================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q


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

               For the quarterly period ended          SEPTEMBER 30, 2002
                                                 -------------------------------

                           OR

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


                           Commission File No. 0-15291
                                               -------

                           ARLINGTON HOSPITALITY, INC.
                           ---------------------------
             (Exact name of Registrant as specified in its charter)

                  DELAWARE                                    36-3312434
                  --------                                    ----------
       (State or other jurisdiction of                     (I.R.S. Employer
       incorporation or organization)                     Identification No.)


2355 S. ARLINGTON HEIGHTS ROAD, SUITE 400, ARLINGTON HEIGHTS, ILLINOIS   60005
- ----------------------------------------------------------------------   -----
              (Address of principal executive offices)                (Zip Code)

         Registrant's telephone number, including area code: (847) 228-5400
                                                             --------------

Indicate  by check  mark  whether  the  Registrant:  (1) has filed  all  reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
Registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes x No

As of November 14, 2002,  4,958,081 shares of the Registrant's Common Stock were
outstanding.


================================================================================







                           ARLINGTON HOSPITALITY, INC.

                                    FORM 10-Q

                  FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2002



                                      INDEX



                       PART I: Financial Information                      Page
                       -----------------------------                      ----

Item 1.  Financial Statements

Consolidated Balance Sheets as of September 30, 2002
    and December 31, 2001                                                   4

Consolidated Statements of Operations for the Three and Nine
    Months Ended September 30, 2002 and 2001                                6

Consolidated Statements of Cash Flows for the Nine Months
    Ended September 30, 2002 and 2001                                       7

Notes to Consolidated Financial Statements                                  9

Item 2.  Management's Discussion and Analysis                              17

Item 3.  Quantitative and Qualitative Disclosures About Market Risk        26

Item 4.  Controls and Procedures                                           26


                            PART II: Other Information
                            --------------------------

Item 4.  Submission of Matters to a Vote of Securities Holders             27

Item 6.  Exhibits and Reports on Form 8-K                                  27

Signatures and Certifications                                              28






                          PART I: FINANCIAL INFORMATION

                          ITEM 1. FINANCIAL STATEMENTS
                          ----------------------------








                            ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                    CONSOLIDATED BALANCE SHEETS
                                             (UNAUDITED)


==================================================================================================================

                                                                            September 30,             December31,
                                                                                2002                     2001
                                                                          ---------------         ----------------
                          ASSETS

                                                                                             
Current assets:
    Cash and cash equivalents                                             $     2,379,390          $    4,748,156
    Accounts receivable, less an allowance of $150,000 at
       September 30, 2002 and December 31, 2001 (including
       approximately $210,000 and
       $126,000 from related parties)                                           2,111,700               2,343,423
    Notes receivable, current portion                                              15,000                 518,499
    Prepaid expenses and other current assets                                     458,837                 998,559
    Refundable income taxes                                                       914,482                    -
    Costs and estimated earnings in excess of billings on
       uncompleted contracts with related parties                               1,187,821               1,079,137
                                                                          ---------------          --------------

         Total current assets                                                   7,067,230               9,687,774
                                                                          ---------------          --------------

Investments in and advances to unconsolidated
         hotel joint ventures (Note 8)                                          6,598,715               5,404,744
                                                                          ---------------          --------------

Property and equipment:
    Land                                                                       13,914,819              12,454,360
    Buildings                                                                  81,716,449              68,095,453
    Furniture, fixtures and equipment                                          27,083,778              24,189,969
    Construction in progress                                                    2,925,966               5,973,890
    Leasehold improvements                                                      2,781,336               2,899,179
    Assets held for sale                                                             -                  2,187,822
                                                                          ---------------          --------------
                                                                              128,422,348             115,800,673

    Less accumulated depreciation and amortization                             26,650,860              22,905,635
                                                                          ---------------          --------------
                                                                              101,771,488              92,895,038
                                                                          ---------------          --------------

Notes receivable, less current portion                                            435,000               1,000,000

Deferred income taxes (Note 5)                                                  2,104,000               3,247,000

Other assets, net of accumulated amortization of
    $1,153,000 and $986,000                                                     2,736,907               2,939,900
                                                                          ---------------          --------------
                                                                                5,275,907               7,186,900

                                                                          $   120,713,340          $  115,174,456
                                                                          ===============          ==============



                                   (continued)





                            ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                                    CONSOLIDATED BALANCE SHEETS
                                             (UNAUDITED)

==================================================================================================================

                                                                            September 30,             December 31,
                                                                                2002                     2001
                                                                          ---------------         ----------------

           LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
    Accounts payable                                                      $     2,526,392          $    2,467,704
    Bank line-of-credit                                                         5,981,287               6,793,702
    Accrued payroll and related expenses                                          910,249                 784,533
    Accrued real estate and other taxes                                         2,323,781               1,952,875
    Other accrued expenses and current liabilities                                409,722                 452,086
    Current portion of long-term debt                                           7,584,938               2,110,652
    Income taxes payable                                                             -                    286,670
                                                                          ---------------          --------------

         Total current liabilities                                             19,736,369              14,848,222
                                                                          ---------------          --------------


Long-term debt, net of current portion                                         70,884,468              70,088,269
                                                                          ---------------          --------------

Deferred income (Note 9)                                                       10,457,758              10,714,735
                                                                          ---------------          --------------

Commitments and contingencies

Minority interests                                                                346,264                 456,631
                                                                          ---------------          --------------


Shareholders' equity:
    Preferred stock, no par value; authorized 100,000 shares;
       none issued                                                                     -                       -
    Common stock, $.005 par value; authorized 25,000,000 shares;
       issued and outstanding 4,958,056 shares at September 30, 2002
       and 4,958,081 shares at December 31, 2001                                   24,790                  24,790
    Additional paid-in capital                                                 13,171,030              13,171,151
    Retained earnings                                                           6,529,536               6,307,533

                                                                               19,725,356              19,503,474
    Less:
         Stock subscriptions receivable                                          (436,875)               (436,875)

                                                                               19,288,481              19,066,599

                                                                          $   120,713,340          $  115,174,456
                                                                          ===============          ==============



                                       See  notes  to   consolidated   financial statements.








                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


==================================================================================================================

                                       Three Months Ended September 30,         Nine Months Ended September 30,
                                      ---------------------------------         -------------------------------
                                           2002               2001                   2002               2001
                                      ---------------   ---------------         ---------------   ----------------
                                                                                       
Revenue:
  Hotel operations:
    AmeriHost Inn hotels              $    12,737,246    $   12,939,843         $    33,582,408    $   35,057,658
    Other hotels                            3,242,781         3,121,609               8,475,959         8,259,870
  Development and construction              1,060,605           847,745               6,279,915           954,920
  Hotel sales and commissions                    -            4,231,045               4,748,348        10,089,113
  Management services                         266,931           257,808                 763,640           729,706
  Employee leasing                            929,164         1,157,587               2,649,339         3,887,603
  Other                                       153,254              -                    471,242              -
                                      ---------------   ---------------         ---------------   ---------------
                                           18,389,981        22,555,637              56,970,851        58,978,870
                                      ---------------   ---------------         ---------------   ---------------
Operating costs and expenses:
  Hotel operations:
    AmeriHost Inn hotels                    8,271,494         8,505,417              23,675,045        25,197,975
  Other hotels                              2,534,850         2,392,241               7,634,132         6,666,418
  Development and construction                944,824           251,607               5,568,717           839,031
  Hotel sales and commissions                    -            3,118,210               3,528,680         6,835,678
  Management services                         165,628           195,742                 504,455           547,654
  Employee leasing                            916,318         1,152,710               2,593,120         3,849,491
  Other                                        71,297             1,618                 116,918             1,618
                                      ---------------   ---------------         ---------------   ---------------
                                           12,904,411        15,617,545              43,621,067        43,937,865

                                      ---------------   ---------------         ---------------   ---------------
                                            5,485,570         6,938,092              13,349,784        15,041,005

  Depreciation and amortization             1,324,173         1,129,657               4,054,003         3,399,005
  Leasehold rents - hotels                  1,305,386         1,611,347               4,124,038         5,072,486
  Corporate general and administrative        755,036           451,520               1,528,630         1,476,952

                                      ---------------   ---------------         ---------------   ---------------
Operating income                            2,100,975         3,745,568               3,643,113         5,092,562

Other income (expense):
  Interest expense                         (1,446,107)       (1,207,437)             (4,320,883)       (4,004,484)
  Interest income                             151,538           233,891                 409,760           503,920
  Other income                                452,170           507,836                 489,530           614,224
  Gain on sale of property and equipment           -            295,893                 327,076           886,338
  Equity in net income and (losses)
     of affiliates                             61,697          (122,329)                (59,886)         (394,869)

                                      ---------------   ---------------         ---------------   ---------------
Income before minority
    interests and income taxes              1,320,273         3,453,422                 488,710         2,697,691

Minority interests in (income) loss of
  consolidated subsidiaries and partnerships  (55,586)         (304,300)                (92,707)         (335,091)

                                      ---------------   ---------------         ---------------   ---------------
Income before income taxes                  1,264,687         3,149,122                 396,003         2,326,600

Income tax expense                            519,000         1,292,000                 174,000           973,000

                                      ---------------   ---------------         ---------------   ---------------

Net income                            $       745,687   $     1,857,122         $       222,003   $     1,389,600
                                      ===============   ===============         ===============   ===============

Net income per share - Basic          $          0.15   $          0.37         $          0.04   $          0.28
Net income per share - Diluted        $          0.14   $          0.35         $          0.04   $          0.25

                                       See notes to consolidated financial statements.








