SECURITIES AND EXCHANGE COMMISSION

                              WASHINGTON, DC 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 March 31, 2002

                                       OR

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

FOR THE TRANSITION PERIOD FROM               TO
                              ---------------  -------------

                         COMMISSION FILE NUMBER: 1-6732

                          DANIELSON HOLDING CORPORATION
             (Exact Name of Registrant as Specified in its Charter)

                DELAWARE                              95-6021257
        (State of Incorporation)          (I.R.S. Employer Identification No.)

       767 THIRD AVENUE,  NEW YORK, NEW YORK               10017-2023
       (Address of Principal Executive Offices)            (Zip Code)

  REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:         (212) 888-0347


    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
                                ------          ----


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

         CLASS                               OUTSTANDING AT MAY 14, 2002
- - -----------------------------                -------------------------------
 Common Stock, $0.10 par value                       19,760,480 shares


                          PART I. FINANCIAL INFORMATION

ITEM 1.       FINANCIAL STATEMENTS.

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  (In thousands, except per share information)
                                   (Unaudited)



                                                     FOR THE THREE MONTHS
                                                        ENDED MARCH 31,
                                               -------------------------------
                                                      2002             2001
                                                                 
                                                     ------           ------

REVENUES:

   Gross premiums earned                            $ 20,614         $ 21,212
   Ceded premiums earned                              (1,576)          (2,070)
                                                     -------          -------
   Net premiums earned                                19,038           19,142

   Net investment income                               1,668            2,329
   Net realized investment gains                          --              816
   Other income                                          136              318
                                                     -------          -------

         TOTAL REVENUES                               20,842           22,605
                                                     -------          -------

LOSSES AND EXPENSES:

   Gross losses and loss adjustment expenses          15,376           16,402
   Ceded losses and loss adjustment expenses            (644)          (1,358)
                                                     -------          -------
   Net losses and loss adjustment expenses            14,732           15,044

   Policyholder dividends                                 --               42
   Policy acquisition expenses                         4,057            4,140
   General and administrative expenses                 2,090            2,455
                                                     -------          -------


         TOTAL LOSSES AND EXPENSES                    20,879           21,681
                                                     -------          -------

Income (loss) before provision for income taxes          (37)             924
Income tax provision                                      17               37
                                                     -------          -------

NET INCOME (LOSS)                                   $    (54)        $    887
                                                     =======          =======

EARNINGS PER SHARE OF COMMON STOCK

Basic                                               $     --         $    .05
                                                     =======          =======
Diluted                                             $     --         $    .05
                                                     =======          =======



          See accompanying Notes to Consolidated Financial Statements.

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                    (In thousands, except share information)



                                                            March 31, 2002     December 31,
                                                              (UNAUDITED)          2001
                                                            --------------     -----------
                                                                           
ASSETS:

  Fixed maturities, available for sale at fair value
    (Cost: $125,089 and $130,397)                               $141,152         $136,387
  Equity securities, at fair value (Cost: $12,416)                12,845           12,125
  Short term investments, at cost which
      approximates fair value                                     13,014            8,691
                                                                --------         --------

      TOTAL INVESTMENTS                                          167,011          157,203

  Cash                                                             7,484            9,175
  Accrued investment income                                        1,362            1,548
  Premiums and fees receivable, net of allowances
      of $1,501 and $1,431                                        12,724           14,876
  Reinsurance recoverable on paid losses, net of allowances
      of $644 and $636                                             2,835            2,142
  Reinsurance recoverable on unpaid losses, net of
      allowances of $112 and $118                                 17,115           17,733
  Prepaid reinsurance premiums                                     1,590            2,078
  Property and equipment, net of accumulated depreciation
      of $9,918 and $9,790                                           824              957
  Deferred acquisition costs                                       2,373            2,209
  Other assets                                                     1,038              950
                                                                --------         --------

      TOTAL ASSETS                                              $214,356         $208,871
                                                                ========         ========

LIABILITIES AND STOCKHOLDERS' EQUITY:

