrial Development  Authority  of
Loudoun  County,  Virginia approved a $9.4  million  tax  exempt  bond
issuance in connection with the Company's proposed construction  of  a
maintenance facility at the Washington-Dulles. These bonds were issued
under  a variable interest rate structure for a twenty-five year  term
including a requirement for a monthly sinking fund provision, and  are
collateralized  by  the maintenance facility and a  letter  of  credit
issued  by one of the Company's financial institutions. The letter  of
credit  is  collateralized by $4.5 million of the  Company's  line  of
credit. The Company will be obligated to pay rent for the facility and
the  underlying land leasehold, the proceeds from which the  IDA  will
make the required interest and sinking fund payments.


           On July 2, 1997, the Company issued $50.0 million aggregate
principal  amount of 7.0% Convertible Subordinated Notes due  July  1,
2004 (the "Notes"), under Rule 144A of the Securities Act of 1933.  On
July  2,  the  Company  received net proceeds of  approximately  $48.3
million  related to the sale of these Notes.  In addition, the Company
granted the initial purchasers a thirty day option to purchase  up  to
an  additional $7.5 million aggregate principal amount  of  the  Notes
solely  to  cover  over-allotments. On  July  18,  1997,  the  Company
received net proceeds of $7.3 million related to the exercise of  this
option.

           The net proceeds of the offering have been and will be used
to  support  the  introduction of the Company's  regional  jet  fleet,
repurchase  1.46  million shares of the Company's  common  stock  from
British Aerospace at a discount to the market price, and retire higher
interest rate debt, and for general corporate purposes.

          The Notes are convertible into shares of Common Stock by the
holders, par value $0.02 of the Company (the "Common Stock"),  at  any
time  after sixty days following the latest date of original  issuance
thereof   and  prior  to  maturity,  unless  previously  redeemed   or
repurchased,  at  a conversion price of $18.00 per share,  subject  to
certain adjustments. Interest on the Notes is payable on April  1  and
October 1 of each year, commencing October 1, 1997. The Notes are  not
redeemable by the Company until July 1, 2000.  Thereafter,  the  Notes
will  be  redeemable, at any time, on at least 15 days notice  at  the
option  of the Company, in whole or in part, at the redemption  prices
set  forth in the Indenture dated July 2, 1997, in each case, together
with accrued interest.

           On  April  1,  1997,  the Company  executed  a  short  term
promissory  note for deposits related to the acquisition  of  Canadair
Regional Jets ("CRJs") for $11.0 million at an 8% annual interest rate
due  July  15, 1997. The promissory note was paid in full on  July  2,
1997  from the net proceeds of the Notes as described above. The $15.0
million  deposit is scheduled to be returned to the Company  beginning
with the delivery of the seventh CRJ in early 1998 and ending with the
last CRJ scheduled for delivery in September 1998.

          On July 2, 1997, the Company repurchased 1.46 million shares
of the Company's common stock from British Aerospace for approximately
$16.9  million  from  the net proceeds on the sale  of  the  Notes  as
described  above. The stock was repurchased at a 22.5%  discount  from
the  average  of  the  closing bid prices during the  period  June  24
through June 30, 1997.

           During July 1997, the Company retired $3.1 million of other
high interest rate debt from the proceeds of the Notes.

     Aircraft

           On  January 8, 1997, the Company entered into an  agreement
with Bombardier, Inc. to purchase twelve CRJs with options for thirty-
six  additional  aircraft.  The delivery  schedule  provides  for  the
Company to take delivery of four aircraft in 1997 commencing in  July,
with  the  remaining eight aircraft to be delivered during  1998.  The
first  two  aircraft were delivered on July 11, and  August  13,  1997
respectively.

           On February 23, 1997, the Company entered into an agreement
with  Aero  International (Regional) (the "BA J-41  Agreement")  under
which  the  Company agreed to acquire twelve new J-41s.  The  BA  J-41
Agreement provided for delivery of twelve J-41 aircraft to the Company
beginning  in  March  1997 and continuing through  mid-1999,  and  the
Company had accepted delivery of four of these aircraft as of May  15,
1997.  On  May  29, 1997, the J-41's manufacturer, British  Aerospace,
announced that it will no longer manufacturer the J-41 as part of  its
regular  product line. Subsequently, the Company and British Aerospace
entered  into a term sheet whereby the Company canceled its order  for
the eight additional J-41s. Depending on the market for used J-41s and
the  Company's need for additional turboprop aircraft, the Company may
consider selective acquisitions of used J-41s in the future.

           In  July 1997, the Company entered into agreements with ICX
Capital Corporation for the permanent financing of three of the four J-
41s  delivered to the Company during 1997. ICX acquired these aircraft
from  British  Aerospace with debt provided by Sanwa  Business  Credit
Corporation,  and entered into leveraged leases with the Company.  The
term of the leases is 11.5 years.



