U. S. SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549

                           FORM 10-QSB



Quarterly report pursuant to section 13 or 15(d) of the
Securities Exchange Act of 1934

For the quarterly period ended September 30, 2002





Transition report pursuant to section 13 or 15(d) of the
Securities Exchange Act of 1934


Commission file number 1-12522

                  ALPHA HOSPITALITY CORPORATION
     (Exact name of registrant as specified in its charter)

           Delaware                             13-3714474
  (State or other jurisdiction of        (I.R.S. Employer Identification Number)
   incorporation or organization)


      707 Skokie Boulevard, Suite 600, Northbrook, IL 60062
            (Address of principal executive offices)


                         (847) 418-3804
                   (Issuer's telephone number)

                         Not applicable
      (Former name, former address and former fiscal year,
                  if changed since last report)


    Check whether the issuer (1) filed all reports required to be
filed  by  Sections 13 or 15 (d) of the Securities  Exchange  Act
during  the past 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


              APPLICABLE ONLY TO CORPORATE ISSUERS

   State the number of shares outstanding of each of the issuer's
classes  of  common  equity, as of the latest  practicable  date:
November 10, 2002


   Common Stock, $0.01 par value: 4,898,651 shares




ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                              INDEX




PART I                 FINANCIAL INFORMATION           PAGE NO.

Item 1.   Financial Statements (Unaudited)

 Condensed Consolidated Balance Sheets as of September
 30, 2002 and December 31, 2001                               1

 Condensed Consolidated Statements of Operations for the
 Nine Months Ended September 30, 2002 and 2001                2

 Condensed Consolidated Statements of Operations for the
 Three Months Ended September 30, 2002 and 2001               3

 Condensed Consolidated Statements of Cash Flows for the
 Nine Months Ended September 30, 2002 and 2001                4-5

 Notes to Condensed Consolidated Financial Statements         6-20

Item 2.   Management's Discussion and Analysis of Financial
  Condition and Results of Operations                         21-25


PART II                                               OTHER INFORMATION

Item 1.   Legal Proceedings                                   26

Item 6.   Exhibits and Reports on Form 8-K                    26

          Signatures                                          27




All items that are not applicable or to which the answer is
negative have been omitted from this report.






         ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

             CONDENSED CONSOLIDATED  BALANCE SHEETS
              (in thousands, except per share data)



                                              September 30,       December 31,
                                                 2002                 2001
                                              (Unaudited)          (Audited)
                                                           
                    ASSETS
CURRENT ASSETS:
       Cash                                  $   486                $  20
       Other current assets                       80                   56
     Total current assets                        566                   76

PROPERTY AND EQUIPMENT, net                        0                   11

INVESTMENT AND ADVANCES IN
  CATSKILL DEVELOPMENT, LLC                    2,947                2,947

ASSETS OF CASINO VENTURES,
  including idle property and
  equipment of $7,805 and $7,063               7,875               7,176

DEPOSITS AND OTHER ASSETS                         27                 178
                                          $   11,415            $ 10,388

              LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Related party debt                      $    2,560           $  2,594
  Accounts payable and accrued expenses        1,775              1,715
  Accrued payroll and related liabilities        329                229
  Current liabilities of Casino Ventures       3,874              1,453
     Total current liabilities                 8,538              5,991

LONG-TERM RELATED PARTY DEBT,
  including accrued interest                       0              1,101

LONG-TERM RELATED PARTY LIABILITIES
  OF CASINO VENTURES                               0              1,480

OTHER LIABILITIES                                  0                267

RELATED PARTY LIABILITIES TO BE SETTLED WITH
  COMMON STOCK                                 1,529              3,683

COMMITMENTS AND CONTINGENCIES

MINORITY INTEREST                                790                808

STOCKHOLDERS' EQUITY (DEFICIENCY):
  Preferred stock, 5,000 shares authorized:
     Series B, $.01 par value, 44 and 821
      issued and outstanding
      in 2002 and 2001, respectively               0                  8
     Series C, $.01 par value, 135 issued
      and outstanding in 2001                      0                  1
     Series D, $.01 par value, 1 issued and
      outstanding in both 2002 and 2001            0                  0
  Common stock, $.01 par value, 7,500
      shares authorized, 4,879 and
      2,629 issued and outstanding
      in 2002 and 2001, respectively              49                 26
  Capital in excess of par value             107,358             92,196
  Accumulated deficit                       (106,849)           (95,173)
     Total stockholders' equity
       (deficiency)                              558             (2,942)
                                          $   11,415          $  10,388



   See accompanying notes to condensed consolidated financial
                           statements



         ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                           (Unaudited)
           (in thousands, except  for per share data)




                                                   Nine Months Ended
                                                      September 30
                                                    2002         2001
                                                         
REVENUES:
   Casino                                          $    0       $   2,657
    Food   and  beverage,  retail  and  other           0             313
                                                        0           2,970

COSTS AND EXPENSES:
    Casino                                              0           1,577
  Food and beverage, retail and other                   0              65
  Selling, general and administrative               1,869           4,528
  Depreciation and amortization                        21             572
  Interest                                            354             324
    Pre-opening and development costs                  24              88
     Total costs and expenses                       2,268           7,154

OTHER INCOME (LOSS):
    Gain on sale of investment and
      related management contract                   3,277               0
    Loss on investment - Catskill                  (6,934)              0
    Miscellaneous                                       3               8

NET LOSS BEFORE MINORITY INTEREST                  (5,922)         (4,176)

MINORITY INTEREST                                      18             747

NET LOSS                                           (5,904)         (3,429)

DIVIDENDS ON PREFERRED STOCK                          518           3,097

NET LOSS APPLICABLE TO COMMON SHARES               (6,422)         (6,526)

WEIGHTED  AVERAGE  COMMON SHARES,
   basic and  diluted                               4,533           2,171

LOSS  PER  COMMON  SHARE, basic  and  diluted    $  (1.42)       $  (3.01)




   See accompanying notes to condensed consolidated financial
                           statements



         ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

         CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                           (Unaudited)
           (in thousands, except  for per share data)




                                                Three Months Ended
                                                   September 30,
                                                 2002         2001
                                                       
REVENUES:
  Casino                                        $    0        $    575
  Food and beverage, retail and other                0             106
                                                     0             681

COSTS AND EXPENSES:
  Casino                                             0             544
  Food and beverage, retail and other                0              13
  Selling, general and administrative              486           1,455
  Depreciation and amortization                      6             187
  Interest                                         117             144
  Total costs and expenses                         609           2,343

OTHER INCOME (LOSS)
Loss on investment - Catskill                    6,934               0

NET LOSS BEFORE MINORITY INTEREST               (7,543)         (1,662)

MINORITY INTEREST                                    0             316

NET LOSS                                        (7,543)         (1,346)

DIVIDENDS ON PREFERRED STOCK                        68               0

NET LOSS APPLICABLE TO COMMON SHARES            (7,611)         (1,346)

WEIGHTED AVERAGE COMMON SHARES,
   basic and diluted                             4,866           2,466

LOSS PER COMMON SHARE, basic and diluted     $   (1.56)     $     (.55)



   See accompanying notes to condensed consolidated financial
                           statements



         ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited)
                         (in thousands)



                                                       Nine Months Ended
                                                       2002         2001
                                                              
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss                                            $ (5,904)      $ (3,429)
  Adjustments to reconcile net loss to
     net cash used in  operating activities:
          Gain on sale of investment and
            related management contract                 (3,277)             0
          Loss on investment - Catskill                  6,934              0
          Minority interest                                (18)          (747)
          Depreciation and amortization                     21            572
          Interest amortized on loan discount               60             54
       Changes in operating assets and liabilities:
          Other current assets                             (24)           376
          Other non-current assets                         194              0
          Accounts payable and accrued expenses and
            other liabilities                              167            (21)
          Accrued payroll and related liabilities          100            (38)

NET CASH USED IN OPERATING ACTIVITIES                   (1,747)        (3,233)

CASH FLOWS FROM INVESTING ACTIVITIES:
  Proceeds from sale of investment and related
    management contract                                  3,277              0
  Purchases of property and equipment                     (639)          (793)
  (Increase) decrease in deposits and other assets           0           (435)

NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES      2,638         (1,228)

CASH FLOWS FROM FINANCING ACTIVITIES:
  Capital contributed by holders of minority interest        0            550
  Proceeds from stock options                               33             (4)
  Repayment of related party long-term debt             (1,136)             0
  Proceeds from related party long-term debt               678          2,791

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES       (425)         2,170

NET INCREASE (DECREASE) IN CASH                            466           (535)

CASH, beginning of period                                   20          1,263

CASH, end of period                                    $   486       $    728





   See accompanying notes to condensed consolidated financial
                           statements



         ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

         CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (Unaudited)
                         (in thousands)



                                                       Nine Months Ended
                                                         September 30,
                                                     2002          2001
                                                            
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 Cash paid for interest during the period            $   129       $    57

SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND
  FINANCING ACTIVITIES:

  Common stock issued in conversion of
    long-term debt and accrued interest                  188            0

  Common stock issued in settlement of
    preferred stock dividends                          5,770            0

  Common stock issued in settlement of liabilities     2,154            0

  Agreement to issue common stock in settlement
    of accrued payroll                                     0        1,529

  Common stock issued for investment in
    Catskill Development, LLC                          6,934            0

  Common stock issued in conversion of
    preferred stock                                        9            0

  Agreement to issue share of the Company's
    common stock in settlement of liabilities
    to Bryanston:
       Long-term debt                              $  1,407
       Account payable and accrued expenses              42
       Other liabilities                                455
                                                   $  1,904





   See accompanying notes to condensed consolidated financial
                           statements




              ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

           NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                (Unaudited)
                              (in thousands)

NOTE 1.  NATURE OF BUSINESS

     Alpha Hospitality Corporation (the "Company") incorporated in Delaware
on  March  19,  1993,  is engaged in the development of prospective  gaming
operations in New York.  In November 2001, the Company ceased operating its
gaming  day  cruise vessel operating in Florida.  On March  15,  2002,  the
General  Partner of Greenville Casino Partners, L.P. successfully concluded
the sale of its primary asset, a casino located in Greenville, Mississippi,
in  which  the  Company held a limited partnership interest. The  Company's
current  major  effort is investing in the development  and  management  of
potential  gaming  operations in Monticello, New York.   To  continue  this
effort  and to help the Company meet its operating expenses, Management  is
seeking  to  restructure  Casino Ventures, LLC  ("Casino  Ventures")  in  a
fashion to generate working capital for the Company.  There is no assurance
that  this restructure will be successful.  The Company intends to consider
the  acquisition  of  other operating businesses or  other  investments  in
fields other than the gaming industry.