  Unpaid losses and loss adjustment expenses                    $103,379         $105,745
  Unearned premiums                                               17,434           21,117
  Reinsurance premiums payable                                       757              763
  Funds withheld on ceded reinsurance                              1,666            1,666
  Payable for securities sold but not yet purchased                2,115            2,247
  Other liabilities                                                3,653            2,870
                                                                --------         --------

      TOTAL LIABILITIES                                          129,004          134,408

  Preferred stock ($0.10 par value; authorized
      10,000,000 shares; none issued and outstanding)                 --               --
  Common stock ($0.10 par value; authorized 150,000,000
      shares; issued 19,521,694 shares and 19,516,694 shares;
      outstanding 19,510,898 shares and 19,505,952 shares)         1,952            1,952
  Additional paid-in capital                                      63,133           63,115
  Retained earnings                                                3,692            3,746
  Accumulated other comprehensive income                          16,641            5,716
  Treasury stock (cost of 10,740 shares)                             (66)             (66)
                                                                --------         --------

      TOTAL STOCKHOLDERS' EQUITY                                  85,352           74,463
                                                                --------         --------

      TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                $214,356         $208,871
                                                                ========         ========



          See accompanying Notes to Consolidated Financial Statements.

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                      (In thousands, except share amounts)
                                   (UNAUDITED)



                                                                                   Comprehensive
                                                                               Income (Loss) for the
                                                                                 Three Months Ended
                                                                                      March 31,

                                                 MARCH 31, 2002                 2002               2001
                                                 ------------------             ----               ----
                                                                                     

COMMON STOCK

  Balance, beginning of year                       $     1,952
                                                    ----------
  Balance, end of period                                 1,952
                                                    ----------

ADDITIONAL PAID-IN CAPITAL

  Balance, beginning of year                            63,115
  Exercise of options to purchase Common Stock              18
                                                    ----------
  Balance, end of period                                63,133
                                                    ----------

RETAINED EARNINGS

  Balance, beginning of year                             3,746
  Net income                                               (54)                $   (54)          $   887
                                                    ----------                  ------            ------
  Balance, end of period                           $     3,692
                                                    ----------



ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)
  Balance, beginning of year                             5,716
  Net unrealized gain (loss) on available-
        For-sale securities (1)                                                 10,925               (67)
                                                                                ------            ------
  Other comprehensive income (loss)                     10,925                  10,925               (67)
                                                    ----------                  ------            ------
  Total comprehensive income                                                   $10,871           $   820
                                                                                ======            ======
  Balance, end of period                                16,641
                                                    ----------

TREASURY STOCK

  Balance, beginning of year                               (66)
                                                    ----------
  Balance, end of period                                   (66)
                                                    ----------

      TOTAL STOCKHOLDERS' EQUITY                   $    85,352
                                                    ==========


COMMON STOCK, SHARES

  Balance, beginning of year                      19,516,694
  Exercise of options to purchase Common Stock         5,000
                                                  ----------
  Balance, end of period                          19,521,694
                                                  ==========

TREASURY STOCK, SHARES

  Balance, beginning of year                          10,742
  Purchased during period                                 54
                                                  ----------
  Balance, end of period                              10,796
                                                  ==========

(1)  DISCLOSURE OF RECLASSIFICATION AMOUNT:            2002              2001
                                                       ----              ----
           Unrealized holding gains
             arising during the period              $ 10,925          $    749
           Less: reclassification adjustment
             for net gains included in net income         --              (816)
                                                     -------            -------
 Net unrealized gains (losses) on securities        $ 10,925          $    (67)
                                                     =======            =======

          See accompanying Notes to Consolidated Financial Statements.