                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)



==================================================================================================================
                                                                                2002                     2001
                                                                          ---------------         ----------------
                                                                                            
Cash flows from operating activities:

    Cash received from customers                                          $    58,211,613         $    60,044,114
    Cash paid to suppliers and employees                                      (44,903,006)            (42,230,699)
    Interest received                                                             446,142                 543,012
    Interest paid                                                              (4,339,151)             (4,004,818)
    Income taxes paid                                                            (232,152)               (305,936)

                                                                          ---------------         ---------------
Net cash provided by operating activities                                       9,183,446              14,045,673
                                                                          ---------------         ---------------

Cash flows from investing activities:

    Distributions, and collections on advances,
       from affiliates                                                            954,088                 978,021
    Purchase of property and equipment                                        (14,054,498)            (12,907,470)
    Purchase of investments in, and advances
       to, minority owned affiliates                                           (1,418,212)             (2,412,326)
    Acquisitions of partnership interests,
       net of cash acquired (Note 7)                                             (796,786)               (795,384)
    (Advances) collections on notes receivable                                    (18,279)                188,057
    Proceeds from sale of assets                                                   (6,700)                  2,500

                                                                          ---------------         ---------------
Net cash used in investing activities                                         (15,340,387)            (14,946,602)
                                                                          ---------------         ---------------

Cash flows from financing activities:

    Proceeds from issuance of long-term debt                                    9,660,858               8,435,866
    Principal payments on long-term debt                                       (4,856,883)             (7,732,627)
    Net (repayments) proceeds from line of credit                                (812,415)              3,387,569
    Distributions to minority interest                                           (203,074)                (90,255)
    (Purchase) issuance of common stock                                              (311)                 13,141
    Other                                                                            -                    117,000
                                                                          ---------------         ---------------
Net cash provided by financing activities                                       3,788,175               4,128,694

                                                                          ---------------         ---------------
Net (decrease) increase in cash                                                (2,368,766)              3,227,766

Cash and cash equivalents, beginning of year                                    4,748,156               1,728,869

                                                                          ---------------         ---------------
Cash and cash equivalents, end of period                                  $     2,379,390         $     4,956,635
                                                                          ===============         ===============





                                   (continued)




                  ARLINGTON HOSPITALITY, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                     FOR THE NINE MONTHS ENDED SEPTEMBER 30,
                                   (UNAUDITED)

==================================================================================================================

                                                                                2002                     2001
                                                                          ---------------         ----------------
Reconciliation of net income to net
 cash provided by operating activities:

Net income                                                                $       222,003         $      1,389,600

Adjustments to reconcile net income to net
 cash provided by operating activities:

   Depreciation and amortization                                                4,054,003                3,399,004
   Equity in net (income) loss of affiliates and
     amortization of deferred income                                               59,886                  394,869
   Interest from unconsolidated joint ventures                                    (62,910)                    -
   Minority interests in net income of subsidiaries                                92,707                  335,091
   Amortization of deferred gain                                                 (801,320)                (714,955)
   Deferred income taxes                                                        1,143,000                   45,000
   Issuance of common stock                                                           190                     -
   Gain on sale of property and equipment                                        (327,076)                (886,338)
   Proceeds from sale of hotels                                                 4,830,870                9,039,507
   Income from sale of hotels                                                    (927,401)              (2,141,769)

   Changes in assets and liabilities, net of effects
     of acquisition:

     Decrease (increase) in accounts receivable                                    46,573                 (522,207)
     Decrease in prepaid expenses and
       other current assets                                                       579,255                  683,254
     (Increase) decrease in refundable income taxes                            (1,201,152)                 622,064
     (Increase) decrease in costs and estimated earnings
       in excess of billings                                                     (108,684)                  13,222
     Increase in other assets                                                    (177,903)                (161,511)

     Increase in accounts payable                                                  35,048                  162,571
     Increase in accrued payroll and other accrued
       expenses and current liabilities                                           441,752                  483,109
     Decrease in accrued interest                                                 (18,268)                    (335)
     Increase in deferred income                                                1,302,873                1,905,498

                                                                          ---------------         ----------------
Net cash provided by operating activities                                 $     9,183,446         $     14,045,673
                                                                          ===============         ================





                                       See notes to consolidated financial statements.







                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================

1.    BASIS OF PREPARATION:
      ---------------------

      The  financial  statements  included  herein  have  been  prepared  by the
      Company,  without audit. In the opinion of the Company,  the  accompanying
      unaudited consolidated financial statements contain all adjustments, which
      consist only of  recurring  adjustments  necessary  to present  fairly the
      financial position of Arlington  Hospitality,  Inc. and subsidiaries as of
      September  30,  2002  and  December  31,  2001,  and  the  results  of its
      operations  for the three and nine  months  ended  September  30, 2002 and
      2001,  and cash flows for the nine months ended  September  30, 2002.  The
      results of  operations  for the three and nine months ended  September 30,
      2002, are not necessarily indicative of the results to be expected for the
      full year. It is suggested that the  accompanying  consolidated  financial
      statements  be  read  in  conjunction  with  the  consolidated   financial
      statements  and the notes thereto  included in the  Company's  2001 Annual
      Report on Form 10-K. Certain  reclassifications have been made to the 2001
      financial statements in order to conform with the 2002 presentation.

2.    PRINCIPLES OF CONSOLIDATION:
      ----------------------------

      The consolidated financial statements include the accounts of the Company,
      its  wholly-owned  subsidiaries,  and  entities in which the Company has a
      controlling  ownership  interest.  Significant  intercompany  accounts and
      transactions have been eliminated.

3.    CRITICAL ACCOUNTING POLICIES:
      -----------------------------

      We defined critical  accounting policies as those accounting policies that
      require our management to exercise  subjective and complex  judgment.  Our
      critical accounting policies are described in our 2001 Form 10-K.

      On January 1, 2002 we adopted Statement of Financial  Accounting Standards
      No. 144,  "Accounting for the Impairment or Disposal of Long-Lived Assets"
      ("SFAS 144"). The statement addresses  financial  accounting and reporting
      for the impairment or disposal of long-lived  assets.  SFAS 144 requires a
      long-lived  asset to be sold to be  classified  as "held  for sale" in the
      period in which certain  criteria are met,  including that the sale of the
      asset within one year is probable.  Based on historical experience and our
      business  strategy,  we generally do not assess a sale as probable  before
      the  transaction  closes and we do not believe any of our properties  meet
      all of the criteria  necessary  to classify  assets as held for sale as of
      September 30, 2002.  SFAS 144 also requires that the results of operations
      of a  component  of an  entity  that  either  has been  disposed  of or is
      classified as held for sale be reported in discontinued  operations if the
      operations and cash flows of the component have been or will be eliminated
      from our ongoing operations.  We do not include the sales or operations of
      AmeriHost Inn hotels in discontinued  operations because we retain ongoing
      royalty  fees from those hotels after their sale.  The  operations  of all
      other long-lived  assets sold or classified as held for sale are reflected
      as  discontinued  operations.  As  of  September  30,  2002,  we  have  no
      identifiable discontinued operations.

4.    EARNINGS (LOSS) PER SHARE:
      --------------------------

      Basic  earnings  per share  ("EPS") is  calculated  by dividing the income
      (loss) available to common  shareholders by the weighted average number of
      common shares outstanding for the period,  without consideration of common
      stock  equivalents.  Diluted EPS gives  effect to all  dilutive  potential
      common  shares  outstanding  for the period.  The Company  excluded  stock
      options which had an  anti-dilution  effect on the EPS computations in all
      periods  presented.  The calculations of basic and diluted earnings (loss)
      per share are as follows:




                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================


4.    EARNINGS (LOSS) PER SHARE (CONTINUED):
      --------------------------------------



                                             Three Months Ended September 30,      Nine Months Ended September 30,
                                            ---------------------------------    ---------------------------------
                                                   2002             2001               2002              2001
                                               -------------   -------------       --------------  ---------------

                                                                                       
      Net income                               $     745,687   $   1,857,122       $      222,003  $    1,389,600
      Impact of convertible
        partnership interests                          9,248         (18,385)              (6,695)        (76,389)
                                               -------------   -------------       --------------  --------------
      Net income available to
        common shareholders                    $     754,935   $   1,838,737       $      215,308  $    1,313,211
                                               =============   =============       ==============  ==============

      Weighted average common
        shares outstanding                         4,958,056       4,980,731            4,958,072       4,979,844
      Dilutive effect of:
        Common stock equivalents                     199,974          53,947               69,847          54,098
        Convertible partnership interests             84,975         168,100               84,975         168,100

                                               -------------   -------------       --------------  --------------
      Dilutive common shares outstanding           5,243,005       5,202,778            5,112,894       5,202,042
                                               =============   =============       ==============  ==============

      Net income per share - Basic             $        0.15   $        0.37       $          0.04 $          0.28
                                               =============   =============       =============== ===============
      Net income per share - Diluted           $        0.14   $        0.35       $          0.04 $          0.25
                                               =============   =============       =============== ===============


5.    INCOME TAXES:
      -------------

      Deferred  income taxes are provided on the differences in the bases of the
      Company's  assets  and  liabilities   determined  for  tax  and  financial
      reporting  purposes and relate principally to depreciation of property and
      equipment and deferred income. A valuation allowance has not been recorded
      to reduce the deferred tax assets,  as the Company  expects to realize all
      components  of the  deferred  tax asset in future  periods.  Approximately
      $595,000 was  reclassified  into  refundable  income  taxes from  deferred
      income  taxes  during  2002,  based  on  the  final  determination  of the
      appropriate tax treatment for certain fees.

      The income  tax  expense  (benefit)  for the three and nine  months  ended
      September  30,  2002 and 2001 was based on the  Company's  estimate of the
      effective  tax rate  expected  to be  applicable  for the full  year.  The
      Company  expects the  effective  tax rate to  approximate  the Federal and
      state statutory rates.

6.    HOTEL LEASES:
      -------------

      The  Company  leases 24 hotels as of  September  30,  2002  (including  22
      sale/leaseback  hotels - Note 9), the  operations of which are included in
      the Company's consolidated  financial statements.  All of these leases are
      triple net and provide for monthly base rent payments ranging from $14,000
      to $27,000. The leases expire through March 2014.

      Two of these  leases  provide  for an option to  purchase  the hotel.  The
      purchase prices are based upon a fixed amount approximating the fair value
      at the lease  commencement,  subject to  increases  in the CPI index.  The
      aggregate   purchase  price  for  the  remaining  two  leased  hotels  was
      approximately $7,000,000 as of September 30, 2002.




                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================


7.    LIMITED PARTNERSHIP GUARANTEED DISTRIBUTIONS:
      ---------------------------------------------

      The Company was a general  partner in two  partnerships  where the Company
      had  guaranteed  minimum  annual  distributions  to the limited  partners,
      including  a  Director  of the  Company,  in the  amount  of 10% of  their
      original  capital  contributions.  On  September  18,  2000,  the  Company
      finalized  the terms of an agreement to purchase the  remaining  ownership
      interests in these partnerships at a specified price. On May 10, 2002, the
      Company  acquired  the  remaining  ownership  interest in one of the joint
      ventures for $815,000 and  anticipates  completing the  acquisition of the
      second  joint  venture  on or  before  April  30,  2003 for  approximately
      $800,000.