      The  Company  is  not currently actively involved  in  any  operating
businesses.  If the Company continues to have no active business activities
and  is deemed to be engaged solely in the business of investing or trading
in  securities,  the  Company  could be subject  to  regulation  under  the
Investment  Company  Act  of 1940.  In such event,  the  Company  would  be
required  to  register as an investment company and could  be  expected  to
incur  significant  registration  and  compliance  costs.   Management  has
obtained   no  formal  determination  from  the  Securities  and   Exchange
Commission as to the status of the Company under the Investment Company Act
of  1940,  and  consequently, any violation of such Act could  subject  the
Company to materially adverse consequences.

NOTE 2. GOING CONCERN

      The  Company  currently has no operations and has a  working  capital
deficit of $ 7,046 at September 30, 2002.  In addition, Casino Ventures,  a
subsidiary of the Company, is in default of a mortgage on its gaming  boat.
The  Company's  principal current investment is in the development  of  its
interest  in  proposed  casino gaming activities in Monticello,  New  York,
which is discussed in Note 5. Such investment is not expected to contribute
to  the  Company's  cash flow during the foreseeable future  and  does  not
include interest in any securities or other interest for which there  is  a
liquid  market.  The Company is seeking to restructure Casino  Ventures  to
generate  working  capital for the Company and  cure  the  default  of  the
mortgage on its gaming boat, but there is no assurance that any significant
working capital will be generated for the Company.

      Future  liquidity could come from a debt or equity  offering,  future
acquisition  of new business operations, future monitization  of  remaining
assets  or certain tax attributes or favorable resolution of the appeal  of
prior  litigation (see Note 5).  To continue this effort and  to  help  the
Company  meet its operating expenses, Management is seeking to  restructure
Casino  Ventures in a fashion to generate working capital for the  Company.
There  is  no assurance that this restructure will be successful.   If  the
Company  is  unable  to  secure the required funding or  implement  another
liquidity  generating  transaction on a  timely  basis,  it  could  have  a
material  adverse effect on the Company's ability to meet it's  obligations
and continue as a going concern.

      The  Company's condensed consolidated financial statements have  been
presented  on  the basis that the Company is a going concern.  Accordingly,
the   condensed  consolidated  financial  statements  do  not  include  any
adjustments  relating to the recoverability and classification of  recorded
asset amounts or the amounts and classification of liabilities or any other
adjustments that might result should the Company be unable to continue as a
going concern.

NOTE  3.   BASIS  OF  PRESENTATION  AND  SUMMARY  OF  SELECTED  SIGNIFICANT
ACCOUNTING POLICIES

      Basis  of Presentation.  Certain information and footnote disclosures
normally  included  in  financial statements prepared  in  accordance  with
generally  accepted accounting principles have been condensed  or  omitted.
These  condensed  consolidated  financial  statements  should  be  read  in
conjunction  with the consolidated financial statements and  notes  thereto
included  in  the  Company's  December  31,  2001  annual  report  to   the
shareholders.  The results of operations for the period ended September 30,
2002  are not necessarily indicative of the operating results for the  full
year.

      Investments.   The Company's investment in Catskill Development,  LLC
("CDL")  is  limited to access to certain net earnings and, if  applicable,
liquidation.   Because it does not have significant influence in  operating
CDL,  the Company accounts for its investment in CDL using the cost method.
The Company increased its investment in the future revenue stream of CDL in
February   2002   by   acquiring  47.5%  of  Watertone   Holdings,   L.P.'s
("Watertone")  economic interest in certain CDL business components.    The
investment  in  CDL  was subsequently determined to  be  impaired  and  was
written down in the third quarter of 2002 (see Note 5).


                  ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE   3.   BASIS  OF  PRESENTATION  AND  SUMMARY  OF  SELECTED  SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)

      Earnings  (Loss) Per Common Share. The Company complies with Financial
Accounting Standards Board ("FASB") Statement No. 128, "Earnings Per Share",
which  requires dual presentation of basic and diluted earnings  per  share.
Basic  earnings per share is computed by dividing income available to common
stockholders  by  the  weighted-average common shares  outstanding  for  the
period.  Diluted  earnings per share reflects the  potential  dilution  that
could  occur  if  securities or other contracts to issue common  stock  were
exercised  or  converted into common stock or resulted in  the  issuance  of
common  stock  that then shared in the earnings of the entity.   Outstanding
options  and  warrants have been excluded from the Company's computation  of
loss  per  common share for the nine months and quarter ended September  30,
2002 because they are antidilutive.

      Income Taxes. The Company applies the asset and liability approach  to
financial accounting and reporting for income taxes.

     Deferred income tax assets and liabilities are computed for differences
between the financial statement and tax bases of assets and liabilities that
will  result  in future taxable or deductible amounts, based on enacted  tax
laws  and  rates  to the periods in which the differences  are  expected  to
affect taxable income. Valuation allowances are established, when necessary,
to reduce deferred tax assets to the amount expected to be realized.

      The  Company  does  not provide for deferred taxes on  the  unremitted
earnings  of its wholly-owned subsidiaries since, under existing  tax  laws,
its investment could be liquidated tax-free. As a result, any excess outside
financial  basis over tax basis is not expected to result in taxable  income
upon reversal and thus is not a temporary difference.

      Promotional Allowances. Promotional allowances primarily consisted  of
food  and  beverage furnished gratuitously to customers.  Revenues  did  not
include  the retail amount of food and beverage of $616 for the nine  months
ended  September 30, 2001 provided gratuitously to customers.  The  cost  of
these  items  of  $337  for the nine months ended  September  30,  2001  are
included in casino expenses.

     Use of Estimates. The preparation of financial statements in conformity
with  accounting  principles generally accepted  in  the  United  States  of
America  requires management to make estimates and assumptions  that  affect
the  reported amounts of assets and liabilities and disclosure of contingent
assets  and  liabilities  at the date of the financial  statements  and  the
reported  amounts  of  revenues and expenses during  the  reporting  period.
Actual results could differ from those estimates.

      Certain  estimates used by management are particularly susceptible  to
significant  changes, such as the recoverability of the  idle  property  and
equipment  of Casino Ventures and the investment and advances in  CDL.   The
Company  is  seeking  to  restructure Casino Ventures  to  generate  working
capital  for the Company and cure the default of the mortgage on its  gaming
boat.  There is no assurance that this restructure will be completed and, if
completed, any working capital will be generated for the Company.   Further,
the   success  or  the  failure  to  complete  a  restructure  could  affect
management's  estimate  of  the recoverability  of  the  idle  property  and
equipment of Casino Ventures  (see Notes 5 and 6).

     Impairment of Long-Lived Assets. Effective January 1, 2002, the Company
adopted  FASB Statement No. 144, "Accounting for the Impairment of  Disposal
of Long-Lived Assets".  Pursuant to Statement 144, the Company is accounting
for the assets owned by its Casino Ventures, L.L.C. subsidiary in conformity
with  the prior pronouncements.  The adoption of Statement 144 required  the
Company  to review the carrying value of its remaining long-lived assets  in
relation  to  historical results, as well as management's best  estimate  of
future  trends, events and overall business climate.  Such review  indicated
that  the carrying value of its investment in CDL may not be recoverable  in
full and the Company then estimated the future cash flows (undiscounted  and
without  interest  charges).  The Company determined that such  future  cash
flows  are  insufficient to recover the full carrying amount of  the  asset,
which  triggered an impairment loss and the reduction of the carrying  value
of CDL to its estimated fair value (see Note 5).

      Recent Accounting Pronouncements.   On April 30, 2002, the FASB issued
Statement 145, which, among other things, limits the classification of gains
and  losses from extinguishment of debt as extraordinary items.  The Company
does not expect provisions of this statement to have a significant effect on
the Company's financial position or operating results.

      In  June  2002, FASB issued Statement No. 146, "Accounting  for  Costs
Associated with Exit of Disposal Activities" (Statement No. 146).  Statement
No. 146 requires that a liability for costs associated with exit or disposal
activities be recognized when the liability is incurred.  Existing generally
accepted accounting principles provide for the recognition of such costs  at
the  date  management's commitment to an exit plan.  In addition,  Statement
No.  146  required  that the liability be measured  at  fair  value  and  be
adjusted  for changes in estimated cash flows.  The provisions  of  the  new
standard  are  effective  for  exit or disposal activities  initiated  after
December 31, 2002.  The Company has not determined the effect that Statement
No. 146 will have on the financial statements.