                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                                 (In thousands)

                                   (Unaudited)




                                                                 For the Three Months
                                                                    Ended March 31,
                                                                2002            2001
                                                              --------        --------
                                                                         

CASH FLOWS FROM OPERATING ACTIVITIES:

  Income (loss)from continuing operations                    $    (54)       $    887
  Adjustments to reconcile net income (loss) to net cash
     provided by operating activities:
     Net realized investment gains                                 --            (816)
     Depreciation and amortization                                158             232
     Change in accrued investment income                          186              (1)
     Change in premiums and fees receivable                     2,152             137
     Change in reinsurance recoverables                          (693)            221
     Change in reinsurance recoverable on unpaid losses           618             294
     Change in prepaid reinsurance premiums                       488              16
     Change in deferred acquisition costs                        (164)           (404)
     Change in unpaid losses and loss adjustment expenses      (2,366)           (769)
     Change in unearned premiums                               (3,683)          1,185
     Change in reinsurance payables and funds withheld             (6)            144
     Change in policyholder dividends payable                      --              16
     Other, net                                                   696             285
                                                              --------        --------
        Net cash provided by (used in) operating activities    (2,668)          1,427
                                                              --------        --------
CASH FLOWS FROM INVESTING ACTIVITIES:

Proceeds from sales:
  Equity securities                                                --           2,452
  Investments, matured or called:
     Fixed income maturities available-for-sale                 7,799           5,677
  Investments purchased:
     Fixed income maturities available-for-sale                (2,515)         (3,543)
     Equity securities                                             --            (847)

  Purchases of property and equipment                              (2)           (104)
                                                              --------        --------
     Net cash provided by investing activities                  5,282           3,635
                                                              --------        --------
CASH FLOWS FROM FINANCING ACTIVITIES:

  Proceeds from exercise of options to purchase Common Stock       18             630
                                                              --------        --------
     Net cash provided by financing activities                     18             630
                                                              --------        --------

  Net increase in cash and short term investments               2,632           5,692
  Cash and short term investments at beginning of year         17,866          12,545
                                                              --------        --------
  Cash and short term investments at end of period           $ 20,498        $ 18,237
                                                              ========        ========


          See accompanying Notes to Consolidated Financial Statements.
 

                 DANIELSON HOLDING CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                                   (UNAUDITED)


1)   BASIS OF PRESENTATION

     The accompanying  unaudited  Consolidated Financial Statements of Danielson
Holding Corporation ("DHC" or "Registrant") and subsidiaries  (collectively with
DHC, the "Company") have been prepared in accordance with accounting  principles
generally accepted in the United States of America. However, they do not include
all of the information and footnotes required by accounting principles generally
accepted in the United  States of America for  complete  consolidated  financial
statements. In the opinion of management,  all adjustments (consisting of normal
recurring  accruals)  considered  necessary  for a fair  presentation  have been
included.  Operating  results for the three  months ended March 31, 2002 are not
necessarily  indicative  of the results that may be expected for the year ending
December  31,  2002.  For  further   information,   reference  is  made  to  the
consolidated financial statements and footnotes thereto included in DHC's Annual
Report on Form 10-K for the year ended December 31, 2001.

2)   PER SHARE DATA

     Per share data is based on the weighted  average number of shares of common
stock of DHC, par value $0.10 per share ("Common Stock"),  outstanding  during a
particular  year  or  other  relevant   period.   Diluted   earnings  per  share
computations, as calculated under the treasury stock method, include the average
number of shares of  additional  outstanding  Common  Stock  issuable  for stock
options and warrants, whether or not currently exercisable.  Such average shares
were  19,622,615  for the three months ended March 31, 2001.  Average shares for
the  three  months  ended  March  31,  2002  are not  included  as  amounts  are
anti-dilutive.  Basic earnings per share are  calculated  using only the average
number of outstanding shares of Common Stock and disregarding the average number
of shares  issuable for stock  options and  warrants.  Such average  shares were
19,507,263  and  19,340,287 for the three months ended March 31, 2002 and 2001 ,
respectively.

3)   INCOME TAXES

     DHC files a Federal  consolidated  income tax return with its subsidiaries.
DHC's  Federal  consolidated  return  includes  the  taxable  results of certain
grantor trusts established pursuant to a prior court approved  reorganization to
assume various  liabilities of certain  present and former  subsidiaries of DHC.
These trusts are not consolidated with DHC for financial statement purposes. The
Company  records its interim tax provisions  based upon estimated  effective tax
rates for the year.