8.    INVESTMENTS:
      ------------

      Effective  January 1, 2001, the Company  acquired the remaining  ownership
      interest in one hotel joint  venture.  Effective May 1, 2002,  the Company
      acquired the remaining  ownership interest in another hotel joint venture.
      The following is a summary of these acquisitions:

                                                     2002             2001
                                                -------------     -------------

         Property and equipment acquired        $   2,279,309         2,100,058
         Other assets acquired                         38,400            37,023
         Long-term debt assumed                    (1,466,510)       (1,238,763)
         Other liabilities assumed                    (54,413)         (102,934)
                                                -------------     -------------
         Cash paid, net of cash acquired        $     796,786     $     795,384
                                                =============     =============

      The Company has provided  approximately  $16.7 million in guarantees as of
      September 30, 2002 on mortgage loan  obligations for ten joint ventures in
      which the  Company  holds a  minority  equity  interest,  which  expire at
      various  dates  through March 2021.  Other  partners have also  guaranteed
      portions of the same obligations.  The partners of one of the partnerships
      have entered  into a cross  indemnity  agreement  whereby each partner has
      agreed to  indemnify  the others for any  payments  made by any partner in
      relation  to the  guarantee  in excess of their  ownership  interest.  The
      Company has provided  additional  loan  guarantees  for joint  ventures in
      which the Company holds a minority  equity  interest in the amount of $3.1
      million during 2002, and has been released from approximately $1.6 million
      in loan  guarantees  during  2002 as a result  of the sale of the  related
      hotel property by the joint venture.

      During  the second  quarter  of 2002,  one of the  Company's  hotel  joint
      ventures wrote down its hotel asset by $100,000, to its estimated realized
      value as it was determined to be permanently impaired. This adjustment was
      included  in  equity in net  income  and  (losses)  of  affiliates  in the
      accompanying consolidated financial statements.

      The  Company  exchanged a note and related  interest  receivable  from the
      principals of Diversified Innkeepers,  Inc. in the amount of approximately
      $1.2 million on September 1, 2002, for a 50% ownership interest in a hotel
      joint venture.  This transaction was accounted for at fair value resulting
      in no gain or loss  recognized.  The remaining  50% ownership  interest is
      held by the principals of Diversified Innkeepers,  Inc. Under the terms of
      the partnership agreement,  the Company is entitled to preferred operating
      distributions,  as well  as a  preferred  distribution  upon  the  sale or
      refinancing of the hotel.

9.    SALE/LEASEBACK OF HOTELS:
      -------------------------

      In 1998 and 1999,  the  Company  completed  the sale of 30  AmeriHost  Inn
      hotels to a Real Estate  Investment  Trust ("REIT") for $73 million.  Upon
      the sales to the REIT, the Company  entered into  agreements to lease back
      the hotels for an initial  term of ten years,  with two five year  renewal
      options.  The lease  payments  are fixed at 10% of the sale  price for the
      first three  years.  Thereafter,  the lease  payments are subject to a CPI
      increase  with a 2% annual  maximum.  The Company has deferred the gain on
      the  sale of these  hotels  pursuant  to  sale/leaseback  accounting.  The




                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================


      deferred  gain is  being  recognized  on a  straight-line  basis  over the
      remaining term of the lease, as extended, as a reduction of leasehold rent
      expense.  In January 2001,  the Company  amended the master lease with the
      REIT to provide for the sale of eight hotels by the lessor under specified
      terms,  and to extend the initial lease term by five years.  The amendment
      provides  for four  increases  in rent  payments of 0.25%  each,  if these
      hotels are not sold to an  unrelated  third party or to the Company by the
      dates specified.  As of September 30, 2002, the Company is obligated under
      the terms of the amendment to either facilitate the sale to a third party,
      or purchase  from the REIT,  one hotel prior to June 5, 2003, or the 0.25%
      rent increase becomes effective.

9.    SALE/LEASEBACK OF HOTELS (CONTINUED):
      -------------------------------------

      The REIT sold one of its hotels to an  unrelated  third  party  during the
      nine  months  ended  September  30,  2002.  Consequently,  the Company has
      terminated  the  lease  with  the REIT for this  hotel  and  recognized  a
      commission from the sale of this hotel, which is classified as hotel sales
      and commissions in the accompanying consolidated financial statements. The
      unamortized  deferred  gain  related to the initial sale of this hotel was
      recognized upon termination of the respective lease.

10.   BUSINESS SEGMENTS:
      ------------------

      The Company's business is primarily  involved in five segments:  (1) hotel
      operations,  consisting  of the  operations  of all  hotels  in which  the
      Company has a 100% or  controlling  ownership or leasehold  interest,  (2)
      hotel   development   and   construction,   consisting   of   development,
      construction  and renovation of hotels for  unconsolidated  joint ventures
      and unrelated third parties,  (3) hotel sales and  commissions,  resulting
      from the sale of AmeriHost Inn hotels, (4) hotel management, consisting of
      hotel management  activities and (5) employee  leasing,  consisting of the
      leasing of  employees  to various  hotels.  Results of  operations  of the
      Company's business segments are reported in the consolidated statements of
      operations.  The  following  represents  revenues,   operating  costs  and
      expenses,  operating income, identifiable assets, capital expenditures and
      depreciation  and  amortization,  as of and for the three and nine  months
      ended September 30, 2002 and 2001, for each business segment, which is the
      information  utilized by the  Company's  decision  makers in managing  the
      business:



                                              Three months ended September 30,    Nine months ended September 30,
         Revenues                                  2002           2001                  2002              2001
         --------                            ---------------      ------------      -------------    -------------

                                                                                         
           Hotel operations                     $ 15,980,027  $     16,061,452      $  42,058,367    $  43,317,528
           Hotel development and construction      1,060,605           847,745          6,279,915          954,920
           Hotel sales and commissions                  -            4,231,045          4,748,348       10,089,113
           Hotel management                          266,931           257,808            763,640          729,706
           Employee leasing                          929,164         1,157,587          2,649,339        3,887,603
           Other (office building)                   153,254              -               471,242             -
                                                ------------  ----------------      -------------    -------------
                                                $ 18,389,981  $     22,555,637      $  56,970,851    $  58,978,870
                                                ============  ================      =============    =============

         Operating costs and expenses

         Hotel operations                       $ 10,806,344  $     10,897,658      $  31,309,177    $  31,864,393
         Hotel development and construction          944,824           251,607          5,568,717          839,031
         Hotel sales and commissions                    -            3,118,210          3,528,680        6,835,678
         Hotel management                            165,628           195,742            504,455          547,654
         Employee leasing                            916,318         1,152,710          2,593,120        3,849,491
         Other (office building)                      71,297             1,618            116,918            1,618
                                                ------------  ----------------      -------------    -------------
                                                $ 12,904,411  $     15,617,545     $   43,621,067    $  43,937,865
                                                ============  ================     ==============    =============

      Operating income

           Hotel operations                     $  2,646,155  $      2,448,040      $   2,850,798    $   3,083,336
           Hotel development and construction        114,440           595,775            706,852          102,743
           Hotel sales and commissions                  -            1,112,836          1,219,668        3,253,435
           Hotel management                           88,284            49,479            219,576          140,664
           Employee leasing                           12,277             4,103             54,467           35,744
           Other (office building)                    41,506            (1,618)           236,253           (1,618)
           Corporate                                (801,687)         (463,047)        (1,644,501)      (1,521,742)
                                                ------------  ----------------      -------------    -------------
                                                $  2,100,975  $      3,745,568      $   3,643,113    $   5,092,562
                                                ============  ================      =============    =============





                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================


10.   BUSINESS SEGMENTS (CONTINUED):
      ------------------------------

         Capital expenditures

           Hotel operations                     $  1,966,237  $      7,309,159      $  13,754,704    $  12,783,412
           Hotel development and construction           -                 -                  -               5,975
           Hotel management                            1,813            18,781              9,811           62,503
           Employee leasing                             -                 -                  -                -
           Other (office building)                    17,933              -               273,605             -
           Corporate                                   1,733             9,578             16,378           55,580
                                                ------------  ----------------      -------------    -------------
                                                $  1,987,716  $      7,337,518      $  14,054,498    $  12,907,470
                                                ============  ================      =============    =============

         Depreciation/Amortization

           Hotel operations                     $  1,222,142  $      1,104,407      $   3,774,354    $   3,297,312
           Hotel development and construction          1,341               361              4,346           13,147
           Hotel management                           13,019            12,588             39,609           41,388
           Employee leasing                              568               774              1,752            2,368
           Other (office building)                    40,451              -               118,071             -
           Corporate                                  46,652            11,527            115,871           44,790
                                                ------------  ----------------      -------------    -------------
                                                $  1,324,173  $      1,129,657      $   4,054,003    $   3,399,005
                                                ============  ================      =============    =============



                                                                         September 30,September 30,
         Identifiable assets                                                  2002               2001
         -------------------                                             -------------       -------------

                                                                                       
                Hotel operations                                         $ 105,445,693       $  98,148,598
                Hotel development and construction                           2,034,119           1,299,724
                Hotel management                                               241,122            (689,533)
                Employee leasing                                              (228,958)            103,536
                Other (office building)                                      6,752,250                -
                Corporate                                                    6,469,114           7,376,704
                                                                         -------------       -------------
                                                                         $ 120,713,340       $ 106,239,029
                                                                         =============       =============



 11.  BANK  LINE OF CREDIT:
      ---------------------

      At  December  31,  2001,  the  Company  had a  $7,500,000  bank  operating
      line-of-credit.  The  operating  line-of-credit  was  collateralized  by a
      security  interest  in  certain of the  Company's  assets,  including  its
      interests in various joint ventures,  was subject to interest at an annual
      rate equal to the bank's base lending  rate plus  one-half of one percent,
      and matured  February 28, 2002.  Prior to its expiration in February 2002,
      the Company  replaced  its  line-of-credit  with another  lender.  The new
      operating line-of-credit has a limit of $8.5 million, is collateralized by
      substantially  all the assets of the Company,  subject to first  mortgages
      from other  lenders on hotel  assets,  bears  interest  at a rate based on
      either the prime rate or LIBOR as chosen quarterly by the Company,  plus a
      spread adjusted quarterly based on the Company's  leverage ratio,  ranging
      from zero to 0.5% (if Prime based) or 3.0% (if LIBOR  based),  and matures
      February 19, 2003. The new line-of-credit  agreement also provides for the
      maintenance of certain financial covenants, including minimum tangible net
      worth, a maximum leverage ratio, and a minimum debt service coverage.