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                  (In thousands, except for per share data)

NOTE   3.   BASIS  OF  PRESENTATION  AND  SUMMARY  OF  SELECTED  SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)

      Reclassifications. Certain prior period amounts have been reclassified
to conform to the 2002 presentation.

NOTE 4. INVESTMENT IN GREENVILLE CASINO PARTNERS

   On  March  2, 1998, the Company sold substantially all of the  assets  of
Alpha  Gulf  and  Greenville Hotel, consisting of the Bayou Caddy's  Jubilee
Casino,  the Greenville Hotel and other related assets to Greenville  Casino
Partners,  L.P.   ("GCP").   As part of that transaction,  the  Company  was
granted  a  25%  interest  (subsequently reduced to  approximately  19%  for
capital call adjustments) in GCP and entered into a management contract with
GCP.   Subsequent to that sale, management was advised that GCP had incurred
significant  operating  losses resulting in a  substantial  working  capital
deficiency  and  a  partners'  deficiency through  December  31,  1998.   In
accordance  with its policy on impairment of long-lived assets, the  Company
adjusted the carrying value of its 19% limited partnership interest  in  GCP
to  zero  in  1998.   The  Company  was not responsible  for  any  of  GCP's
liabilities  and,  accordingly, did not record its share  of  any  of  GCP's
losses.

      On  March 15, 2002, the General Partner of GCP sold the Bayou  Caddy's
Jubilee  Casino  to JMBS Casino LLC for $42,200. In April  2002,  after  the
repayment  of  liabilities,  the General Partner  distributed  approximately
$14,000  to  the Limited Partners, including the Company's share of  $2,767.
An  additional  $1,000  is being held in escrow for 18  months  pending  any
claims  the  purchaser may make against GCP.  The Company's  share  of  such
residuals is not recorded on the Company's books since receipt is subject to
any such claims and other contingencies.

      In  a separate transaction, the Company also sold its Hotel Management
Agreement  for  the  Greenville Inn and Suites  located  adjacent  to  Bayou
Caddy's Jubilee Casino for $510, the proceeds of which were received by  the
Company in March 2002.


NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC

      In October 1995, Catskill Development, LLC ("CDL"), a New York limited
liability  company in which the Company (through a wholly owned  subsidiary)
is  a  member,  was  formed to pursue the development of a  proposed  Native
American  casino  in  Monticello, New York  (the "Casino  Project").   CDL's
business  plan  envisioned  three distinct  lines  of  business:  a)  casino
activities; b) real estate related activities; and c) the gaming  operations
related  to Monticello Raceway (the "Raceway") including parimutuel and  any
potential future VLT operations.  CDL's plan was to contract with  a  Native
American Tribe for the development and management of a casino to be  located
in  Monticello, New York, and to assist the Native American tribe in seeking
the  approvals necessary for such a venture under federal, state  and  local
statutes,  ordinances and regulations.  This was an ambitious  plan  because
the land involved was not currently a part of the reservation and thus would
require  unusual approvals that were typically required for the  development
of Native American casinos.

     On June 3, 1996, CDL acquired the Raceway property for $10,000.  Of the
real  property purchased, 29.31 acres adjacent to the Raceway were set aside
for  proposed  casino purposes to be deeded in trust to  the  United  States
Government  for  the  use  and benefit of a Native  American  tribe.   CDL's
negotiations with the St. Regis Mohawk Tribe (the "Tribe") were  successful,
and in July, CDL, and various related entities set up by its members entered
into  a  series of agreements with the Mohawk Tribe, as more fully described
below,  relating to the development and management of a proposed  casino  on
the land.

      Tribe's  and CDL's Federal Application.  On August 2, 1996, the  Tribe
submitted  an  application to the United States Department of  the  Interior
(the  "Department"), Bureau of Indian Affairs ("BIA"), to place  the  29.31-
acre  tract of land for the proposed casino in trust status, to be  held  by
the United States Government as trustee.  For approval, the Secretary of the
Interior  of  the  United States had to determine that the  proposed  Casino
Project was in the best interest of the Tribe and was not detrimental to the
surrounding community.  In addition, the Governor of New York had to  concur
with  these determinations in order for the land to be taken into  trust  by
the  United  States Government.  While the application to the Department  of
Interior  took approximately one year to prepare, its review and  processing
required an additional three and one-half years.  As part of the process and
subsequent  to  the  initial  filing many of the  agreements  were  amended,
restated  and/or  reaffirmed on several occasions.  Part  of  that  approval
process  required  the complex and lengthy environmental  analysis  required
under the State of New York's environmental review act ("SEQRA"), which  was
successfully completed in March 1998.  The SEQRA finding became an  integral
component of the Federal application.

     On  December  9,  1998, the Acting Area Director of  the  Eastern  Area
Office  of  the  BIA (the "EAO") transmitted findings and  conclusions  with
respect to the land to trust application for the Tribe to the Indian  Gaming
Management  Staff  (the "IGMS"), a department of the  BIA.   The  memorandum
concluded that the proposed Casino Project was in the best interest  of  the
Tribe  and  was not detrimental to the surrounding community  and  that  the
application  satisfied  all  statutory requirements.   By  memorandum  dated
February 10, 1999, the Deputy Commissioner of Indian Affairs advised the EAO
that  she  did not concur in the Director's recommendation.  The application
and  supporting  documentation were returned to the EAO  to  address  issues
enumerated by the Deputy Commissioner.  In February 1999,




               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC (CONTINUED)

officials  of  the  EAO, the IGMS and the National Indian Gaming  Commission
("NIGC") made a site visit to Monticello to meet with representatives of the
State  of New York, the Tribe and CDL to discuss specific concerns addressed
in  the  Deputy  Commissioner's memorandum.  On August 31,  1999,  the  NIGC
completed  its  preliminary  review of the revised  business  plan  for  the
proposed Casino Project.

      On  October  29,  1999, the Director of the EAO again transmitted  the
application  back  to  the  IGMS  with  findings  of  fact  and  a   renewed
recommendation  that the Secretary of the Interior find  that  the  proposed
Casino Project was in the best interest of the Tribe and not detrimental  to
the  surrounding  community.  By letter dated April 6,  2000,  addressed  to
Governor  George Pataki, Kevin Gover, Assistant Secretary of the  Department
of  the  Interior, advised and notified the Governor of New  York  that  the
proposed  Casino Project had been approved and specifically  requested  that
the  Governor concur.  However, on April 22, 2000, the Company became  aware
of  a  letter  agreement  between the Three Chiefs  (see  Tribal  Leadership
Dispute)  and Park Place Entertainment Corporation ("PPE").  Such  agreement
provided  for  PPE to have the exclusive rights to develop  and  manage  any
casino  development  the Tribe might have in the State  of  New  York.   The
ability of CDL to proceed with the proposed Casino Project has been affected
by the circumstances of the letter agreement and related activity by PPE and
are  the  subject of litigation (the "PPE Litigation") as described  in  the
Company's  annual report on Form 10-K/A for the fiscal year  ended  December
31, 2001, filed with the Securities and Exchange Commission on May 22, 2002.

      On  August 22, 2002, U.S. District Court Judge Colleen McMahon granted
PPE's  motion for summary judgment.  CDL has filed a notice of  appeal  with
respect  to the dismissal of its case against PPE and has retained the  firm
of  Mayer, Brown, Rowe & Maw to represent it in the appeal.  It is  expected
that briefs in the appeal will be filed within the next four months and that
a  decision  on  the  appeal  should  be rendered  within  eighteen  months.
Although  management  believes  that  CDL  and  its  related  parties   have
meritorious  arguments in the appeal, no assurance can  be  given  that  the
appeal  will  be successful or that, even if the appeal is successful  as  a
whole  or  in part, the litigation will ultimately be resolved in  a  manner
advantageous to the Company.

     Tribal Leadership Dispute.  A dispute arose in the summer of 1996, when
certain  individuals  who  identified themselves  with  the  prior  form  of
government  (known as the "Three Chiefs") challenged the result  of  a  1995
constitutional referendum establishing a tri-partite form of government (the
"Constitutional  Government").   Following  that  referendum  in  1995,  the
Constitutional  Government began operations and  it  held  an  election  for
tribal officials on June 1, 1996.  In a June 7, 1996 order, the Tribal Court
of the Tribe held that a separate referendum, also held on June 1, 1996, did
not have the effect of amending or repealing the 1995 Constitution.  On June
10,  1996,  the Three Chiefs took an action to rescind the certification  of
the  1995  Constitution.  The Three Chiefs then held their own  election  on
June  29,  1996, and sought recognition status from the BIA. In a  July  12,
1996  order,  the  Tribal  Court  held  that  the  action  to  rescind   the
certification  of  the  1995  Constitution  was  illegal;  that   the   1995
Constitution  was  the law of the territory until amended or  repealed;  and
that  the tribal officials elected at the June 1, 1996 election held by  the
Constitutional Government were lawfully elected.

      The  Constitutional  Government was  recognized  by  the  BIA  of  the
Department  on  July  26,  1996, by a decision of the  Acting  Eastern  Area
Director, which recognized and accepted the two orders issued by the  Tribal
Court  concerning the status of the tribal constitution and the identity  of
the tribal leaders.

      The  Three  Chiefs  appealed  the recognition  of  the  Constitutional
Government  to  the  Interior  Board of Indian  Appeals.  In  their  appeal,
representatives  of  the Three Chiefs asserted that the tribal  members  had
never  adopted the 1995 Constitution, that they, rather than the individuals
identified in the Area Director's decision, were the rightful leaders of the
Tribe  and that the Tribal Court decisions relied upon by the Area  Director
were  not  valid  judicial  decisions.  After the Board  of  Indian  Appeals
affirmed  the  recognition decision of the Area Director, the  Three  Chiefs
challenged the recognition decision in the D.C. District Court.