     The Company has made  provisions  for certain  state and other  taxes.  Tax
filings for these  jurisdictions do not consolidate the activities of the trusts
referred to above. For further  information,  reference is made to Note 8 of the
Notes to Consolidated  Financial  Statements  included in DHC's Annual Report on
Form 10-K for the year ended December 31, 2001.

4)   INVESTMENTS

     At March 31,  2002 the  Company  held  $58,493,000  face amount of American
Commercial  Lines LLC Senior Notes 10.25% due 6/30/08 ("ACL Notes") at a cost of
$30,025,578 and a fair value of $41,895,611,  representing  49% of stockholders'
equity  at  March  31,  2002.  As of  March  31,  2002,  the ACL  Notes  were in
default.The  value of the ACL Notes at March  31,  2002 was  determined  using a
pricing service. Upon consummation of the potential acquisition, see Note 6, the
actual  trading price of the new ACL Notes (upon which the Company is basing its
carrying valuation) may differ materially from the March 31, 2002 fair value. If
this is  determined  to be a better  indication  of the value of the ACL equity,
then the carrying  amount of the ACL investment may differ  materially  from the
current  valuation,  which may have a  material  impact on the book value of the
Company.

5)   REINSURANCE

     NAICC has  reinsurance  under both excess of loss and quota share treaties.
NAICC ceded  reinsurance  on an excess of loss basis for  workers'  compensation
risks in excess of $500,000  prior to April 2000 and  $200,000  thereafter.  For
risks other than workers' compensation,  NAICC cedes reinsurance on an excess of
loss basis in excess of $250,000.  Prior to 2002, NAICC ceded 10% of its private
passenger automobile business on a quota share basis.  Effective January 1, 2002
the quota share treaty was terminated on a run-off basis.

6)   POTENTIAL ACQUISITION

     On March 15, 2002 the  Company  entered  into an  agreement  with  American
Commercial  Lines  Holdings LLC ("ACL") to acquire 100 percent of the membership
interests in ACL. ACL is an integrated marine transportation and service company
operating approximately 5,100 barges and 200 towboats on the inland waterways of
North and South  America.  ACL  transports  more than 70 million tons of freight
annually.  Additionally,  ACL operates marine  construction,  repair and service
facilities and river terminals. ACL had approximately $760 million in assets and
a net accumulated deficiency of approximately $143 million at December 31, 2001.
The purchase price is expected to be approximately  $81 million and will consist
of  cash  and the  contribution  to ACL of the ACL  debt  currently  held by the
Company.  In order to  finance  this  transaction,  the  Company  began a rights
offering to its existing shareholders, on April 19, 2002. That offering is still
pending and is scheduled to expire on May 20, 2002.  For more  information,  see
the Registration Statement dated May 2, 2001 and the Prospectus Supplement dated
April 19, 2002.

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

     1.  GENERAL

     Danielson  Holding  Corporation  ("DHC") is organized as a holding  company
with substantially all of its operations conducted by subsidiaries (collectively
with DHC, the "Company").  DHC, on a parent-only  basis, has limited  continuing
expenditures for rent and administrative expenses and derives revenues primarily
from investment returns on portfolio securities.  Therefore, the analysis of the
Company's  financial  condition  is generally  done on an  operating  subsidiary
basis.

     This  Management's  Discussion  and  Analysis of  Financial  Condition  and
Results  of  Operations  and  the  information  in  Item  3, "  Qualitative  and
Quantitative Disclosures About Market Risk" contain forward-looking  statements,
including statements concerning capital adequacy,  adequacy of reserves,  goals,
future events and underlying  assumptions and other  statements  which are other
than  statements of historical  facts.  Such  forward-looking  statements may be
identified,   without   limitation,   by  the  use  of  the  words   "believes",
"anticipates",  "expects",  "intends", "plans" and similar expressions. All such
statements represent only current estimates or expectations as to future results
and are subject to risks and  uncertainties  which could cause actual results to
materially differ from current estimates or expectations. See "RISK FACTORS THAT
MAY AFFECT FUTURE RESULTS".