                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================


12.   PRESIDENT/CEO SEVERANCE:
      ------------------------

      On August  15,  2002,  the  Company's  President/Chief  Executive  Officer
      delivered six months' advance notice of intent to resign,  to be effective
      February 15, 2003.  The  President/Chief  Executive  Officer's  employment
      agreement  provided for certain benefits upon resignation with a six-month
      notice. On November 7, 2002, the Company agreed to pay the President/Chief
      Executive Officer a severance of $325,000,  plus certain expenses, in full
      satisfaction of the severance  obligations under the employment agreement.
      As a provision of the severance agreement,  the President/Chief  Executive
      Officer has also agreed to provide consulting services for a period of one
      year for which he will be paid the cash equivalent value of certain fringe
      benefits currently available under his employment (including health, life,
      dental and  disability  insurance).  As of September 30, 2002, the Company
      has accrued $383,000 for these severance benefits, which has been included
      in  corporate  general  and  administrative  expense  in the  accompanying
      consolidated financial statements.

      In connection with the severance,  the  President/Chief  Executive Officer
      has formed  affiliates  which have entered into agreements to purchase two
      hotels from the Company for a total purchase price of  approximately  $5.2
      million,  to close no later than February 15, 2003. The sale of the hotels
      is expected to close in December 2002, and is contingent upon satisfactory
      appraisals  demonstrating  sale of the  hotels  at a price  not less  than
      appraised value, financing  commitments,  and the successful transfer of a
      land lease on one of the  hotels.  The  Company  expects to record  pretax
      income  from the sale of  these  hotels  of  approximately  $550,000  upon
      closing.  In  addition,  the  Company  will  be  entitled  to a  five-year
      contingent   purchase   price   participation   in  a  percentage  of  the
      appreciation  of the hotels above  certain  pre-determined  break  points,
      which would be triggered on sale or certain  refinancing of the hotels, or
      if not yet  sold,  in all  events  based on  appraised  value on the fifth
      anniversary of the closing; provided however, under certain circumstances,
      the hotel purchasers can prepay this participation  amount for $340,000 if
      prepaid  prior to the five year  anniversary  of the closing.  The Company
      will also be entitled to a fee from Cendant  Finance  Holding  Corporation
      pursuant to their Development  Agreement dated September 30, 2000 upon the
      closing of the hotel sales.  The closing of the  severance  agreement  and
      other  agreements  referenced  above is  contingent  upon  the  successful
      closing of the hotel sale transactions.  If the hotel sale transactions do
      not close by February 15, 2003, the severance  agreements will be void. In
      the  event  the  transactions  close  prior  to  February  15,  2003,  the
      President/Chief  Executive Officer will also receive additional  severance
      and fringe benefits based upon his current salary from the closing through
      February 15, 2003.  At closing the parties  will deliver  mutual  releases
      (save for those actions for which  indemnification  would not be permitted
      under  Delaware  law)  and  the  President/Chief  Executive  Officer  will
      immediately resign as an officer and director of the Company. There can be
      no  assurance  that  these  hotel  sale  transactions,  and the  severance
      agreement, will be consummated.







                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================

13.   LONG-TERM DEBT:
      ---------------

      Approximately  $7.6 million is classified as current  portion of long-term
      debt,  including  three  mortgages  which are due within  the next  twelve
      months.  The Company  expects these loans to be repaid through the sale of
      the hotels or refinanced prior to maturity. The Company is currently under
      contract to sell one of these hotels with an outstanding  mortgage balance
      of $2.7 million as of September 30, 2002. The remaining two mortgages bear
      interest  at the fixed  rates of 8.23% and 7.24% per  annum.  The  Company
      expects to refinance these mortgages at similar interest rates.





                           ARLINGTON HOSPITALITY, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
             FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2002

================================================================================


14.   FIRE LOSS:
      ----------

      On July 4, 2002,  a hotel under  construction  caught fire and  completely
      burned  down.  At  the  time  of  the  fire,   the  Company  had  recorded
      approximately  $1.7 million in construction  in progress.  The Company has
      submitted  a claim to its  insurance  provider  which is  currently  being
      reviewed. The Company has received $1.5 million from the insurance company
      as a partial settlement,  which ws recorded as a reduction of construction
      in progress. Upon final settlement, the Company expects to receive a total
      amount  at least  equal to the total  construction  cost  incurred  on the
      project.

15.   SUPPLEMENTAL CASH FLOW DATA:
      ----------------------------

      The following  represents the supplemental  schedule of noncash  investing
      and financing activities for the nine months ended September 30:



                                                                              2002                      2001
                                                                       -----------------         -----------------

                                                                                           
           Liabilities assumed in connection with
              acquisition of hotel partnership interests               $       1,520,923         $        1,341,697
                                                                       =================         ==================

           Exchange of note receivable and accrued
              interest for an investment in a hotel
              partnership                                              $       1,214,087
                                                                       =================

           Reclassification of deferred gain against
              basis of acquired assets (Note 9)                        $         347,989         $          511,943
                                                                       =================         ==================







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

GENERAL

The Company is engaged in the development and sale of AmeriHost Inn hotels,  and
the  ownership,  operation  and  management  of  AmeriHost  Inn hotels and other
mid-price  hotels.  Since the Company's  inception,  the Company has constructed
over 100 hotels.  In addition,  the Company has acquired other brand hotels,  or
has formed joint  ventures to acquire  other brand  hotels.  As of September 30,
2002,  the  Company  had  65  AmeriHost  Inn  hotels  open,  of  which  54  were
wholly-owned or leased, one was majority-owned,  and 10 were minority-owned. The
Company  opened three  AmeriHost Inn hotels during the past twelve  months.  The
Company  intends  to use the  AmeriHost  Inn  brand  when  expanding  its  hotel
operations segment.  As of September 30, 2002, three wholly-owned  AmeriHost Inn
hotels were under construction.  Same room revenues for all AmeriHost Inn hotels
owned and operated by the Company,  including  minority owned hotels,  increased
approximately  5.6%  during  the third  quarter of 2002,  compared  to the third
quarter of 2001, attributable to a 9.4% increase in occupancy,  partially offset
by a decrease of $2.05 in average  daily rate.  These  results  relate to the 60
AmeriHost  Inn hotels  that were  operating  for at least  thirteen  full months
during the three months ended September 30, 2002.

The table below sets forth  information  regarding  the hotels at September  30,
2002.



                                                             Open             Under
                                                             Hotels         Construction            Total
                                                     ----------------     ----------------     ---------------

                                                      Hotels    Rooms     Hotels     Rooms     Hotels    Rooms
                                                      ------    -----     ------     -----     ------    -----
                                                                                       
         100% or majority owned or leased:
             AmeriHost Inn hotels                         55    3,544          3       230         58    3,774
             Other brands                                  8    1,051         -         -           8    1,051
                                                     -------   ------     ------   -------     ------   ------
                                                          63    4,595          3       230         66    4,825
                                                     -------   ------     ------   -------     ------   ------
         Minority ownership interest:
             AmeriHost Inn hotels                         10      684          1        96         11      780
             Other brands                                  3      350         -         -           3      350
                                                     -------   ------     ------   -------     ------   ------
                                                          13    1,034          1        96         14    1,130
                                                     -------   ------     ------   -------     ------   ------
         Totals:
             AmeriHost Inn hotels                         65    4,228          4       326         69    4,554
             Other brands                                 11    1,401         -         -          11    1,401
                                                     -------   ------     ------   -------     ------   ------
                                                          76    5,629          4       326         80    5,955
                                                     =======   ======     ======   =======     ======   ======



Revenues from hotel operations  consist of the revenues from all hotels in which
the  Company  has  a  100%  or  controlling   ownership  or  leasehold  interest
("Consolidated"  hotels).  Development and construction revenues consist of fees
for new  construction  and  renovation  activities  performed by the Company for
unconsolidated  minority-owned  hotels and unrelated third parties.  The Company
records commissions and revenue from the sale of its Consolidated  AmeriHost Inn
hotels, based upon the net sale price, as these sales are considered part of the
Company's strategy of building and selling hotels,  and therefore  expanding the
AmeriHost  Inn brand.  The Company also  receives  revenue from  management  and
employee leasing services provided to unconsolidated  minority-owned  hotels and
unrelated third parties.

Revenues from Consolidated AmeriHost Inn hotels decreased 1.6% and 4.2% to $12.7
million and $33.6 million  during the three and nine months ended  September 30,
2002, from revenues of $12.9 million and $35.1 million during the three and nine
months  ended  September  30, 2001  respectively,  due  primarily to the sale of
hotels to  franchisees,  offset by  increases in same room  revenues.  Same room
revenues  for all  Consolidated  AmeriHost  Inn hotels owned and operated by the
Company increased  approximately 5.0% during the third quarter of 2002, compared
to the third  quarter of 2001,  attributable  to a 9.5%  increase in  occupancy,
partially  offset by a decrease of $2.49 in average  daily rate.  These  results
relate to the 51  Consolidated  AmeriHost Inn hotels that were  operating for at
least  thirteen  full months  during the three months ended  September 30, 2002.
Same room revenues for all Consolidated  AmeriHost Inn hotels owned and operated
by the  Company  increased  approximately  3.7%  during the first nine months of
2002, compared to the first nine months of 2001, attributable to a 7.9% increase
in  occupancy,  partially  offset by a decrease of $2.20 in average  daily rate.
These  results  relate to the 54  Consolidated  AmeriHost  Inn hotels  that were
operating  for at least  thirteen  full  months  during  the nine  months  ended
September 30, 2002.  Revenues from the development  segment  increased 25.1% and



558% to $1.1  million and $6.3  million  during the three and nine months  ended
September  30,  2002,  from  $847,745 and $954,920 for the three and nine months
ended September 30, 2001, respectively, due to the increase in hotel development
activity for minority owned and third party entities.  Revenues from hotel sales
and  commissions  was $4.7 million  during the nine months ended  September  30,
2002, as a result of the sale of three AmeriHost Inn hotels. Revenues from hotel
management and employee leasing  segments  decreased by 15.5% and 26.1% in total
during the three and nine months ended  September  30, 2002,  respectively,  due
primarily  to the sale or  termination  of hotels  under  management  contracts.
Revenues from  Consolidated  non-AmeriHost  Inn hotels  increased  3.9% and 2.6%
during  the  three and nine  months  ended  September  30,  2002,  respectively,
compared to 2001, as a result primarily of the  consolidation of one hotel which
was  previously  accounted for by the equity method.  Total  revenues  decreased
18.5% and 3.4% to $18.4  million  and $57.0  million  during  the three and nine
months ended September 30, 2002, from $22.6 million and $59.0 million during the
three and nine months ended September 30, 2001. The Company  recorded net income
of $745,687 for the third quarter of 2002, or $0.14 per diluted share,  compared
to net income of approximately  $1.9 million or $0.35 per diluted share in 2001.
The Company  recorded net income of $222,003 for the nine months ended September
30, 2002, or $0.04 per diluted  share,  compared to net income of  approximately
$1.4 million,  or $0.25 per diluted share,  for the nine months ended  September
30, 2001.  The third  quarter of 2002  included a pretax  charge of $383,000 for
severance   benefits  in  connection  with  the  resignation  of  the  Company's
President/CEO.