      On  September  30,  1999, the D. C. District  Court  found  the  BIA's
recognition  of  the  Constitutional Government to have been  arbitrary  and
capricious.  Following this decision, in a letter dated February 14, 2000, a
BIA  field representative indicated to tribal representatives that  "subject
to the resolution of any appellate proceeding" as to the D.C. District Court
decision,   "the BIA presently recognizes those individuals elected  to  the
Tribe's  three chief system of government on June 29, 1996".   The  BIA  has
subsequently recognized the Three Chiefs as representatives of the Tribe.

       After  the  D.C.  Court  issued  its  September  30,  1999  decision,
individuals associated with the Constitutional Government made a  motion  in
that  court to intervene in the case, in order to participate in an  appeal.
The  motion  to intervene was initially denied on the grounds  that  it  was
untimely.   However,  the petitioners appealed that ruling  and  the  United
States Court of Appeals reversed the denial of their motion to intervene and
remanded  the  case  to  the D.C. District Court for  consideration  of  the
appropriateness  of  the motion to intervene on other  grounds.   While  the
intervention  appeal was pending, the BIA's own Notice of  Appeal  from  the
September 30, 1999 decision was withdrawn.

     Upon reconsideration, the D.C. District Court, in a memorandum decision
filed  March  18, 2002, indicated that its previous order was not  a  "final
order" because it had remanded the matter to the BIA for substantial further
proceedings.   In  particular that Court stated  that  "the  Court  did  not
expressly  order the BIA to recognize the Three Chief system  of  government
nor did the court identify, in the event



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC (CONTINUED)

of  such recognition, which three chiefs should be recognized".  The Company
has  been  advised  that the Constitutional Government continues  to  pursue
recognition  by  the  BIA  on  the  ground  that  the  substantial   further
proceedings referred to in the decision of the D.C. District Court have  not
yet  been completed and that no final decision on the merits with regard  to
recognition  of a government for the St. Regis Mohawks has been  made  since
the original order of the D.C. District Court.

      In  the same decision, that Court again found that the interveners had
no  standing  to  appeal  and denied the motion to  intervene.   That  Court
indicated  that the reason for the denial was that it did not  believe  that
the interveners had adequately established a "cognizable" legal interest  in
the  case because they had brought the action as individuals and not as  the
Constitutional Government and because, had the interveners been  parties  to
the case, they would not have had a right to appeal the decision in the case
since the decision was not a "final order" for the reasons described above.

     On June 5, 2002 Neal McCaleb, Assistant Secretary for Indian Affairs of
the  Department  of  Interior,  issued a letter  to  the  attorney  for  the
Constitutional   Government.   The  letter   denied   a   request   by   the
Constitutional  Government for a reconsideration of the recognition  of  the
Three  Chiefs  by the Department.  The letter ends with the  statement  that
"this  decision  constitutes the final agency decision for the  Department".
On  August 19, 2002, the members of the Constitutional Government on  behalf
of  the  St. Regis Mohawk Tribe filed suit in the Northern District  of  New
York  against the Department of Interior, Bureau of Indian Affairs and  Neil
McCaleb, as Assistant Secretary of the Department of the Interior.  The suit
requests  the  court  to  recognize the Constitutional  Government  and  the
validity of the Tribal Court System.  The company can express no opinion  as
to the likelihood of success of this litigation.

      Status of Agreements with the Tribe.   The Company is affected,  as  a
member  of  CDL  or  related  entities,  by  the  various  arrangements  and
agreements with the Tribe relating to the development and management of  the
proposed casino.  Pursuant to such agreements, that tribe was to purchase  a
parcel of land at the Raceway site from CDL, as described above, and various
related  entities were to assist with the development and  management  of  a
casino to be built on the land.

      A  Development and Construction Agreement was entered into  among  the
Tribe,  the  St.  Regis  Mohawk  Gaming  Authority  and  Monticello  Raceway
Development,  LLC  ("MRD"), a New York limited liability  company.   MRD  is
owned  75%  by  Americas Tower Partners and 25% by BKB, LLC  (owned  by  two
officers  of  the  Company, Robert Berman and Scott  Kaniewski,  and  Philip
Berman,  Robert Berman's brother).  That Agreement, as amended and restated,
called  for the St. Regis Gaming Authority to retain and engage MRD  as  its
exclusive  agent  and  grants it the exclusive right  to  design,  engineer,
develop,  construct  and  furnish the proposed casino,  subject  to  certain
supervision  by the Development Business Board ("Development  Board").   The
Development Board consists of four representatives, two appointed by the St.
Regis  Mohawk Gaming Authority and two appointed by MRD.  Any action of  the
Development  Board must be a result of agreement by at least  three  members
with certain actions requiring a unanimous consent.

     The Tribe also entered into a Gaming Facility Management Agreement with
Mohawk Management LLC ("MML"), a New York limited liability company.  MML is
owned 60% by CDL, in which the Company has a membership interest, and 40% by
Alpha  Monticello, Inc. ("AMI"), a wholly owned subsidiary of  the  Company.
Pursuant  to such Agreement, MML was provided the exclusive right to  manage
the  proposed  casino for seven (7) years from its opening  and  to  receive
certain  fees  for the provision of management and related services.   Under
that  Agreement,  MML  was  to be the exclusive agent  for  the  purpose  of
managing  the proposed gaming enterprise, subject to certain supervision  by
the Management Business Board.  MML's representation on the Management Board
is  controlled  by  MRD.   As a result, the Company  does  not  control  the
operations  of these entities or the development, construction or operations
of the proposed casino.

     As amended and restated, the Gaming Facility Management Agreement calls
for  the St. Regis Mohawk Gaming Authority to pay MML a fee equal to 35%  of
Net  Revenues  which  is  defined  as gross  revenues,  less  all  Operating
Expenses.   Operating  Expenses  include  (i)  all  accrued  expenses,  (ii)
depreciation  and amortization expenses; (iii) any interest expense  related
to the development of the proposed casino; and (iv) any payments pursuant to
any agreement with New York State.

     Initially,  representatives of the Constitutional  Government  executed
all  such  agreements.  After the dispute with regard to  tribal  government
arose  in  1996, the Three Chiefs entered into a Memorandum of Understanding
with  the  Constitutional  Government under which both  factions  agreed  to
support  the  casino project and representatives of the  Three  Chiefs  also
executed all the relevant agreements.

     Completion of the project contemplated by the agreements was subject to
certain  conditions, including the obtaining of relevant federal  and  state
governmental  approvals.   CDL, in conjunction with  its  related  entities,
assumed  responsibility for and undertook, seeking and obtaining all  local,
state  and federal approvals required or necessary to construct and  operate
the  proposed casino project.   By letter dated April 6, 2000, addressed  to
Governor  George Pataki, Kevin Gover, Assistant Secretary of the  Department
of  the  Interior, advised and notified the Governor of New York that  CDL's
proposed  casino  project with the Tribe had been approved and  specifically
requested that the Governor concur.  However, on April 22, 2000, the Company
became  aware  of  a  letter agreement between the Three  Chiefs  and  which
agreement  provided  for PPE to have the exclusive  rights  to  develop  and
manage any casino development the Tribe might have in the State of New York.
The  circumstances of this letter agreement and related activity by PPE  are
the subject of litigation



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC (CONTINUED)

as  described in the Company's annual report on Form 10-K/A for  the  fiscal
year  ended  December  31,  2001, filed with  the  Securities  and  Exchange
Commission  on May 22, 2002.  On August 22, 2002, U.S. District Court  Judge
Colleen McMahon granted PPE's motion for summary judgment.

       CDL has filed a notice of appeal with respect to the dismissal of its
case  against PPE and has retained the firm of Mayer, Brown, Rowe &  Maw  to
represent  it in the appeal.  It is expected that briefs in the appeal  will
be  filed  within  the next four months and that a decision  on  the  appeal
should  be  rendered  within eighteen months.  Although management  believes
that  CDL and its related parties have meritorious arguments in the  appeal,
no  assurance can be given that the appeal will be successful or that,  even
if  the  appeal  is  successful as a whole or in part, the  litigation  will
ultimately be resolved in a manner advantageous to the Company.

      In  November  2001, CDL, MML and MRD entered into a renewal  agreement
with  representatives  of  the Constitutional  Government.   This  agreement
renews  until  December  31,  2002 the Amended and  Restated  Land  Purchase
Agreement,  the Amended and Restated Development and Construction Agreement,
and the Amended and the Restated Facility Management Agreement.  The renewal
agreement  contains  various  conditions that must  be  satisfied  prior  to
expiration of such renewal agreement on December 31, 2002.  There can be  no
assurance that all such conditions can be satisfied by that date. No similar
agreement  has  been  entered  into with the representatives  of  the  Three
Chiefs.    The  renewal  agreement was predicated upon the  assumption  that
judicial  and  administrative decisions favorable to the positions  of  CDL,
MML, MRD and the Constitutional Government would be preserved or achieved in
time  for  performance of these agreements prior to December 31, 2002.    As
this  assumption is no longer realistic, CDL, on October 25, 2002,  notified
the  representatives of the Constitutional Government that it was  reviewing
and  would  pursue  other alternatives for the development  of  the  Raceway
property.   CDL has advised the Company that it has commenced pursuing  such
other  alternatives, including the full range of options from  developing  a
casino for another Native American Nation to outright sale of the venture or
any of its related assets.