     2.  RESULTS OF NAICC'S OPERATIONS

     The operations of DHC's principal  subsidiary,  National American Insurance
Company  of  California  ("NAICC"),  are  primarily  in  property  and  casualty
insurance.

PROPERTY AND CASUALTY INSURANCE OPERATIONS

     Net  premiums  earned were $19.0  million  and $19.1  million for the three
months ended March 31, 2002 and 2001,  respectively.  The slight decrease in net
premiums earned is only indirectly related to the change in net premiums written
in 2002, and is attributable to the run-off policies written in 2001, especially
commercial automobile. Net premiums written were $15.8 million and $20.3 million
for the three months ended March 31, 2002 and 2001, respectively.

     The overall $4.5 million decrease in net written premiums for 2002 over the
comparable period in 2001 is attributable to reduced production  consistent with
the decision in 2001 to exit certain lines of unprofitable business and to adopt
stricter  underwriting  standards,  thereby limiting future production for those
lines retained.

     Net written  premiums in non-standard  commercial  automobile  decreased by
$3.3 million  during 2002 over the  comparable  period in 2001.  The decrease in
commercial automobile net written premiums is due to decreased production in the
markets  that NAICC  serves.  Net  written  premiums  in  workers'  compensation
decreased by $2.9 million  during 2002 over the  comparable  period in 2001. The
decrease  in  workers'  compensation  net  written  premiums  is due to the 2001
decision to cease writing workers  compensation.  Also, net written premiums for
non-standard  private  passenger  automobile  increased  during  2002  over  the
comparable period in 2001 by $1.7 million.  The increase in non-standard private
passenger  automobile  net written  premiums is due to increased  production  in
California non-standard private passenger automobile.

     Net  investment  income was $1.5  million  and $1.9  million  for the three
months ended March 31, 2002 and 2001, respectively. The decrease is attributable
to a reduction in overall portfolio yield.  Average fixed income portfolio yield
on bonds,  exclusive of ACL bonds currently being restructured,  as of March 31,
2002,  was 6.28 percent  compared to 6.59 percent as of March 31, 2001.  Average
fixed income portfolio yield on bonds, including ACL bonds as of March 31, 2002,
was 5.47  percent.  Also,  realized  gains  decreased  by $.81  million from the
comparable period in 2001 due to reduced activity.

     Net losses and loss  adjustment  expenses  ("LAE")  were $14.7  million and
$15.0 million for the three months ended March 31, 2002 and 2001,  respectively.
The  resulting  loss and LAE  ratios  for the  corresponding  periods  were 77.4
percent and 78.6 percent, respectively. The loss and LAE ratio decreased in 2002
over  2001  due to  increased  production  of  California  non-standard  private
passenger  automobile  insurance,  which has a lower loss ratio than  commercial
lines insurance.

     Policy  acquisition costs were $4.1 million for both the three months ended
March 31, 2002 and 2001,  respectively.  As a percentage of net premiums earned,
policy  acquisition  expenses  were 21.3  percent and 21.6 percent for the three
months ended March 31, 2002 and 2001,  respectively.  The slight decrease in the
policy acquisition expense ratio in 2002 is due primarily to the slight decrease
in  earned  premium  volume,   while  fixed  underwriting   expenses  of  policy
acquisition costs decreased at a similar rate.

     General and administrative  expenses were $1.5 million and $1.8 million for
the three  months  ended  March 31,  2002 and 2001,  respectively.  General  and
administrative  expenses  decreased  slightly in 2002 over 2001 due to decreased
business activity and cost reduction  measures  implemented during the third and
fourth quarters of 2001.