On September  30, 2000,  the Company sold the  AmeriHost Inn and AmeriHost Inn &
Suites brand names and franchising rights to Cendant Corporation.  The agreement
with Cendant  provides  for both  short-term  and  long-term  incentives  to the
Company as the AmeriHost Inn brands are expanded,  including (i) for the 25 year
term of the  agreement,  favorable  royalty  payment  terms on any AmeriHost Inn
hotels owned/leased and operated by the Company,  including hotels owned through
joint  ventures with prior  approval from Cendant,  (ii) for the 25 year term of
the agreement,  the sharing of royalties  received by Cendant from all AmeriHost
Inn franchisees  (excluding those owned/leased and operated by the Company), and
(iii) for the 15 year term of the agreement,  a hotel development  incentive fee
each time an  AmeriHost  Inn hotel  owned/leased  and operated by the Company is
sold to an operator who becomes a Cendant franchisee.

Excluding hotels under construction, the Company had an ownership interest in 76
hotels at September  30,  2002,  versus 75 hotels at  September  30,  2001.  The
increased  ownership  from the  development  of  AmeriHost  Inn  hotels  for the
Company's  own  account and the  acquisition  of a  non-AmeriHost  Inn hotel was
offset  by the sale of  AmeriHost  Inn  hotels  to  Cendant  franchisees.  Total
Consolidated  hotels  increased  slightly to 63 hotels at  September  30,  2002,
versus 61 hotels at September 30, 2001.

CRITICAL ACCOUNTING POLICIES

Critical  accounting  policies  are defined as those  accounting  policies  that
require  management to exercise  subjective and complex judgment.  The Company's
critical accounting policies are described in its 2001 Form 10-K.

In  addition,  on January 1, 2002 the Company  adopted  Statement  of  Financial
Accounting  Standards  No. 144,  "Accounting  for the  Impairment or Disposal of
Long-Lived Assets" ("SFAS 144"). The statement  addresses  financial  accounting
and reporting for the  impairment  or disposal of  long-lived  assets.  SFAS 144
requires a long-lived  asset to be sold to be  classified  as "held for sale" in
the period in which  certain  criteria are met,  including  that the sale of the
asset  within  one year is  probable.  Based on  historical  experience  and the
Company's  business  strategy,  the Company does not generally  assess a sale as
probable  before  the  transaction  closes,  and  does  not  believe  any of its
properties  meet all of the criteria  necessary  to classify  assets as held for
sale as of  September  30,  2002.  SFAS 144 also  requires  that the  results of
operations  of a component  of an entity that either has been  disposed of or is
classified  as held for  sale be  reported  in  discontinued  operations  if the
operations and cash flows of the component have been or will be eliminated  from
our ongoing operations.  The Company does not include the sales or operations of
AmeriHost  Inn hotels in  discontinued  operations  because  it retains  ongoing
royalty  fees from those hotels after their sale.  The  operations  of all other
long-lived  assets  sold or  classified  as  held  for  sale  are  reflected  as
discontinued  operations.  As of September 30, 2002,  there were no identifiable
discontinued operations.

RESULTS OF  OPERATIONS  FOR THE THREE AND NINE MONTHS ENDED  SEPTEMBER  30, 2002
COMPARED TO THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2001

Revenues  decreased 18.5% and 3.4% to $18.4 million and $57.0 million during the
three and nine months ended September 30, 2002, respectively, from $22.6 million
and $59.0 million during the three and nine months ended September 30, 2001. The



decrease in revenue was  primarily due to decreases in revenues from the sale of
AmeriHost  Inn  hotels  and hotel  operating  revenues,  partially  offset by an
increase in hotel development and construction revenues.

Hotel  operations  revenue  decreased  0.5% and 2.9% to $16.0  million and $42.1
million during the three and nine months ended September 30, 2002  respectively,
from $16.1  million and $43.3  million  during the three and nine  months  ended
September 30, 2001.  Revenues from  Consolidated  AmeriHost Inn hotels decreased
1.6% and 4.2% to $12.7  million  and  $33.6  million  during  the three and nine
months ended  September  30, 2002,  respectively,  from $12.9  million and $35.1
million  during  the three and nine  months  ended  September  30,  2001.  These
decreases were attributable primarily to the sale of nine Consolidated AmeriHost
Inn hotels during 2001 and three Consolidated  AmeriHost Inn hotels during 2002,
offset by increases of 5.0% and 3.7% in  Consolidated  AmeriHost  Inn hotel same
room  revenues  during  the three and nine  months  ended  September  30,  2002.
Revenues from  Consolidated  other brand hotels  increased 3.9% and 2.6% to $3.2
million and $8.5 million  during the three and nine months ended  September  30,
2002,   respectively.   These   increases  were  primarily  the  result  of  the
consolidation  beginning in the fourth quarter of 2001 of one  non-AmeriHost Inn
hotel  which  was  previously  accounted  for by the  equity  method.  The hotel
operations segment included the operations of 63 Consolidated  hotels (including
55 AmeriHost Inn hotels) comprising 4,595 rooms at September 30, 2002,  compared
to 61 Consolidated  hotels (including 55 AmeriHost Inn hotels)  comprising 4,329
rooms at September 30, 2001.

The Company has  experienced  an increase  in  competition  in certain  markets,
primarily  from  newly  constructed  hotels.  As a  result,  there is  increased
downward  pressure  on  occupancy  levels  and  average  daily  rates in certain
markets. Nevertheless, same room revenues for all AmeriHost Inn hotels owned and
operated  by  the  Company,   including   minority   owned   hotels,   increased
approximately  5.6% and 5.4%  during the third  quarter and first nine months of
2002,  compared to the same periods in 2001.  During the third  quarter of 2002,
same room occupancy increased 9.4%, while same room average daily rate decreased
by $2.05,  compared to the same period in 2001.  During the first nine months of
2002,  same room  occupancy  increased  9.3% while same room average  daily rate
decreased  by $2.01,  compared  to the same  period in 2001.  In  addition,  the
Company  typically  builds new hotels in growing  markets where it anticipates a
certain level of additional hotel development.  The Company believes that as the
number  of  AmeriHost  Inn  hotels  operated  by both  the  Company  and  others
increases,  the greater the benefits will be at all AmeriHost Inn locations from
marketplace  recognition  and  repeat  business.  In  addition,  as the  revenue
increases from  AmeriHost Inn hotels not operated by the Company,  the Company's
royalty stream from Cendant is also enhanced.

Hotel  development  revenue  increased  25.1% and 558% to $1.1  million and $6.3
million during the three and nine months ended September 30, 2002, respectively,
from $847,745 and $954,920  during the three and nine months ended September 30,
2001.  Hotel  development  revenues are directly related to the number of hotels
being developed and constructed for  minority-owned  entities or unrelated third
parties. The Company was not constructing any hotels for minority-owned entities
or unrelated  third  parties  during the first nine months of 2001,  however was
close to breaking  ground on two such projects at the end of the third  quarter.
During the first nine  months of 2002,  two hotels  were being  constructed  for
minority-owned  entities,  including  one which was  completed  during the third
quarter and one which was started  during the third  quarter.  In addition,  the
Company  built an  AmeriHost  Inn hotel for an operator  who was referred to the
Company by  Cendant,  the  franchisor  of the  AmeriHost  Inn  brand,  which was
completed  during  the second  quarter of 2002.  The  Company  also had  several
additional  projects in various stages of  pre-construction  development  during
both nine-month periods.

The Company  recorded $0 and $4.7 million in hotel sales and commission  revenue
during the three and nine months ended  September  30, 2002,  respectively.  The
Company and the REIT which owns certain of the Company's  leased hotels,  closed
on the sale of four  AmeriHost  Inn hotels during the first nine months of 2001,
including one in the third quarter.  The Company and the REIT closed on the sale
of three  AmeriHost Inn hotels during the first nine months of 2002. The Company
intends to continue to build and sell  AmeriHost Inn hotels in order to maximize
the value  inherent in the Cendant  transaction  while  enhancing net income and
cash flow.

Hotel management revenue increased 3.5% and 4.7% to $266,931 and $763,640 during
the three and nine months ended September 30, 2002, respectively,  from $257,808
and $729,706  during the three and nine months  ended  September  30, 2001.  The
number of hotels  managed for third parties and  minority-owned  entities was 16
hotels,  representing  1,318  rooms,  at  September  30,  2001 versus 13 hotels,
representing  1,034 rooms,  at September 30, 2002.  The increase in revenues was
primarily  due to the  addition  of two  minority-owned  AmeriHost  Inn  hotels,
partially  offset by the termination of two management  contracts as a result of
the consolidation or buyout of minority owned AmeriHost Inn hotels. In addition,




one  minority-owned  AmeriHost  Inn  hotel  was  sold,  and  another  management
agreement  was  terminated  later in the third  quarter which will impact future
revenues for this segment.

Employee leasing revenue  decreased 19.7% and 31.9% to $929,164 and $2.6 million
during the three and nine months ended  September 30, 2002,  respectively,  from
$1.2 million and $3.9 million  during the three and nine months ended  September
30, 2001,  due primarily to the  reduction in rooms  managed for  minority-owned
entities and unrelated  third  parties as described  above,  and the  associated
decrease in payroll costs which is the basis for the employee leasing revenue.

Other revenue,  consisting of leasing revenue from the Company's office building
was $153,254 and $471,242  during the three and nine months ended  September 30,
2002. On October 1, 2001, the Company purchased the office building in which its
headquarters is located.  The office  building  contained  approximately  50,000
rentable  square feet when  acquired,  and has been  subsequently  increased  to
approximately 56,000 rentable square feet through various building improvements.
The  Company  occupies  approximately  19,000  square  feet.  Nearly  all of the
remaining  space is leased to  unrelated  third  parties  pursuant to  long-term
leases.