     The Company's History Within CDL. The Company, through its wholly-owned
subsidiary,  AMI,  was party to a General Memorandum of  Understanding  (the
"Memorandum")  with  CDL (and, collectively with AMI, the  "Parties")  dated
December  1, 1995, which among  other things, provided for the establishment
of  MML,  a New York limited liability company, for the purpose of  entering
into  an  agreement to manage the proposed casino.  The Memorandum also  set
forth  the general terms for the funding and management obligations  of  CDL
and  AMI  with regard to MML.  In January 1996, MML was formed with each  of
CDL  and AMI owning a 50% membership interest in MML.  On July 31, 1996, MML
entered  into  a  Gaming  Facility Management  Agreement   (the  "Management
Contract") with the Tribe for the management of the proposed casino.   Among
other  things, the Management Contract provided MML with the exclusive right
to  manage  the  proposed casino for seven years from  its  opening  and  to
receive certain fees to provide management and related services.

     By its terms, the Memorandum between CDL and AMI terminated on December
31,  1998,  since  all  of  the  governmental approvals  necessary  for  the
construction and operation of the proposed casino were not obtained by  MML.
The  Management  Contract  between  MML and  the  Tribe  contained  no  such
provision.  Additionally, the Memorandum was silent as to the effect of such
termination  on the continued existence of  MML, on the Parties'  respective
50% membership interests therein or on the Management Contract.  On December
28,  1998,  AMI  filed for arbitration, as prescribed by the Memorandum,  to
resolve certain disputes between the Parties.

       In  July  2000,  the  Parties completed a final settlement  agreement
pursuant to which AMI (or another affiliate) became entitled to receive  40%
of  any basic management fee income and 75% of any service fee income (which
is  limited  to 10% of casino revenues) (the "ASR fee"), accruing  from  the
operation of any Native American casino facility development at the Raceway.
The  net  result  of  such  settlement entitled  the  Company  (through  its
affiliates)  to receive approximately 47% of all casino management  fee  and
service income derived from the underlying casino management and development
contracts.   The  original Management Contract contemplated  an  arrangement
specific to the Tribe, while the settlement agreement covers all prospective
federally recognized Native American Nations.  Accordingly, as part  of  the
settlement,  Alpha  Casino Management, Inc. ("ACM"),  a  subsidiary  of  the
Company,  and  Monticello Casino Management, L.L.C. ("MCM") were  formed  to
facilitate such potential non-Mohawk Tribe arrangements.

      As  part of and in conjunction with such settlement, AMI acquired from
Bryanston  Group,  Inc.  ("Bryanston"), a  shareholder  of  the  Company,  5
percentage  points  of Bryanston's ownership interest  in  the  real  estate
component  of CDL's business for $455 plus additional consideration  if  the
asset  is  liquidated.   In June 2001, the Company agreed  to  satisfy  this
obligation  through the issuance of shares of its common  stock,  valued  at
$8.00  per  share (the then current market price.)  Additionally,  Bryanston
agreed  to transfer to AMI Bryanston's 25% interest in the raceway component
of CDL's business.  Under the previous agreement, AMI did not participate in
this  source  of revenue.  As of September 30, 2002 and December  31,  2001,
excluding  $6,934  recorded  in  February  2002  in  connection   with   the
acquisition  of  47.5% of Watertone's economic interest in  the  casino  and
racetrack  business  components  of  the  businesses  of  CDL,  the  Company
capitalized $2,492 towards the design, architecture and other costs  of  the
development  plans for the proposed casino.  Based on the  August  22,  2002
court  decision,  the Company has conducted an impaired  asset  analysis  in
regards  to its investment in CDL.  The Company believes that based  on  the
amount of preferred capital and priority returns due certain members of CDL,
its  ability  to recover the $6,934 recorded in February 2002 in  connection
with the Watertone transaction is remote.  Therefore the Company has written
it off



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                  (In thousands, except for per share data)

NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC (CONTINUED)

in the third quarter of 2002.

      The  Company  and certain members of CDL have contributed considerable
amounts  of money to CDL to fund the purchasing of the Raceway and  pursuing
the approval and development of a Native American casino on a portion of the
Raceway  property.  These contributions and mortgage (together with interest
thereon  compounded at 10% per annum) must be repaid before any net earnings
from  CDL's  operations would be available for distribution to the  Company.
As of November 14, 20021, the aggregate amount needed to satisfy the payment
of  said  contributions (with interest) and certain other senior obligations
payable to certain members of CDL was approximately $45,596.  As of November
14,  2002, the Company's preferred capital balance was approximately  $4,778
out   of  a  total  preferred  capital  balance  for  all  the  members   of
approximately  $38,865.  Currently the Company has capitalized approximately
$2,947  of  these  capital contributions on its balance  sheet  (on  a  cost
basis).   These  preferred capital balances are subordinate to  a  mortgage,
which  at November 14, 2002, was approximately $6,731.  Currently, any  cash
flow  from  the  operations of the Raceway are being  retained  by  CDL  for
working capital purposes and to fund litigation and development expenses  in
conjunction  with  other potential gaming operations at the  track..   As  a
result,  the Company is not expected to receive any distributions  from  CDL
with  respect  to  its  interests in CDL (other than  with  respect  to  its
preferred  capital  contributions  and  interest  thereon),  until  CDL  has
achieved additional net revenues sufficient to discharge the payment of  all
of these priority returns.

      Since all of the previous arrangements will respect to the development
of  a casino for a Native American Nation at the Raceway are no longer being
pursued,  the  ability  of  MML  or MCM to  undertake  the  development  and
management of the proposed casino in Monticello, New York will depend on the
ability  to reach a definitive agreement with a federally recognized  tribe,
as  well  as the obtaining of all requisite federal and state approvals  for
the  casino  to be located on land to be placed in trust for the benefit  of
such  tribe and to be managed under any management arrangement.  The Company
has  been  advised that CDL is currently involved in active negotiations  to
develop  new  strategic  alliances  and arrangements  with  respect  to  the
development of such a casino.  However, there can be no assurance  that  the
project  will be revived or that it will receive all requisite approvals  to
become operational.

      In  October  2001, the New York State Legislature passed a  bill  that
expanded  the  nature and scope of gaming in the state ("VLT  Legislation").
That bill was signed by the Governor on October 31, 2001.  The provision  of
the  VLT  Legislation  relevant to the Company and its development  partner,
CDL,  include:  a)  authority  given to the  Governor  to  negotiate  casino
licenses  for up to three Native American casinos in the Catskills;  and  b)
the  authority for several of New York's racetracks, including the  Raceway,
to  operate  video lottery terminal ("VLTs") in their facilities.   The  VLT
operation  will  be conducted by the New York State Lottery (the  "Lottery")
with the racetracks functioning largely as agents for the Lottery.

      CDL,  in  which the Company has a significant interest,  is  currently
working  with  the  New  York State Lottery to explore  the  feasibility  of
installing VLTs at the Raceway.  CDL provides its members with interests  in
various  business units.  The Company has a 37% interest  in  one  of  these
business units, which is responsible for racing and gaming activities at the
Raceway.  CDL has advised the Company that it has received a letter from the
Lottery,  dated  March 21, 2002, advising the Raceway that the  Lottery  has
completed  its  initial  review  of  the Raceway's  business  plan  for  the
operation of VLTs at the Raceway during the initial three-year trial  period
approved  by  the State Legislature.  Based on such review, the Lottery  has
made an initial allocation of 1,800 VLTs to the Raceway and has approved the
maximum  permitted rate for compensation of 25% of revenues generated  after
payout  of  prizes  for the Raceway.  The law currently  provides  that  the
Raceway must apply 35% in the first year, escalating to 45% in years two and
three,  of  its compensation to enhance purses at the Raceway and each  year
must dedicate 5% of its compensation to a State Breeding Development Fund.

     The  business plan was submitted at the request of the Lottery, and  in
accordance with Lottery procedures, does not represent a final decision with
respect  to  the implementation of VLTs by CDL.  The business plan  includes
certain   assumptions  recommended  by  the  Lottery  and  other   estimates
considered  preliminary by CDL and the Company.  Using these  estimates  and
assumptions,  the  plan does not show levels of operating  income  currently
considered adequate by CDL to go forward with the project.  CDL continue  to
evaluate  the  appropriateness of making the required  capital  expenditures
necessary for VLT operations relative to the length of the test period,  the
ultimate level of return on investment, and the implementation date for  the
program.   The Lottery has not yet established a firm start date or  adopted
regulations with regard to the program.  On May 16, 2002, the New York State
Legislature  passed  a  bill  that further  expands  the  October  2001  VLT
Legislation.  This bill extends the test period under the current  law  from
three  years  to  a  period  ending December 31, 2007.   Further,  the  bill
authorizes  each  track  to enter into an agreement  with  the  organization
representing  its  horsemen  to reduce the percentage  of  its  vendor  fees
dedicated to enhancing purses at such track during the initial three  years,
to an amount not less than 25 percent.  That bill was signed by the Governor
on May 29, 2002.  In addition, CDL's ability to proceed with the VLT program
may be impacted by its plans with respect to casino development at the site.
Accordingly, no assurance can be given that CDL will decide to proceed  with
the operation of VLTs at the Raceway.