     Capital Equipment and Debt Service

           Capital expenditures for the first six months of 1997  were
$2.8  million  compared to $0.9 million for the same period  of  1996.
Capital  expenditures  in  the  first six  months  of  1997  consisted
primarily  of  rotable  spare parts, facility leasehold  improvements,
furniture and fixtures, ground service equipment, computers, and other
office  equipment.  For the remainder of 1997 the Company  anticipates
spending approximately $5.1 million for rotable spare parts related to
the  CRJs  and  J-41  aircraft, ground service equipment,  facilities,
computers, and software. Of this amount, approximately $3.0 million of
manufacturer  credits  will be applied to the purchase  of  CRJ  spare
parts.

           Debt  service including capital leases as of June 30, 1997,
was $14.6 million compared to $1.8 million in the same period of 1996.
The  increase  is the result of an $11.0 million promissory  note  for
deposits  on  the  acquisition of regional jets and  $1.8  million  in
additional spare parts and engine financing.

           Subsequent  to  June 30, 1997, the Company paid  the  $11.0
million promissory note and prepaid $3.1 million in existing notes and
capital  leases.  As a result, debt service will be  reduced  by  $8.2
million for the next twelve month period.

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

     Recent Accounting Pronouncements

           In  June  1997,  the Financial Accounting  Standards  Board
issued  two  new  disclosure  standards.  The  Company's  results   of
operations and financial position will be unaffected by implementation
of these new standards.

           Statement  of  Financial Accounting Standards  (SFAS)  130,
"Reporting  Comprehensive  Income",  establishes  standards  for   the
reporting  and displaying of comprehensive income, its components  and
accumulated  balances. Comprehensive income is defined to include  all
changes  in equity except those resulting from investments  by  owners
and  distributions  to  owners.  Among  other  disclosures,  SFAS  130
requires  that  all  items that are required to  be  recognized  under
current accounting standards as components of comprehensive income  be
reported  in  a  financial statement that is displayed with  the  same
prominence as other financial statements.

            SFAS  131,  "Disclosures  About  Segments  of  a  Business
Enterprise", establishes standards for the way that public enterprises
report  information  about  operating  segments  in  annual  financial
statements  and  requires  reporting  of  selected  information  about
operating  segments  in  interim financial statements  issued  to  the
public.  It  also  establishes  standards  for  disclosures  regarding
products and services, geographic areas and major customers. SFAS  131
defines operating segments as components of an enterprise about  which
separate   financial  information  is  available  that  is   evaluated
regularly  by  the chief operating decision maker in deciding  how  to
allocate resources and in assessing performance.

           Both  of  these new standards are effective  for  financial
statements  for periods beginning after December 15, 1997 and  require
comparative information for earlier years to be restated. Due  to  the
recent  issuance  of these standards, management has  been  unable  to
fully  evaluate the impact, if any, they may have on future  financial
statement disclosures.

            Recently,  the  American  Institute  of  Certified  Public
Accountants issued a proposed statement of position on accounting  for
start-up   costs,  including  preoperating  costs   related   to   the
introduction  of new fleet types by airlines. The proposed  accounting
guidelines  would  require  companies to  expense  start-up  costs  as
incurred.  If  the Financial Accounting Standards Board  approves  the
proposed  guidelines, as expected, the guidelines will take effect  in
December 1997. Presently, the Company intends to defer certain  start-
up  costs  related  to the introduction of the regional  jets  and  to
amortize  such costs to expense ratably over four years.  The  Company
will expense preoperating costs, beginning January 1, 1998, should the
proposed  guidelines  become  effective as  scheduled.  Thus,  if  the
proposed  guidelines become effective, the Company  will  expense  its
previously  capitalized start-up costs in the first quarter  of  1998,
and  such costs will be expensed rather than capitalized when incurred
in the future.
                                   
                                   
                                   
                                   
                     ATLANTIC COAST AIRLINES, INC.
                  FISCAL QUARTER ENDED June 30, 1997
                                   
                                   
PART II.  OTHER INFORMATION


     ITEM 1.  Legal Proceedings.

           The  Company  is  a  party to routine  litigation  and  FAA
proceedings  incidental to its business, none of which  is  likely  to
have a material effect on the Company's financial position.

           The  Company is a party to an action pending in the  United
States  District  Court for the Southern District of  Ohio,  Peter  J.
Ryerson,  administrator of the estate of David  Ryerson,  v.  Atlantic
Coast  Airlines,  Case  No.  C2-95-611.  This  action  is  more  fully
described  in the Company's Annual Report on Form 10-K for the  fiscal
year  ended  December 31, 1995.  The Company believes that all  claims
resulting  from  this  litigation  remain  fully  covered  under   the
Company's  insurance  policy. On March 10,  1997,  the  Court  granted
Plaintiff's motion to the effect that liability would not  be  limited
to  those damages available under the Warsaw Convention.  As of August
12, 1997, the matter has not been set for trial.