Total  operating  costs and expenses  decreased  17.4% and 0.7% to $12.9 million
(70.2% of total revenues) and $43.6 million (76.6% of total revenues) during the
three and nine months ended September 30, 2002, respectively, from $15.6 million
(69.2% of total revenues) and $43.9 million (74.5% of total revenues) during the
three and nine months ended  September  30, 2001,  primarily due to decreases in
operating  costs  and  expenses  from  the  hotel  operations  and sale of hotel
segments as described below, offset by an increase in operating costs from hotel
development.  Operating  costs  and  expenses  in the hotel  operations  segment
decreased  0.8% and 1.7% to $10.8 million and $31.3 million during the three and
nine months ended  September  30, 2002,  respectively.  An increase in operating
costs  associated with the greater number of hotels included in this segment (63
hotels at September  30,  2002,  versus 61 hotels at September  30,  2001),  was
offset by the sale of AmeriHost Inn hotels and decreases in energy costs.  Hotel
operations  segment  operating  costs and  expenses as a  percentage  of segment
revenue  decreased to 67.6% during the three  months ended  September  30, 2002,
from 67.8%  during the same period in 2001,  and  increased  to 74.4% during the
nine months ended September 30, 2002, from 73.6% during the same period in 2001.
Operating  costs and expenses as a percentage  of revenues for the  Consolidated
AmeriHost  Inn  hotels  decreased  to 64.9% and 70.5%  during the three and nine
months ended  September 30, 2002, from 65.7% and 71.9% during the three and nine
months ended September 30, 2001.

Operating costs and expenses for the hotel development and construction  segment
increased  276%, to $944,824  during the three months ended  September 30, 2002,
from $251,607  during the three months ended  September 30, 2001, as a result of
increased  hotel  construction  activity for minority owned entities  during the
third quarter of 2002 compared to the third quarter of 2001. Operating costs and
expenses for the hotel  development and construction  segment increased 564%, to
$5.6 million  during the nine months ended  September  30, 2002,  from  $839,031
during the nine  months  ended  September  30,  2002,  consistent  with the 558%
increase in hotel  development  revenues for the nine months ended September 30,
2002.  Operating  costs and  expenses  in the  hotel  development  segment  as a
percentage of segment revenue  increased  during the three and nine months ended
September 30, 2002, due to the increase in hotel construction activity.

Hotel management  segment operating costs and expenses  decreased 15.4% and 7.9%
to $165,628 and $504,455  during the three and nine months ended  September  30,
2002, respectively,  from $195,742 and $547,654 during the three and nine months
ended September 30, 2001.  These decreases were primarily due to the decrease in
the number of hotel rooms  operated and managed for unrelated  third parties and
minority-owned entities. Employee leasing operating costs and expenses decreased
20.5% and 32.6% to $916,318  and $2.6  million  during the three and nine months
ended  September  30,  2002,  respectively,  from $1.2  million and $3.8 million
during the three and nine months ended  September 30, 2001,  which is consistent
with the 19.7% and 31.9%  decrease  in  segment  revenue  for the three and nine
months ended September 30, 2002.

Other  operating costs and expenses of $71,297 and $116,918 during the three and
nine months  ended  September  30, 2002,  consisted  of expenses  related to the
management of the Company's  office  building  which was purchased on October 1,
2001.

Depreciation and amortization  expense increased 17.2% and 19.3% to $1.3 million
and $4.1  million  during the three and nine months  ended  September  30, 2002,
respectively,  from $1.1  million  and $3.4  million  during  the three and nine





months ended  September 30, 2001. The increases were primarily  attributable  to
the opening or  acquisition  of five hotels during 2001, and three hotels during
2002, offset by the sale of three owned consolidated hotels that closed in 2002.

Leasehold  rents - hotels  decreased  19.0% and 18.7% to $1.3  million  and $4.1
million during the three and nine months ended September 30, 2002, respectively,
compared to $1.6 million and $5.1 million during the three and nine months ended
September 30, 2001. The decreases were primarily attributable to the termination
of six leased  hotels  during 2001 and the first nine months of 2002 as a result
of the lessor selling these hotels,  offset by the extension of the hotel leases
with a REIT.

Corporate  general  and  administrative  expense  increased  67.2%  and  3.5% to
$755,036 and $1.5 million  during the three and nine months ended  September 30,
2002,  respectively,  from  $451,520 and $1.5 million  during the three and nine
months ended September 30, 2001, and can be attributed  primarily to the accrual
of $383,000 in severance  benefits in  connection  with the  resignation  of the
Company's  President/CEO during the third quarter of 2002, the overall growth of
the Company,  offset by the  recognition of expenses  during 2001 related to the
issuance of stock options and transitional accounting fees.

The Company's  operating  income  decreased  43.9% and 28.5% to $2.1 million and
$3.6  million  during  the three  and nine  months  ended  September  30,  2002,
respectively,  from $3.7  million  and $5.1  million  during  the three and nine
months ended September 30, 2001. The following discussion of operating income by
segment is  exclusive  of any  corporate  general  and  administrative  expense.
Operating income from Consolidated AmeriHost Inn hotels increased 8.5% and 18.9%
to $2.4  million  and $3.5  million  during  the  three  and nine  months  ended
September 30, 2002, respectively,  from $2.2 million and $3.0 million during the
three and nine months ended  September  30, 2001.  These  increases in operating
income were due to an increase in same room  revenues,  and decreases in certain
hotel operating expenses including energy costs. Operating income from the hotel
development  segment  decreased  to  $114,440  during  the  three  months  ended
September 30, 2002,  from $595,776  during the three months ended  September 30,
2001 and  increased  to  $706,852  during  the  first  nine  months of 2002 from
$102,743  during  the first  nine  months  of 2001.  The  fluctuations  in hotel
development  operating  income  were due to the timing of hotels  developed  and
constructed  for third  parties  and  minority-owned  entities  during the third
quarter and first nine months of 2002, compared with the third quarter and first
nine months of 2001, and the overall  increase in the number of hotels developed
and  constructed  for third  parties and  minority-owned  entities  during 2002.
Operating  income from the sale of AmeriHost  Inn hotels was $0 and $1.2 million
during the three and nine months  ended  September  30,  2002,  compared to $1.1
million and $3.3 million  during the three and nine months ended  September  30,
2001,  as a result of the sale of eight  AmeriHost  Inn hotels  during the first
nine months of 2001,  including three during the third quarter,  compared to the
sale of three  AmeriHost Inn hotels  during the first nine months of 2002,  with
none during the third quarter. The hotel management segment had operating income
of $88,284 and  $219,576  during the three and nine months ended  September  30,
2002,  compared to operating income of $49,478 and $140,664 during the three and
nine months ended  September  30, 2001.  These  increases  were due primarily to
improvements in operational  efficiencies.  Employee  leasing  operating  income
increased  to $12,277  during the three months ended  September  30, 2002,  from
$4,103  during the three  months ended  September  30,  2001,  and  increased to
$54,467 during the nine months ended September 30, 2002, from $35,744 during the
nine months ended September 30, 2001, due primarily to operational  efficiencies
and the allocation of certain costs.

Interest  expense  increased  19.8% and 7.9% to $1.4  million  and $4.3  million
during the three and nine months ended  September 30, 2002,  respectively,  from
$1.2 million and $4.0 million  during the three and nine months ended  September
30, 2001. These increases were primarily attributable to the overall increase in
outstanding  debt  during  this  period  from the  mortgage  financing  of newly
constructed  Consolidated hotels, partially offset by the sale of hotels whereby
the Company  does not incur any  interest  expense on the sold hotels  after the
sale dates and the  reduction of interest  rates on certain  floating  rate loan
agreements.

The  Company's  share of equity in income  (loss)  of  affiliates  increased  to
$61,697 during the three months ended September 30, 2002, from ($122,329) during
the three months ended  September  30, 2001.  The  Company's  share of equity in
income (loss) of affiliates  improved to ($59,886)  during the nine months ended
September 30, 2002, from  ($394,869)  during the nine months ended September 30,
2001.  The increase in equity of  affiliates  during the third quarter and first
nine months of 2001 was primarily  attributable to the sale of a  minority-owned
property  in  the  third  quarter  2002  at a  significant  gain,  offset  by an
impairment adjustment of $100,000 during the second quarter of 2002. The Company
exchanged a note receivable from the principals of Diversified Innkeepers,  Inc.



in the amount of  approximately  $1.2 million at September  30, 2002,  for a 50%
ownership interest in a hotel joint venture.  The Company had previously managed
this hotel for Diversified  Innkeepers,  Inc. pursuant to a management contract.
Since the Company does not control the major  decisions  of this joint  venture,
this investment has been accounted for by the equity method.  Distributions from
affiliates  were  $10,768  during the nine  months  ended  September  30,  2002,
compared to $14,173 during the nine months ended September 30, 2001.

The Company recorded gains from the sale of assets of $0 and $327,076 during the
three and nine months  ended  September  30,  2002,  compared  to  $295,893  and
$886,338 during the three and nine months ended June 30, 2001.  These gains were
comprised  primarily  of the  unamortized  deferred  gains  remaining  from  the
original  sale of these  hotels  to the REIT,  which  were  recognized  upon the
consummation of the sales of these hotels by the REIT to unrelated third parties
and the  simultaneous  termination of the Company's  leases with the REIT. Three
hotels were sold by the REIT during the first nine months of 2001, and one hotel
was sold by the REIT during the first nine months of 2002.  The Company  expects
to continue  recognizing the  unamortized  deferred gain from the future sale of
REIT owned hotels.

The Company  recorded  income tax expense of $519,000  and  $174,000  during the
three and nine months ended  September  30, 2002,  respectively,  and income tax
expense  of  $1,292,000  and  $973,000  during the three and nine  months  ended
September  30, 2001,  respectively,  which are  directly  related to the pre-tax
income during the third  quarter of 2002 and 2001,  and the first nine months of
2002 and 2001.

LIQUIDITY AND CAPITAL RESOURCES

The  Company  has five main  sources  of cash  from  operating  activities:  (i)
revenues from hotel  operations;  (ii) fees from  development,  construction and
renovation  projects,  including  hotel  development  incentive fees and royalty
sharing  pursuant to the Cendant  transaction,  (iii)  revenues from the sale of
hotel assets;  (iv) fees from management  contracts;  and (v) fees from employee
leasing services.  Cash from hotel operations is typically  received at the time
the guest  checks out of the hotel.  Approximately  10% of the  Company's  hotel
operations revenues is generated through other businesses and contracts (such as
direct  billings to local  companies  using the hotel and third party hotel room
brokers)  and is  usually  paid  within  30 to 45 days from  billing.  Fees from
development,  construction and renovation projects are typically received within
15 to 45 days from billing.  Due to the  procedures in place for  processing its
construction draws, the Company typically does not pay its contractors until the
Company  receives  its draw from the equity or lending  source.  Management  fee
revenues typically are received by the Company within five working days from the
end of each month. Cash from the Company's employee leasing segment typically is
received  as of or prior to the pay date.  The  Company  typically  receives  an
earnest  money  deposit  from the  buyer  of a hotel  when a sales  contract  is
executed.  The remaining  proceeds from the sale of hotel assets are received at
the time of closing.  The  development  incentive  fee from Cendant is typically
received within 20 days of the simultaneous  closing of the Company's sale of an
AmeriHost Inn hotel and the execution by the buyer of a franchise agreement with
Cendant,  including  all proper  documentation.  Royalty  sharing  payments from
Cendant are received quarterly, based on the actual royalty payments received by
Cendant from all AmeriHost Inn hotel  franchisees,  except for those operated by
the Company.