      On  February  12,  2002, the Company entered into  an  agreement  with
Watertone  providing  for the acquisition of 47.5% of  Watertone's  economic
interests in the casino and racetrack business components of the business of
CDL.  This agreement replaced and superseded an agreement previously entered
into  with Watertone in August 2001 pursuant to which the Company had agreed
to acquire



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                  (In thousands, except for per share data)

NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC (CONTINUED)

all  of  Watertone's economic interest in the casino and racetrack  business
components  of  CDL's  business.   The  transaction  contemplated  by   this
agreement  closed  on March 12, 2002.  In consideration  for  such  economic
interests, the Company issued 576 shares of its common stock for the benefit
of Watertone.  In accordance with FASB Statement 123, "Accounting for Stock-
Based  Compensation",  the  valuation  of  the  economic  interest  in   CDL
transferred  by Watertone and held for the benefit of the Company  has  been
reported at an amount of $6,934, which is equal to the market value  of  the
shares  of  common  stock of the Company (determined  as  of  the  close  of
business  on the date of issuance) issued in consideration for such economic
interests.   However, the Company's ability to realize that amount  (or  any
other amount) with respect to its investment in such economic interests will
be  dependent  upon a variety of matters that are outside of  the  Company's
control.  Generally, the Company would not be expected to realize any amount
with  respect to such investment unless CDL generates net revenues or  other
net  proceeds  that  exceed the aggregate amount of the  senior  obligations
(which, as of November 14, 2002, amounted to approximately $6,731) and other
priority  returns (which, as of November 14, 2002 amounted to  approximately
$38,865) payable by CDL.  CDL's ability to generate any such net revenues or
other net proceeds will in turn depend upon a variety of factors, which  may
include,  among others: (a) a successful resolution (by judgment, settlement
or  otherwise)  of the future appeal of the PPE Litigation;  (b)  successful
development  of  a  casino at the Raceway (whether owned by  the  St.  Regis
Mohawk  or  another Native American tribe); (c) the development or financing
of real estate owned by CDL; and/or (d) profitable operation or financing of
the Raceway.  Further, in the event CDL is successful in generating any such
net  revenues or other net proceeds, the Company's entitlement to receive  a
portion  thereof on account of such economic interests will depend upon  the
amount  of  such excess net revenues or other net proceeds that is allocable
to the casino and raceway components of CDL's business.  Based on the August
22,  2002  court  decision,  the Company has  conducted  an  impaired  asset
analysis  in  regards to its investment in CDL.  The Company  believes  that
based  on  the amount of preferred capital and priority returns due  certain
members of CDL, its ability to recover the $6,934 recorded in February  2002
in  connection  with  the Watertone transaction is  remote.   Therefore  the
Company has written it off in the third quarter of 2002.   Additionally,  as
part  of  the  proposed  transactions, the Company entered  into  employment
agreements with two principals of Watertone, Messrs. Robert Berman and Scott
Kaniewski, providing for annual aggregate salaries of $500 (which is subject
to  deferral  under certain circumstances) and options to  purchase,  at  an
exercise price of $17.49 per share, up to an aggregate of 180 shares of  the
Company's  common stock (which number of shares will be subject to  increase
to an aggregate of up to 591 upon shareholder approval).

      As a consequence of the issuance of shares and the granting of options
as  part  of  the transaction with Watertone and the issuance of  shares  in
connection  with  conversion of the Series B and C Preferred  Stock  and  of
certain  indebtedness owed to Bryanston, the Company's flexibility to  issue
additional   equity  (for  financing  purposes,  in  conjunction   with   an
acquisition or otherwise) without negatively impacting the Company's ability
to  achieve  the  maximum benefits associated with the  Company's  tax  loss
carryforward  may  be  limited.  Additionally,  as  a  consequence  of  such
transactions and related transactions, the Company may be obligated to issue
additional shares of common stock, which could result in dilution to current
shareholders as well as further limit the Company's flexibility  in  issuing
additional   equity  (for  financing  purposes,  in  conjunction   with   an
acquisition  or otherwise) may be limited without negatively  impacting  the
Company's  ability  to  achieve  the maximum benefits  associated  with  the
Company's tax loss carryforward.

      Upon closing those transactions, before consideration of the ASR  fee,
the  Company's  interest  in any net revenues derived  from  CDL's  business
component   related   to  the  casino  and  wagering  operations   increased
effectively  from 40% to approximately 49% and its interest in net  revenues
derived  from the Raceway's parimutuel operation increased effectively  from
25% to approximately 37%.

      In  April  2002, five (5) former officers or directors of the  Company
were  charged  in an indictment with certain allegedly criminal  activities.
These  included: Monty Hundley, who resigned from the Company in March 1995;
Howard Zukerman who resigned in April 1997; Sanford Freedman who resigned in
March  1998;  Stanley  Tollman (father of Brett  Tollman)  who  resigned  as
Chairman,  President and Chief Executive Officer in February 2002 and  James
Cutler  who  resigned in February 2002.  None of the acts they  are  charged
with  relate to their roles or activities with the Company, and the  Company
is  not charged with any wrongdoing.  However, ownership of Bryanston Group,
the  Company's principal shareholder and a creditor of the Company,  can  be
associated   with  Monty  Hundley  and/or  Stanley  Tollman  through   their
relationships with its beneficial owners.

      In  June  2002,  Brett Tollman, the son of former Chairman  and  Chief
Executive Officer Stanley Tollman, submitted his resignation as a member  of
the  Board  of  Directors and Vice President of the  Company.   Mr.  Tollman
resigned following the filing of a Federal complaint alleging tax violations
against  him.   Mr. Tollman indicated that he had submitted his  resignation
because  he felt that, even though the allegations against him are unrelated
to  the  business of the Company, it was in the best interest of the Company
and expressed his view that the allegations are entirely unwarranted.

      The Company and certain of its affiliates are subject to regulation by
various  governmental agencies that regulate and license gaming  activities.
As  part  of  such regulation, the Company and its affiliates are  generally
required  to  be  licensed or otherwise approved in each such  jurisdiction,
which  is  in turn generally subject to a determination of suitability  with
respect to the Company and it affiliates, and their officers, directors  and
significant  investors.   For example, the New  York  Racing  Board  upon  a
determination that it is inconsistent with the public interest,  convenience
or  necessity or with the best interests of racing generally that any person
continue to be



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS -- (Continued)
                  (In thousands, except for per share data)

NOTE 5.  INVESTMENT IN CATSKILL DEVELOPMENT, LLC (CONTINUED)

a  shareholder (of record or beneficially) in any entity that is licensed to
engage  in  racing  activities or that owns 25% or  more  of  such  licensed
entity,  may  direct  such shareholder to dispose of its  interest  in  such
entity.   The  Company's  Annual Report on Form  10-K  for  the  year  ended
December  31,  2001,  on  file with the Securities and  Exchange  Commission
contains  additional information concerning state and federal regulation  of
gaming activities that may affect the Company's gaming related activities in
Mississippi  or New York.  In the event that an officer, director,  investor
or  creditor of a regulated entity or an affiliated entity were not found to
be  suitable,  the  license or other approval to conduct  gaming  activities
could be revoked or conditioned upon such officer or director resigning; and
in  the  event any such investor or creditor were not found to be  suitable,
the  license  or  other  approval could be revoked or conditioned  upon  the
divestiture or termination of such investor's or creditor's interests.

      In  light of the fact that none of the individual's referred to  above
who have been charged are currently serving as an officer or director of the
Company  (or  any  of  its  subsidiaries) and the  fact  that  none  of  the
activities they are charged with relate to any action they took as  officers
or  directors of the Company (or any of its subsidiaries) and in view of the
ability  of the applicable regulatory authorities to require divestiture  of
interest in licensed gaming entities, management does not believe that  such
indictments  should  adversely affect any finding of  suitability  that  has
previously been made with respect to the Company or any of its affiliates or
that  may  be required in order for the Company or any of its affiliates  to
engage in gaming activities in the future.

NOTE 6. INVESTMENT IN CASINO VENTURES, L.L.C.

      On  July  8,  1999,  the  Company  contributed  its  inactive  vessel,
Jubilation, to Casino Ventures.  At the time of the contribution, the vessel
(including gaming equipment, furniture and other items) had a net book value
of  $4,149.   In exchange, the Company received $150 in cash,  a  promissory
note of $1,350 and a membership interest in Casino Ventures.  The promissory
note  accrues  interest at prime plus one percent with  a  minimum  rate  of
8.75%,  payable  quarterly, with the principal balance  due  July  8,  2002.
Under  certain circumstances, the Company's current 93% membership  interest
in   Casino  Ventures  may  be  subject  to  reduction  and  dilution.   The
consolidated  financial statements of the Company includes the  accounts  of
Casino  Ventures  until  such  time  as the  Company's  membership  interest
decreases to less than 50%.  A former director of the Company is a member in
Casino  Ventures  and  serves as its General Manager. That  former  director
advanced funds to Casino Ventures in 2000, 2001 and 2002 that were used  for
site and vessel improvements.  As of September 30, 2002, the loan payable to
the former director amounted to $2,049.  The loan accrues interest at 8% and
matures  April 2003.  During the nine months ended September  30,  2002  and
2001,  the Company capitalized $742 and $596 of costs, respectively, related
to  the  refurbishment of the vessel and improvement to its site in  Tunica,
Mississippi and incurred $24 and $88 of start-up costs, respectively.

     The vessel was used as collateral to obtain funding of $650 towards the
aforementioned  costs of Casino Ventures (see Note 8) in  1999.    The  $650
mortgage is currently in default.  Total interest expense on Casino  Venture
debt  for the nine months ended September 30, 2002 and 2001 amounted to $152
and  $113, respectively.  Pursuant to an amendment agreement effective April
18,  2001, the total maximum borrowings allowed to be collateralized by  the
vessel is $1,000.

      The  Company  is  seeking to restructure Casino Ventures  to  generate
working capital for the Company and cure the default of the mortgage on  its
gaming  boat.  There is no assurance that this restructure will be completed
and,  if  completed,  any working capital will generated  for  the  Company.
Further,  the success or the failure to complete a restructure could  affect
management's  estimate  of  the recoverability  of  the  idle  property  and
equipment of Casino Ventures.