           The  Company is also engaged in litigation with  AMFA  over
whether  AMFA  has  a  right  to strike prior  to  the  exhaustion  of
mediation pursuant to the Railway Labor Act. This issue arose when the
Company imposed certain unilateral work rule changes during the period
between  union  certification  and an  initial  collective  bargaining
agreement.   On  December 14, 1995, the U.S. District  Court  for  the
Southern  District  of  New  York declined  to  render  a  declaratory
judgment  requested  by  AMFA  and  expressly  stated  that  AMFA  was
prohibited from striking at that time. In Aircraft Mechanics Fraternal
Association  v. Atlantic Coast Airlines, 55 F.3d 90 (1995),  the  U.S.
Court  of Appeals for the Second Circuit affirmed the District Court's
ruling.   AMFA subsequently petitioned the U.S. Court of  Appeals  for
the Second Circuit to consider whether the Company's actions, although
legal,  should allow AMFA to engage in self-help, including the  right
to  strike.  The Second Circuit heard oral arguments on this matter in
January  1997  and, as of August 14, 1997, had not  yet  rendered  its
decision.

           The  Company  is also a party to an action pending  in  the
United  States  District Court for the Eastern District  of  Virginia,
Afzal   v.  Atlantic  Coast  Airlines,  Civil  Action  No.  96-1537-A.
Plaintiff  alleges that the Company violated Title VII  of  the  Civil
Rights  Act  of  1964 in terminating his employment as  a  pilot.  The
Company  has filed a motion for Summary Judgment, which will be  heard
by  the  Court on August 22, 1997. The case has been set for trial  on
September  8,  1997.  The  Company believes that  it  has  meritorious
defenses; however, there can be no assurance as to the outcome of  the
case  or  that the Company will not incur any liability in  connection
with the proceeding.


     ITEM 2.  Changes in Securities.


          Pursuant to a Purchase Agreement exercised on June 27, 1997,
between  the  Company  and Alex. Brown & Sons,  Incorporated  and  The
Robinson-Humphrey  Company, Inc. as Initial  Purchasers,  on  July  2,
1997,  the Company issued $50.0 million aggregate principal amount  of
7.0%  Convertible Subordinated Notes due July 1, 2004, under Rule 144A
of   the  Securities  Act  of  1933,  and  received  net  proceeds  of
approximately $48.3 million related to the sale of the Notes. On  July
18,  1997  the  Company  issued an additional $7.5  million  aggregate
principal  amount of the Notes to cover over-allotments, and  received
net  proceeds  of $7.3 million related to the exercise  of  the  over-
allotment option.

           The Notes are convertible into shares of Common Stock,  par
value $0.02 of the Company by the holders at any time after sixty days
following  the latest date of original issuance thereof and  prior  to
maturity,  unless previously redeemed or repurchased, at a  conversion
price  of $18.00 per share, subject to certain adjustments. The  Notes
are not redeemable by the Company until July 1, 2000.  Thereafter, the
Notes  will be redeemable, at any time, on at least 15 days notice  at
the  option  of  the Company, in whole or in part, at  the  redemption
prices  set  forth in the Indenture dated July 2, 1997, in each  case,
together   with   accrued  interest.  The  Notes  are  unsecured   and
subordinated  in right of payment in full to all existing  and  future
Senior Indebtedness.




     ITEM 3.  Defaults Upon Senior Securities.

          None to report.


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

           The  annual meeting of shareholders of the Company was held
in  Herndon,  Virginia  on June 3, 1997. Of the  8,508,000  shares  of
common stock outstanding on the record date, 7,462,314 were present by
proxy.  Those shares were voted on the matters before the  meeting  as
follows:

     A.   Election of Directors

                                      For           Withheld
                                                 
       C. Edward Acker                7,431,208          34,106
       Kerry B. Skeen                 7,428,298          34,016
       Thomas J. Moore                7,428,489          33,825
       Robert E. Buchanan             7,431,691          30,623
       Joseph W. Elsbury              6,696,291         766,023
       James J. Kerley                6,696,309         766,005
       James C. Miller                7,431,562          30,752
       John M. Sullivan               7,431,745          30,569
                                                 


     ITEM 5.  Other Information.

          None to report.


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

          (a) Exhibits
          
                4.17  Indenture dated as of July 2, 1997, between  the
          Company and First Union National Bank of Virginia.
          
               27.1 Financial Data Schedule
          
          (b) Reports on Form 8-K
          
               None to report.
                                   
                                   
                                   
                                   
                                   
                                   
                              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, INC.



August 14, 1997                    By:  /S/ Paul H. Tate
                                   Paul H. Tate
                                   Senior Vice President and Chief
Financial Officer


August 14, 1997                    By:  /S/ Kerry B. Skeen
                                   Kerry B. Skeen
                                   President and Chief Executive
Officer




                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
                                   
_______________________________
1 "Break-even passenger load factor" represents the percentage of ASMs
which must be flown by revenue passengers for the airline to break-
even after operating expenses excluding amounts related to
restructuring.
2 "Cost per ASM" represents total operating expenses excluding amounts
related to restructuring divided by ASMs.