During the first nine months of 2002, the Company  provided cash from operations
of $9.2  million,  compared to $14.0 million the first nine months of 2001, or a
decrease in cash  provided by  operations of  approximately  $4.8  million.  The
decrease in cash flow from operations during the first nine months of 2002, when
compared to 2001,  can be attributed  primarily to the decrease in sale of hotel
activity,  partially offset by the increase in hotel development  activity for a
third party and  minority-owned  entities and the  increase in operating  income
from operating its portfolio of AmeriHost Inn hotels.

The Company invests cash in three principal  areas: (i) the purchase of property
and equipment  through the construction  and renovation of Consolidated  hotels;
(ii) the purchase of equity  interests in hotels;  and (iii) the making of loans
to  affiliated  and  non-affiliated  hotels  for the  purpose  of  construction,
renovation and working capital.  From time to time, the Company may also utilize
cash to purchase its own common  stock.  Currently,  the Board of Directors  has
authorized  the  Company  to buy back,  at any time and  without  notice,  up to
1,000,000 shares of it own common stock under certain conditions.

Pursuant to an amendment to the master lease  agreement with a REIT, the Company
can facilitate the sale of up to eight leased hotels by the REIT.  When the REIT
sells a leased  hotel to a buyer who  becomes an  AmeriHost  Inn  franchisee  of





Cendant,  the Company receives:  (i) a commission from the REIT for facilitating
the transaction which is based upon the sale price, (ii) an incremental fee from
Cendant,  and (iii) long-term  royalty sharing fees from Cendant from the future
royalties paid to Cendant. Both the Company and the REIT choose which properties
are sold. For each hotel chosen by the Company,  one hotel is also chosen by the
REIT. The Company's choice is final when the sale transaction  closes.  The REIT
makes their  corresponding  choice at this time. If the Company and the REIT are
not successful in selling the REIT's choice, then the Company is obligated under
the  agreement  to purchase  the hotel from the REIT.  If the  Company  does not
complete the purchase of the hotel within the  specified  time period,  then the
Company's  rent  payment on all of the REIT hotels  shall be  increased by 0.25%
each time.  The Company  cannot close on the sale of its third and fourth choice
until the first and second  REIT  choices  have been sold (or  purchased  by the
Company),  respectively.  During 2001, the Company  facilitated  the sale of two
hotels by the REIT (the Company's first and second  choices),  and purchased one
hotel  from the REIT  (the  REIT's  first  choice).  During  2002,  the  Company
purchased  the REIT's second  choice  during the second  quarter of 2002,  using
approximately  $700,000 in cash, plus mortgage  financing already committed from
an affiliate of the REIT, and facilitated the sale of one hotel by the REIT. The
Company must  facilitate the sale or purchase the REIT's third choice by June 5,
2003.

On  September  18,  2000,  the Company  finalized  the terms of an  agreement to
purchase the remaining ownership interests in three existing joint ventures at a
specified  prices.  One of these  acquisitions  was  completed in 2001,  one was
completed during the second quarter of 2002 using  approximately  $800,000,  and
the  remaining  one must be completed  before  December  31,  2002.  The Company
expects to use  approximately  $800,000 for the purchase of the remaining  joint
venture interests.

During  the first  nine  months of 2002,  the  Company  used  $15.3  million  in
investing  activities  compared  to using  $14.9  million  during the first nine
months of 2001. During the first nine months of 2002, the Company bought out the
partners'  interests in one joint  venture for  $796,786,  used $14.1 million to
purchase property and equipment for Consolidated  AmeriHost Inn hotels, and used
$464,124 for investments in and advances to affiliates, net of distributions and
collections on advances from  affiliates.  During the first nine months of 2001,
the  Company  bought  out the  partners'  interests  in one  joint  venture  for
$795,384, used $12.9 million to purchase property and equipment for Consolidated
AmeriHost Inn hotels,  and used $1.4 million for  investments in and advances to
affiliates, net of distributions and collections on advances from affiliates.

Cash  provided by financing  activities  was $3.8 million  during the first nine
months of 2002 compared to $4.1 million during the first nine months of 2001. In
2002,  the  primary  factors  were $9.7  million in proceeds  from the  mortgage
financing of  Consolidated  hotels,  offset by net repayments of $812,415 on the
Company's operating line-of-credit,  and principal repayments of $4.9 million on
the mortgage  financing  of  Consolidated  hotels,  including  the  repayment of
mortgages  in  connection  with the sale of hotels.  In 2001,  the  contributing
factors  were  $8.4  million  in  proceeds   from  the  mortgage   financing  of
Consolidated  hotels,  net proceeds of $3.4 million on the  Company's  operating
line-of-credit,  offset by principal  repayments of $7.7 million on the mortgage
financing of  Consolidated  hotels,  including  the  repayments  of mortgages in
connection with the sale of hotels.  Approximately $7.6 million is classified as
current  portion of long-term  debt,  including  three  mortgages  which are due
within the next  twelve  months.  The Company  expects  these loans to be repaid
through the sale of the hotels or refinanced  prior to maturity.  The Company is
currently  under  contract to sell a hotel with one of these  mortgages  with an
outstanding  balance of $2.7 million as of September 30, 2002. The remaining two
mortgages  bear  interest at the fixed  rates of 8.23% and 7.25% per annum.  The
Company expects to refinance these mortgages at similar interest rates.

The Company, through wholly-owned subsidiaries, is a general partner or managing
member in 18 joint ventures.  As such, the Company is secondarily liable for the
obligations and  liabilities of these joint ventures.  As of September 30, 2002,
these  joint  ventures  had  $33.6  million   outstanding  under  mortgage  loan
agreements.  Approximately  $7.5 million of this amount has been included in the
Company's consolidated financial statements as of September 30, 2002 since it is
from joint ventures in which the Company has a majority or controlling ownership
interest, leaving approximately $26.1 million in off balance sheet mortgage debt
with  unconsolidated  joint  ventures.  Of this  amount,  the  Company  has also
provided  approximately  $16.7  million  in  guarantees  to the  lenders.  Other
partners have also guaranteed portions of this amount. One unconsolidated  joint
venture sold its hotel  subsequent  to September 30, 2002.  Upon the sale,  this
joint  venture  repaid  its  mortgage  loan in the  amount  of $1.6  million  at
September 30, 2002. One unconsolidated joint venture mortgage loan in the amount
of $1.8 million at September 30, 2002 matures in 2003. The Company  expects this
loan to be extended or  refinanced  prior to its maturity.  The remaining  joint
venture mortgage loans mature after 2003.





From time to time,  the Company  advances  funds to joint  ventures  for working
capital and  renovation  projects.  The Company has also  provided  the mortgage
financing for one  unconsolidated  joint  venture.  The advances,  including the
mortgage  note,  bear  interest at rates ranging from prime to 10% per annum and
are due upon demand.  The advances were $6.6 million at September 30, 2002,  and
are  included  in  investments  in and  advances to  unconsolidated  hotel joint
ventures in the Company's consolidated financial statements. The Company expects
the joint  ventures to repay these  advances  through cash flow  generated  from
hotel operations, mortgage financing, and/or the sale of the hotel.

Certain of the Company's hotel mortgage notes and the Company's  office building
mortgage  note  contain  financial  covenants,  principally  minimum  net  worth
requirements,  debt to equity ratios,  and minimum debt service coverage ratios.
These  financial  covenants  are  typically  measured  annually,  based upon the
Company's  fiscal year end. The Company is not aware of any covenant  violations
as of September 30, 2002.

At  September  30,  2002,  the Company had $6.0  million  outstanding  under its
operating  line-of-credit.  The  operating  line-of-credit  has a limit  of $8.5
million,  is  collateralized  by  substantially  all the  assets of the  Company
subject to first mortgages from other lenders on hotel assets, bears interest at
a rate based on either the prime rate or LIBOR, plus a spread adjusted quarterly
based on the Company' leverage ratio, ranging from zero to 0.5% (if prime based)
or 3.0% (if LIBOR  based),  and matures  February 19, 2003.  The  line-of-credit
agreement  also provides for the  maintenance  of certain  financial  covenants,
including  minimum  tangible net worth, a maximum  leverage ratio, and a minimum
debt service  coverage ratio. The Company was in compliance with these covenants
as of September 30, 2002. The Company is evaluating financing options that would
replace all or part of this  line-of-credit  with  financing of longer  duration
that would better match the Company's business plan of developing,  building and
selling  AmeriHost Inn hotels.  As a result,  the Company has begun  discussions
with its current operating  line-of-credit  lender regarding an extension of the
maturity of this  facility,  while pursuing  longer term financing  options with
this lender and others. However, there can be no assurance that the Company will
obtain an  extension  of the current  line-of-credit  or an  alternative  credit
facility of longer  duration under terms and  conditions  that the Company deems
satisfactory. In that event, the Company believes that cash flow from operations
and proceeds  from the sale of hotels will be  sufficient  to make all necessary
payments  on its  maturing  debt.  The  Company  expects  cash from  operations,
including  proceeds  from  the  sale  of  hotels,  to be  sufficient  to pay all
operating  and interest  expenses in 2002,  as well as  commitments  to purchase
hotel assets.

SEASONALITY

The lodging  industry,  in general,  is seasonal by nature.  The Company's hotel
revenues are generally greater in the second and third calendar quarters than in
the first and fourth quarters due to weather  conditions in the markets in which
the Company's hotels are located, as well as general business and leisure travel
trends.  This  seasonality  can be  expected  to  continue  to  cause  quarterly
fluctuations in the Company's revenues, and is expected to have a greater impact
as the number of Consolidated  hotels increases.  Quarterly earnings may also be
adversely  affected  by events  beyond the  Company's  control,  such as extreme
weather conditions, economic factors and other general factors affecting travel.
In addition,  hotel  construction  is seasonal,  depending  upon the  geographic
location of the construction projects.  Construction activity in the Midwest may
be slower in the first and fourth calendar quarters due to weather conditions.