      At September 30, 2002 and December 31, 2001, assets and liabilities of
Casino Ventures consisted of the following:




                                     2002            2001
                                          
Assets:
    Property and equipment, net   $  7,805       $ 7,063
    Deposits                            54            54
     Other                              16            59
                                     7,875         7,176
Current liabilities:
 Long-term liability, current
   maturities                        2,732           683
 Accounts payable and accrued
   expenses                          1,142           770
                                     3,874         1,453
Long-term liabilities:
     Long-term debt               $      0       $ 1,480





               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 7. PROPERTY AND EQUIPMENT

  At September 30, 2002 and December 31, 2001, property and equipment in use
is comprised of the following:



                                                2002      2001
                                                 
          Furniture, fixtures and equipment  $     141   $    159

          Less accumulated depreciation
              and  amortization                    141        148
                                             $       0   $     11



  On July 8, 1999, the Company contributed idle equipment to Casino Ventures
(see  Note  6).  These assets are being held for disposal and are not  being
depreciated.   At  September 30, 2002 and December 31,  2001,  property  and
equipment held for disposal is as follows:



                                     2002        2001
                                      
Boat and improvements             $  8,614   $  7,872
Gaming equipment                     1,944      1,944
Furniture, fixtures and equipment    1,471      1,471
                                    12,029     11,287
Less accumulated depreciation
  and  amortization                 (4,224)    (4,224)
                                  $  7,805    $ 7,063




              ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

    NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS  -- (Continued)
                         (Unaudited) (in thousands)

 NOTE 8.  LONG-TERM DEBT AND OTHER NON-CURRENT LIABILITIES


Long-term debt at September 30, 2002 and December 31, 2001 was comprised  of
the following:



                                          Interest
                                          Rate             2002         2001
                                                          
Related Party Debt
   Loan   payable  (a),  including
   accrued interest of $84 and $55
   as of September 30, 2002 and
   December 31, 2001, respectively            4%      $     970      $  1,101

   Loan payable to a former director
   of the Company, due in April 2003          8%          2,049         1,480

   Note payable to Bryanston Group,
   Inc. ("Bryanston"), a major
   stockholder, with interest
   payable monthly and principal
   payments, commencing January 1, 2001,
   not to exceed $1,000 per annum,
   with any unpaid balance due at
   maturity in April  2005 (b).              8%               0         1,407

   Loan payable to Bryanston, due on
   demand including accrued interest
   of $57 and $75 as of September 30,
   2002 and December 31, 2001,
   respectively                              8%           1,550        2,594

   Accrued compensation (c)                               1,529        1,529

   Other payables and accrued expenses                        0          747
  Total related party debt                                6,138        8,858

   Mortgage note collateralized by
   the Company's inactive vessel
   (see Note 6) with interest payable
   monthly and principal due in
   January 2001                             8%             650           650

   Promissory note payable, due on
   demand                                   6%              33            33
                                                         6,821         9,541
  Less amounts included in:
   Liabilities of Casino Ventures
   (see Note 6)                                          2,732         2,163

  Liabilities to settled in common stock                 1,529         3,683

  Related party current                                  2,560         2,594
                                                     $       0     $   1,101




               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 8.  LONG-TERM DEBT AND OTHER NON-CURRENT LIABILITIES (CONTINUED)

      (a)  On  July 31, 2000, the Company received a  $1,250 loan  from  the
holder   of  the  Company's  preferred  stock,  Series  D  (see  Note   11).
Simultaneously with the closing of that loan, the lender also received  12.5
warrants  exercisable at a price of $24.00 per share, which expire  in  July
2003.   The  loan accrues interest at a rate of 4% per annum, and  Bryanston
has  agreed,  subject to certain terms and conditions,  to  subordinate  its
entitlement  to receive cash dividends in lieu of payment on  the  preferred
stock,  Series B and C, owned by it and on the Company indebtedness owed  to
it  to  the prior payment of such loan, as well as payments due with respect
to the preferred stock, Series D.

      Relative  to  the  $1,250 principal amount of the  loan  and  warrants
issued, the Company has allocated approximately $213 as the estimated  value
of  the  warrants issued with the loan.  This amount is being  amortized  as
additional interest expense and an increase to notes payable over  the  life
of the loan using the effective interest method until such loan is repaid or
the  warrants  are  converted into common stock. In the  nine  months  ended
September  30,  2002,  $180 of the principal amount was  converted  into  33
shares  of the Company's common stock.  At September 30, 2002, approximately
$168  has been amortized and the remaining balance of approximately  $60  at
September 30, 2002 is reflected as a reduction of the loan payable.

      (b)  Bryanston  agreed, subject to certain terms  and  conditions,  to
subordinate  its  rights to repayment of principal and to  payment  of  cash
dividends  to  the  prior  payment of amounts due  to  the  holders  of  the
preferred stock, Series D.

     (c) The Company was obligated under an employment contract with Stanley
S.  Tollman, its former Chairman and Chief Executive Officer ("CEO").  Under
this  agreement the Company accrued deferred compensation of $250 per  year.
The  CEO agreed to waive his rights to receive the $250 salary for the  2001
and 2000 years.  As of September 30, 2002 and December 31, 2001, the CEO was
owed  $1,529 of deferred compensation.  Further on September 30,  2001,  the
CEO  agreed  to  be  paid  only in common stock  and  rescind  any  previous
conversion agreements.

      Interest  expense on related party debt totaled $116 and $44  for  the
nine months ended September 30, 2002 and 2001, respectively.

      The  Company  has  classified $1,529 and $3,683, respectively,  as  of
September  30,  2002  and  December 31, 2001 of  long-term  debt  and  other
liabilities  as  non-current because the creditors  have  agreed  to  accept
shares of common stock in settlement of the following debt and liabilities:




                                        2002      2001
                                         
            Note to Bryanston         $     0   $ 1,407
            Accrued compensation        1,529     1,529
            Other payables and
             accrued expenses               0       747
                                      $ 1,529   $ 3,683



             In  January 2002, the Company issued 238 shares of common stock
to  settle the note to Bryanston and other liabilities totaling $1,904.   In
May 2002, the Company issued 25 shares of common stock in settlement of $250
of other payables.




               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 9.  COMMITMENTS, CONTINGENCIES AND RELATED PARTY TRANSACTIONS

      Lease  and Other Commitments. The Company is obligated under operating
leases relative to real property and equipment expiring through 2003. Future
aggregate  minimum annual rental payments under all of these leases  are  as
follows:

      In  December  2001, the Company vacated its office space in  New  York
City.  The lease does not expire until 2004.  Final lease settlement payment
due for the New York City office lease is $210.  The Company currently rents
office  space in Northbrook, Illinois and New York, New York, on a month-to-
month basis.

       On  December  19,  2001,  the  Company's  subsidiary,  Alpha  Florida
Entertainment, L.L.C. ("Alpha Florida LLC"), terminated its lease with Miami-
Dade County, in connection with its Ella Star Casino.  No provision has been
recorded  for  any  future  amounts related to  any  contractual  agreements
entered into by Alpha Florida L.L.C.  or Alpha Florida Entertainment,  Inc.,
its predecessor.

      On  February 12, 2002, the Company's Board of Directors (the  "Board")
accepted  the  resignations  of Stanley S. Tollman  and  one  of  its  other
directors.  Robert A. Berman was appointed by the Board to fill the  vacancy
left  by Mr. Tollman's retirement and Scott Kaniewski was appointed  by  the
Board  to fill the other Board vacancy.  The Company entered into employment
agreements  with Mr. Berman and Mr. Kaniewski providing for annual  salaries
of  $300  and  $200, respectively, payment of which is subject  to  deferral
under  certain  circumstances.  Additionally, each of  Mr.  Berman  and  Mr.
Kaniewski  was granted options to purchase, at an exercise price  of  $17.49
per  share, up to 95 shares of the Company's common stock, which  number  of
shares  is subject to be increased to 296 shares for each of Mr. Berman  and
Mr. Kaniewski, upon shareholder approval.

      To comply with State requirements regarding the Company's interest  in
Casino Ventures, LLC, the Company has received a finding of suitability from
the Mississippi Gaming Commission.  The Company's finding of suitability was
renewed in October 2001 for a three year period.

     Litigation. In January 1996, the Company was named as a defendant in an
action  based on the theory of "liquor liability" for the service of alcohol
to  a  customer.  This  case  was settled in 2002 with  funds  substantially
provided by the Company's insurance carrier.

      The  Company was named as a defendant in an action brought  by  Global
Trading Group, Inc. in the U. S. District Court for the Northern District of
Mississippi.   The plaintiff alleged entitlement to a finder's  fee  arising
out   of  the  sale  of  the  Jubilee  Casino  and  sought  contractual  and
compensatory  damages  of $1,563, punitive damages  of  $10,000  and  costs,
attorneys'  fees  and  interest.  In March 2002, the  Company  reached,  and
recorded on its books, a settlement on this case for approximately $118,  of
which $53 was settled through the issuance of 5 shares of common stock.

      The Company is a party to various other legal actions that have arisen
in  the  normal  course  of  business.  In  the  opinion  of  the  Company's
management, the resolution of these other matters will not have  a  material
and adverse effect on the condensed consolidated financial position, results
of operations or cash flows of the Company.