     The combined ratios (which  represent a ratio of losses and expenses to net
earned premiums in a particular period) were 106.8 percent and 110.3 percent for
the three  months ended March 31, 2002 and 2001,  respectively.  Net income from
insurance operations for the three months ended March 31, 2002 and 2001 was $0.4
million  and  $1.0  million,  respectively.  The  decrease  in net  income  from
insurance  operations during the first three months of 2002 compared to the same
period for 2001 is primarily  attributable  to the reduction in realized  gains,
and net  investment  income  offset  in part by the  decrease  in loss  and loss
adjustment expenses and the decrease in general and administrative expenses.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's insurance subsidiaries require both readily liquid assets and
adequate capital to meet ongoing obligations to policyholders and claimants,  as
well as to pay ordinary operating expenses. The primary sources of funds to meet
these  obligations  are premium  revenues,  investment  income,  recoveries from
reinsurance and, if required,  the sale of invested assets.  NAICC's  investment
policy guidelines require that all liabilities be matched by a comparable amount
of investment grade invested assets. Management of NAICC believes that NAICC has
both  adequate  capital  resources  and  sufficient   reinsurance  to  meet  any
unforeseen  events  such as  natural  catastrophes,  reinsurer  insolvencies  or
possible reserve deficiencies.

     NAICC  meets  both its  short-term  and  long-term  liquidity  requirements
through  operating cash flows that include premium  receipts,  investment income
and reinsurance  recoveries.  To the extent  operating cash flows do not provide
sufficient  cash flow, the Company relies on the sale of invested  assets.  Cash
used in  operations  was $2.8 million for the three months ended March 31, 2002.
Cash  provided by  operations  was $1.9 million for the three months ended March
31, 2001.  The decrease in cash provided by operations  is  attributable  to the
continued payment of claims incurred in prior years coupled with reduced premium
production  during 2002.  Overall cash and invested  assets,  at fair value,  at
March 31, 2002 were $136.7  million,  compared to $136.4 million at December 31,
2001.

     3.  RESULTS OF DHC'S OPERATIONS

CASH FLOW FROM PARENT-ONLY OPERATIONS

     Operating  cash flow of DHC on a parent-only  basis is primarily  dependent
upon the rate of return achieved on its investment  portfolio and the payment of
general and  administrative  expenses incurred in the normal course of business.
For the three months ended March 31, 2002 cash provided by parent-only operating
activities was $173,000 and for the three months ended March 31, 2001, cash used
in parent-only operating activities was $427,000.  The increase in cash provided
by operations is  attributable to  reimbursement  received from ACL for expenses
relating to the potential  acquisition,  that have not yet been paid as of March
31, 2002. For information regarding DHC's operating subsidiaries' cash flow from
operations,  see "2.  RESULTS  OF  NAICC'S  OPERATIONS,  Liquidity  and  Capital
Resources."

LIQUIDITY AND CAPITAL RESOURCES

     At March 31,  2002 cash and  investments  of DHC were  approximately  $37.7
million,  compared  to $29.9  million at  December  31,  2001.  The  increase is
primarily  attributable  to the  increase in fair value of DHC's  investment  in
American Commercial Lines LLC Senior Notes 10.25%, due 6/30/08 ("ACL Notes"). As
described  above,  the  primary  use of funds was the  payment  of  general  and
administrative  expenses  in the  normal  course of  business.  For  information
regarding DHC's operating subsidiaries' liquidity and capital resources, see "2.
RESULTS OF NAICC'S OPERATIONS, Liquidity and Capital Resources."

     On  March  15,   2002,   the   Company  and  ACL   executed  a   definitive
recapitalization  agreement for the acquisition of ACL by the Company. ACL is an
integrated marine  transportation  and service company  operating  approximately
5,100  barges  and 200  towboats  on the  inland  waterways  of North  and South
America.  ACL  transports  more  than  70  million  tons  of  freight  annually.
Additionally,  ACL operates marine  construction,  repair and service facilities
and river terminals.

     The  holders of more than two  thirds of ACL's  outstanding  senior  notes,
substantially  all the  indirect  preferred  and  common  members of ACL and the
management of ACL have agreed to support the recapitalization plan. ACL's senior
lenders  have  executed  forbearance  agreements  pending  the  negotiation  and
execution of definitive  documentation relating to the amendment and restatement
of ACL's senior secured credit facility.