INFLATION

Management  does not believe that inflation has had, or is expected to have, any
significant  adverse impact on the Company's  financial  condition or results of
operations for the periods presented.

RECENTLY ISSUED ACCOUNTING STANDARDS

On April 30, 2002, the FASB issued Statement of Financial  Accounting  Standards
No.  145  ("SFAS  145"),  "Rescission  of FASB  Statements  No.  4, 44,  and 64,
Amendment of FASB Statement No. 13 and Technical Corrections." The rescission of
SFAS No. 4, "Reporting Gains and Losses from  Extinguishment  of Debt," and SFAS
no. 64  "Extinguishments  of Debt Made to  Satisfy  Sinking-Fund  Requirements,"
which amended SFAS No. 4, will affect income statement  classification  of gains
and losses  from  extinguishment  of debt.  SFAS No. 4  requires  that gains and
losses from  extinguishment  of debt be classified as an extraordinary  item, if
material.  Under SFAS No. 145,  extinguishment  of debt is now considered a risk
management strategy by the reporting enterprise and the FASB does not believe it




should be  considered  extraordinary  under the criteria in AP B Opinion No. 30,
"Reporting  the  Results of  Operations-Reporting  he Effects of  Disposal  of a
Segment of a Business,  and  Extraordinary,  Unusual and Infrequently  Occurring
Events and Transactions,"  unless the debt  extinguishment  meets the unusual in
nature and  infrequency  of occurrence  criteria in APB Opinion No. 30. SFAS 145
will be effective for fiscal years  beginning  after May 15, 2002. Upon adoption
extinguishments  of debt shall be  classified  under the criteria in APB Opinion
No.  30. The  Company  does not  believe  the  adoption  of SFAS 145 will have a
material effect on its financial statements.

In June 2002,  the  financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards No. 146,  "Accounting for Costs Associated with
Exit  or  Disposal  Activities"  ("SFAS  146").  SFAS  146  addresses  financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability  Recognition
for Certain  Employee  Termination  Benefits and Other Costs to Exit an Activity
(including Certain Costs Incurred in a Restructuring)." SFAS 146 requires that a
liability for costs  associated with an exit or disposal  activity be recognized
when the  liability  is incurred  rather than when a company  commits to such an
activity  and  also   establishes  fair  value  as  the  objective  for  initial
measurement  of the  liability.  SFAS  146 is  effective  for  exit or  disposal
activities  that are initiated  after December 31, 2002. The Company has not yet
fully assessed the impact of SFAS 146 on the consolidated  financial statements,
but does not anticipate it to be material.


PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

All statements  contained herein that are not historical facts,  including,  but
not limited to, statements regarding the Company's hotels under construction and
the operation of AmeriHost Inn hotels are based on current  expectations.  These
statements  are  forward  looking  in nature  and  involve a number of risks and
uncertainties.  Actual  results may differ  materially.  Among the factors  that
could  cause  actual  results  to  differ  materially  are  the  following:  the
availability  of sufficient  capital to finance the  Company's  business plan on
terms satisfactory to the Company,  including the Company's ability to refinance
existing debt when due;  competitive  factors,  such as the  introduction of new
hotels or renovation of existing  hotels in the same markets;  changes in travel
patterns  which  could  affect  demand  for the  Company's  hotels;  changes  in
development and operating costs, including labor, construction, land, equipment,
and capital  costs;  general  business and economic  conditions;  and other risk
factors  described  from time to time in the  Company's  reports  filed with the
Securities and Exchange Commission. The Company wishes to caution readers not to
place undue reliance on any such forward looking  statements,  which  statements
are made pursuant to the Private  Securities  Litigation Reform Act of 1995 and,
as such, speak only as of the date made.

The Company's severance agreement with its President/Chief  Executive Officer is
scheduled  to be  effective  upon the  simultaneous  closings of the sale of two
hotels to  affiliates  of the  President/Chief  Executive  Officer;  should such
closings not occur by February  15,  2003,  the  agreements  shall be void.  The
closing  of  the  Agreements  is  contingent  upon   procurement  of  appraisals
demonstrating  sale of the  hotels  at a price not less  than  appraised  value,
closing of financing commitments (subject to normal and customary contingencies)
and  procurement of a release of the Company from its guaranty of the land lease
underlying one of the hotels. There can be no assurances that such contingencies
can be met or that  other  events  may  impede  the  successful  closing  of the
contemplated transactions.







ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
         ----------------------------------------------------------

The  Company's  exposure to market risk for  changes in interest  rates  relates
primarily to the Company's long-term debt obligations. The Company has some cash
flow exposure on its long-term debt  obligations  to changes in market  interest
rates.  The  Company   primarily  enters  into  long-term  debt  obligations  in
connection with the development and financing of hotels. The Company maintains a
mix of fixed and  floating  debt to  mitigate  its  exposure  to  interest  rate
fluctuations.

The Company's  management  believes that  fluctuations  in interest rates in the
near term would not  materially  affect  the  Company's  consolidated  operating
results,  financial  position or cash flows as the  Company  has  limited  risks
related to interest rate fluctuations.

The table  below  provides  information  about  financial  instruments  that are
sensitive to changes in interest  rates,  for each interest rate sensitive asset
or  liability  as  of  September  30,  2002.  The  carrying  amounts   reflected
approximate  the estimated  fair values.  As the table  incorporates  only those
exposures  that existed as of September  30,  2002,  it does not consider  those
exposures  or  positions  which  could  arise  after  that date.  Moreover,  the
information  presented therein is merely an estimate and has limited  predictive
value. As a result,  the ultimate realized gain or loss with respect to interest
rate fluctuations will depend on the exposures that arise during future periods,
hedging strategies and prevailing interest rates at the time.

                                                                 Average Nominal
                                             Carrying Value       Interest Rate
                                             --------------      ---------------

Operating line of credit - variable rate     $    5,981,287          5.50%
Mortgage debt - fixed rate                   $   46,036,288          7.51%
Mortgage debt - variable rate                $   32,433,118          6.19%

ITEM 4.  CONTROLS AND PROCEDURES
         -----------------------

The  Company's  Chief  Executive   Officer  and  Chief  Financial  Officer  have
concluded,  based on their evaluation  within 90 days of the filing date of this
report,  that the Company's  disclosure controls and procedures are effective to
ensure that information required to be disclosed in the reports that the Company
files  or  submits  under  the  Securities  Exchange  Act of 1934  is  recorded,
processed,  summarized  and reported,  within the time periods  specified in the
Securities and Exchange Commission's rules and forms.

There have been no significant  changes in the Company's internal controls or in
other factors that could  significantly  affect these controls subsequent to the
date of the previously mentioned evaluation.


                           PART II: OTHER INFORMATION

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITIES HOLDERS:
         -----------------------------------------------------

The annual  shareholders'  meeting was held on August 15,  2002.  One matter was
voted with the following results:



         Matter 1:  Election of Directors


                Director                    For               Authority Withheld         Abstain/Non-Votes
        ---------------------         ----------------      ----------------------      --------------------

                                                                                             
         Michael P. Holtz                 4,021,832                       4,449                       794
         Russell J. Cerqua                4,022,607                       3,674                       794
         Salomon J. Dayan                 4,022,207                       4,190                       678
         Thomas J. Romano                 4,008,136                      18,261                       678
         Gerald T. LaFlamme               4,007,911                      18,486                       678
         Kenneth M. Fell                  3,338,219                       3,283                       130
         Steven J. Belmonte               3,329,469                      12,033                       130
         Reno J. Bernardo                   682,663                       2,471                       664
         Jon K. Haahr                       668,417                      16,833                       548






In accordance with the bylaws of the Company, the election of Directors requires
the  affirmative  vote of a plurality of voting power  represented at the annual
shareholder meeting.  Since the shareholders were voting on a seven member Board
of Directors,  the seven members were elected as follows: Messrs. Holtz, Cerqua,
Dayan, Romano, LaFlamme, Fell, and Belmonte.

On August 15, 2002, after the annual  shareholder  meeting,  Mr. Cerqua resigned
from the Board of  Directors,  and Mr.  Holtz  submitted  his  resignation  as a
Director and President/CEO  with a six-month  notice,  agreeing to serve through
the transitional period as a replacement was found. In addition, on September 9,
2002, Mr. Andrew E. Shapiro was appointed to the Board of Directors.

The Board has appointed  Kenneth Fell as "Lead  Director" and effective upon Mr.
Holtz's  resignation  from the  Board of  Directors,  Mr.  Fell  would  serve as
Chairman of the Board of Directors.



ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
         --------------------------------

             (a)       Reports on Form 8-K:

                       The  Company  filed a report  on Form 8-K on  August  15,
                       2002. This filing  included the script from  management's
                       presentation  on the  Company  as  presented  immediately
                       after the Company's annual shareholder meeting.

                       The  Company  filed a report on Form 8-K on  November  8,
                       2002. This filing included a press release  regarding the
                       settlement arrangement with the outgoing  President/Chief
                       Executive  Officer  and the sale of two of its  AmeriHost
                       Inn  hotels  to  the  President/CEO.   This  filing  also
                       includes the  Settlement  Agreements  between the Company
                       and the President/CEO.

(b)      Exhibits:

                       The  following are included as exhibits to this report on
                       Form 10-Q:

                       Exhibit No.    Description
                       -----------    -----------

                             3.2      By-laws of  Arlington Hospitality, Inc. as
                                      revised on October 22, 2002
                            10.7      Form of Indemnification Agreement executed
                                      by independent directors
                            99.1      Certification   Pursuant   to  18   U.S.C.
                                      Section  1350   as   Adopted  Pursuant  to
                                      Section  906  of the Sarbanes-Oxley Act of
                                      2002


Signatures

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


                                                    ARLINGTON HOSPITALITY, INC.
                                                             Registrant


Date:  November 14, 2002
                                          By:       /s/ James B. Dale
                                                    ----------------------------
                                                    James B. Dale
                                                    Chief Financial Officer




                                 CERTIFICATIONS

I, Michael P. Holtz, certify that:

         1. I have  reviewed  this  quarterly  report on Form 10-Q of  Arlington
Hospitality, 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 officer 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  officer 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  officer 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 13, 2002
                                                    /s/ Michael P. Holtz
                                                    ----------------------------
                                                    Michael P. Holtz
                                                    Chief Executive Officer




I, James B. Dale, certify that:

         1. I have  reviewed  this  quarterly  report on Form 10-Q of  Arlington
Hospitality, 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 officer 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  officer 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  officer 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 13, 2002
                                                        /s/ James B. Dale
                                                        ------------------------
                                                        James B. Dale
                                                        Chief Financial Officer