     Under the terms of the recapitalization agreement, the Company will acquire
100% of the  membership  interests of American  Commercial  Lines  Holdings LLC,
ACL's parent holding company.  ACL's present  indirect  preferred equity holders
(that are not members of ACL  management)  will  receive  $7.0  million in cash.
ACL's management will receive  approximately  $1.7 million of restricted  common
stock of the Company.  In addition,  the Company will deliver  $25.0  million in
cash,  which  will  be used to  reduce  borrowings  under  ACL's  senior  credit
facility,  and approximately  $58.5 million of ACL's outstanding senior notes to
ACL  Holdings  in  connection  with the  transaction.  The  recapitalization  is
expected to close in the second quarter of 2002.

     The  transaction  will result in a reduction of ACL's  senior  secured bank
debt by $25.0 million. In addition, the parties have sought to restructure ACL's
10  1/4%  senior  notes  due  2008   through  an  exchange   offer  and  consent
solicitation.   Upon  the   completion   of  the  exchange   offer  and  consent
solicitation,  up to approximately  $236.5 million of ACL's  outstanding  senior
notes (all notes held by parties  other than  Danielson)  will be exchanged  for
$120.0  million  of new 11 1/4% cash pay  senior  notes due  January 1, 2008 and
approximately  $116.5 million of new 12% pay-in-kind  senior  subordinated notes
due July 1, 2008. ACL will also issue additional new cash pay senior notes in an
aggregate principal amount (not to exceed $20.0 million) calculated based on the
accrued and unpaid  interest on its outstanding  senior notes,  other than those
held by  Danielson,  and to the extent  that such  accrued  and unpaid  interest
exceeds $20.0 million,  additional  pay-in-kind senior  subordinated notes in an
amount  calculated based on such excess would be issued in full  satisfaction of
such accrued and unpaid interest.

     In connection  with these  transactions,  the Company has commenced a $43.5
million rights offering to its existing security holders,  the proceeds of which
will be used to fund the Company's cash  contribution  for the  recapitalization
and  for  general  corporate  purposes.  Consummation  of  the  recapitalization
agreement  is  not  conditioned  on the  successful  completion  of  the  rights
offering.  Under the terms of the  rights  offering,  holders  of the  Company's
common stock are entitled to purchase  additional  shares of common stock,  at a
subscription price of $5.00 per share, up to such holders' pro rata share of the
rights  offering,  and also  additional  unsubscribed  shares,  if any.  Further
information  concerning  the rights  offering is available  in the  Registration
Statement dated May 2, 2001 and the Prospectus Supplement dated April 19, 2002.

     The exchange offer and consent solicitation have been made in reliance on a
registration  exemption  provided by Section 3(a)(9) under the Securities Act of
1933,  conditioned  on the  minimum  participation  of  95%  of the  outstanding
principal  amount of ACL's  outstanding  senior notes,  as to which  noteholders
holding more than two thirds of the outstanding  principal  amount of such notes
have  agreed  to  tender.  In the event  that the  exchange  offer  and  consent
solicitation is not consummated by June 15, 2002, the recapitalization agreement
provides  for the  implementation  of the  recapitalization  through a voluntary
prepackaged bankruptcy plan under Chapter 11 of the Bankruptcy Code, as to which
noteholders holding more than two thirds of the outstanding  principal amount of
ACL's outstanding senior notes have agreed to accept.

     4.   RISK FACTORS THAT MAY AFFECT FUTURE RESULTS

     As noted  above,  the  foregoing  discussion  may  include  forward-looking
statements  that involve risks and  uncertainties.  In addition to other factors
and matters discussed  elsewhere herein,  some of the important factors that, in
the view of the Company,  could cause actual results to differ  materially  from
those discussed in the forward-looking statements include the following:

     1. The  insurance  products  sold by the  Company  are  subject  to intense
competition  from  many  competitors,  many of whom have  substantially  greater
resources  than the Company.  There can be no assurance that the Company will be
able  to  successfully   compete  and  generate  sufficient  premium  volume  at
attractive prices to be profitable.

     2. In order to implement its business plan, the Company has been seeking to
enter into strategic  partnerships  and/or make  acquisitions of businesses that
would  enable  the  Company  to  earn  an  attractive   return  on   investment.
Restrictions  on the Company's  ability to issue  additional  equity in order to
finance  any such  transactions  exist  which  could  significantly  affect  the
Company's ability to finance any such transaction.  The Company may have limited
other  resources  with  which to  implement  its  strategy  and  there can be no
assurance that any transaction will be successfully consummated.

     3. The  insurance  industry is highly  regulated  and it is not possible to
predict the impact of future state and federal  regulation on the  operations of
the Company.

     4.  Unpaid  losses  and  loss  adjustment  expenses  ("LAE")  are  based on
estimates of reported losses,  historical  Company experience of losses reported
by reinsured  companies for insurance assumed from such insurers,  and estimates
based on historical Company and industry  experience for unreported claims. Such
liability is, by necessity,  based upon  estimates  which may change in the near
term, and there can be no assurance that the ultimate liability will not exceed,
or even materially exceed, such estimates.

     5. If the ACL  transaction is consummated,  there will be additional  risks
related  to  the  transaction   and  the  ongoing   business  of  the  potential
subsidiaries of the Company.  For further  information on such potential  risks,
please see the Prospectus Supplement dated April 19, 2002.

ITEM 3.  QUALITATIVE AND QUANTITATIVE DISCLOSURES ABOUT MARKET RISK

     The  Company's  objectives  in managing  its  investment  portfolio  are to
maximize  investment  income and  investment  returns while  minimizing  overall
credit risk. Investment strategies are developed based on many factors including
underwriting  results,  overall  tax  position,  regulatory  requirements,   and
fluctuations in interest rates.  Investment decisions are made by management and
approved by the Board of  Directors.  Market risk  represents  the potential for
loss due to adverse  changes in the fair value of  securities.  The market risks
related to the Company's  fixed maturity  portfolio are primarily  interest rate
risk and  prepayment  risk.  The market risks  related to the  Company's  equity
portfolio  are  foreign  currency  risk and equity  price  risk.  The  Company's
investment in ACL Notes represents high yield lower grade debt. The market value
for higher  yielding  debt  securities  tends to be more  sensitive  to economic
conditions  and  individual  corporate  developments  than those of higher rated
securities.  In addition, the secondary market for these securities is generally
less liquid.  There have been no material  changes to the Company's  market risk
for the three months ended March 31, 2002. For further information, reference is
made to Management's  Discussion and Analysis of Financial Condition and Results
of  Operations  included in DHC's Annual  Report on Form 10-K for the year ended
December  31,  2001.  For events  that  occurred  subsequent  to March 31,  2002
reference is made to Part II Item 5. "Other Information."



                 PART II. OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS.

     NAICC is a party to various legal proceedings which are considered  routine
and  incidental to its business and are not material to the financial  condition
and operation of its business.  DHC is not a party to any legal proceeding which
is considered material to the financial condition and operation of its business.

ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS.

         Not applicable

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES.

         Not applicable.

ITEM 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

         Not applicable.

ITEM 5.  OTHER INFORMATION.

     See Note 6 to Consolidated Financial Statements for discussion of potential
acquisition and related rights offering.

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

     DHC filed Current Reports on Form 8-K on March 1, 2002 and March 27, 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.

Date:    May 15, 2002


                                DANIELSON HOLDING CORPORATION
                                      (Registrant)



                                BY:/S/DAVID BARSE
                                ---------------------------
                                David Barse
                                PRESIDENT & CHIEF OPERATING OFFICER


                                BY:/S/MICHAEL CARNEY
                                ---------------------------
                                Michael Carney
                                CHIEF FINANCIAL OFFICER