        Other  Transactions.   On  May 12, 1998, with  shareholder  approval
granted  in  September  1999,  the  Board approved  an  annual  compensation
arrangement whereby each of the three outside directors will receive $6  per
annum plus, pursuant to the 1998 Stock Option Plan), options to purchase  up
to  2.5 shares, and an additional 1.5 shares for each committee served upon,
of  the  Company's Common Stock at an exercise price equal  to  the  current
market price on the date the option was granted.




               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)


NOTE 10.  ACCOUNTS PAYABLE AND ACCRUED EXPENSES

      At  September  30,  2002 and December 31, 2001, accounts  payable  and
accrued expenses are comprised of the following:




                                         2002      2001
                                           
     Property and equipment           $     752   $    557
     Lease (see Note 9 Lease
       Commitment)                          224        342
     Advertising                              0        143
     Insurance                               81        216
     Accrued professional fees              847        546
     Accrued interest                       380        238
     Other                                  633        443
     Less amounts included in
       liabilities of Casino Ventures
       (see Note 6)                      (1,142)      (770)
                                      $   1,775   $  1,715



NOTE 11.  STOCKHOLDERS' EQUITY

Activity

         On  June  13,  2001,  the  Company  authorized  the  settlement  of
liabilities   to   Bryanston  aggregating  $1,904  by  agreeing   to   issue
approximately  238 shares of its common stock at a price of  $8  per  share,
which was the closing market price on that date.  Such shares were issued in
January 2002.

        In  March 2002, $158 of debt and accrued interest was converted into
15 shares of the Company's common stock.

        In  September  2002, $30 of debt and accrued interest was  converted
into 18 shares of the Company's common stock.

        During the nine months ended September 30, 2002, 7.5 shares  of  the
Company's common stock was issued upon the exercise of options.

        In February 2002, the Board of Directors authorized the issuance  of
415  shares  of  common  stock in payment of dividends  due  to  holders  of
preferred  stock.   The  holders of Series B Preferred  Stock  received  241
common  shares and the holders of the Series C Preferred Stock received  174
common shares.

        In  February 2002, the Company issued 576 shares of common stock for
the  benefit  of  Watertone, and Watertone assigned to the  benefit  of  the
Company  47.5%  of  its  economic interest in the casino  and  horse  racing
components of the business of CDL (see Note 5).

       In January 2002, the Company issued 622 and 324 shares, respectively,
of  common  stock upon conversion of 777 shares of Series B Preferred  Stock
and all of the Series C Preferred Stock.

        During the nine months ended September 30, 2002, the Company  issued
35 shares of common stock in settlement of other liabilities.




               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

     NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)
                  (In thousands, except for per share data)

NOTE 11.  STOCKHOLDERS' EQUITY (CONTINUED)

Descriptions of Preferred Stock and Dividends

        The Company's Series B Preferred Stock has voting rights of .8 votes
per  preferred share, is convertible to .8 shares of common stock  for  each
share of preferred stock and carries a liquidation value of $29 per share, a
cumulative  dividend of $2.90 per share, payable quarterly, which  increases
to  $3.77 per share if the cash dividend is not paid within 30 days  of  the
end  of  each quarter.  In the event the dividend is not paid by January  30
next  following the year for which such dividend has accrued,  the  dividend
will be payable in common stock.  In January 2002, the Company declared  and
issued dividends on the Series B Preferred Stock for the 2001 year amounting
to  241 shares of the Company's common stock.  After the January 2002 common
stock  issuance,  there  were  no dividends in  arrears.   Additionally,  in
January  2002, Bryanston, a major shareholder, converted its 777  shares  of
the  Company's  Series B Preferred Stock into 622 shares  of  the  Company's
common  stock.   As  of  September 30, 2002, dividends  in  arrears  on  the
remaining   44  shares  of  the  Series  B  Preferred  Stock   amounted   to
approximately $369.

        The  Series  C  Preferred Stock had voting rights of 2.4  votes  per
preferred share, was convertible into 2.4 shares of common stock and carried
a  cumulative  dividend  of $5.65 per share. In January  2002,  the  Company
declared  and  issued  dividends for the 1998, 1999,  2000  and  2001  years
amounting  to  a  total  of  174  shares  of  the  Company's  common  stock.
Additionally,  in January 2002, Bryanston, the sole holder of the  Company's
Series  C  Preferred Stock, converted its Series C Preferred Stock into  324
shares  of  the Company's common stock.  As of September 30, 2002, dividends
in arrears on the Series C Preferred Stock amounted to approximately $63.

        The  Series  D  Preferred Stock is convertible into  shares  of  the
Company's common stock at a conversion price of the lesser of $60 per  share
or  a  price based upon the prevailing market price of the Company's  common
stock,  and accrues dividends at a rate of 7% per annum.  In the  event  the
preferred  stock  is  not converted into shares of the  Company's  stock  by
February 8, 2005, there will be a mandatory redemption at that time, payable
in  shares  of  the  Company's  common  stock  at  the  same  aforementioned
conversion  price.  The dividends are payable in arrears on the  earlier  of
the date of conversion of a share of Series D Preferred Stock or the date of
redemption.  At the Company's option, the dividends are payable in the  form
of  cash  or  shares  of the Company's common stock.  The maximum  aggregate
total  number of shares of the Company's common stock issuable  relative  to
the  conversions  and  payments of dividends  is  3,300  shares,  which  was
attained in November 2001.  Accordingly, the dividend rate increased to  15%
per  annum  to be payable in cash in arrears, semi-annually on June  30  and
December  31.   As of September 30, 2002, the dividends in  arrears  on  the
Series  D  Preferred  Stock amounted to approximately  $238,  of  which  $86
relates to the nine months ended September 30, 2002.  The Series D Preferred
Stock has no voting rights prior to its conversion into common stock.

Public Market for the Company's Securities

        The Company cannot assure that its common stock will continue to  be
quoted on the NASDAQ SmallCap market or listed on the Boston Stock Exchange.
Even if these quotations or listings continue, the Company cannot assure you
that  there  will be a significant public market.  Among other  requirements
for continued listing on the NASDAQ SmallCap Market, a company must maintain
at  least  $2,500  in  stockholder's equity.  The  Boston  Stock  Exchange's
maintenance  criteria requires a company to have total assets  of  at  least
$1,000  and  total stockholder's equity of at least $500.  At September  30,
2002,   the   Company  had  total  assets  of  approximately   $11,415   and
stockholder's  equity  of approximately $558.  In the  event  the  Company's
common  stock  were to be delisted from the NASDAQ SmallCap Market  and  the
Boston  Stock  Exchange,  trading, if any, would be  conducted  on  the  OTC
Bulletin Board or Pink Sheets.  Should this occur, an investor could find it
more difficult to dispose of or obtain accurate quotations for the price  of
the company's common stock.


NOTE 12. RESIGNATION OF DIRECTOR

In September 2002, Herbert Kozlov submitted his resignation as a member of
the Board of Directors of the Company to pursue other interests.





                ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES
                               (in thousands)

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

    The  following  discussion  of  the  historical  condensed  consolidated
financial  condition and results of the operations of the Company should  be
read in conjunction with the Condensed Consolidated Financial Statements and
the  Notes  to such consolidated financial statements included elsewhere  in
this  Form  10-QSB.   This Form 10-QSB contains forward-looking  statements,
which involves risks and uncertainties primarily relative to the speculative
nature  of  the  Company's  proposed casino  development  projects  and  the
potential  future acquisitions of new business operations,  including  those
that  have not yet been identified.  The Company's actual results may differ
significantly   from   the  results  discussed  in   these   forward-looking
statements.

Casino Operations And Gaming Activities

Ella Star:

   On  May 7, 1999, Alpha Florida LLC was notified by Miami-Dade County (the
"County")  that it had received the final approval on a lease  to  dock  and
operate  a  day  cruise vessel out of the County's Haulover Beach  Park  and
Marina  adjacent to Bal Harbour, Florida.  The exclusive lease was for  five
years.   The County could renew this exclusive agreement for two periods  of
five years each.  For this exclusivity, Alpha Florida LLC agreed to pay  the
County  a  minimum guaranteed monthly base rent, a per-passenger fee  and  a
percentage of retail merchandise sold in the facility.  The lease  commenced
on November 26, 2000, the date of the vessel's inaugural cruise.

   On June 15, 2000, Alpha Florida LLC entered into a Charter Agreement that
required that $1,250, including the application of a previously issued  $400
promissory  note,  be  paid towards the completion of  construction  of  the
vessel  and  monthly  payments  over  a three-year  period  commencing  upon
completion.  The monthly payments were to be $41 during the first  year  and
$47  during years two and three, with an additional surcharge for each month
of  the  three-year period amounting to one dollar per each passenger during
each  previous  month.   At  all times during the three-year  period,  Alpha
Florida  LLC  had  the option to purchase the vessel at a  cost  of  $4,500,
towards  which  all  previous construction payments would  be  applied.   In
November  2000,  the interior design and construction was completed  on  the
vessel, the Ella Star Casino ("Ella Star"), with the inaugural cruise taking
place on November 26, 2000.

   On  September  7,  2000,  Alpha Florida LLC  entered  into  a  three-year
agreement  for the rental of certain furniture and equipment to be  used  in
the  gaming day cruise vessel.  Rental payments, which commenced in November
2000, approximated $36 per month.

   Following the dramatic impact of the September 11th terrorist attack, the
passenger  levels  on  the Ella Star fell dramatically  from  those  enjoyed
immediately prior to the September 11th attack.  It was the opinion  of  the
Company  that this condition, further exacerbated by the crash  of  American
Airlines flight 587 out of New York's John F. Kennedy airport, would  extend
into and possible through the upcoming high tourism season.  On November 15,
2001,  as  a  consequence of this assessment, Alpha Florida LLC  decided  to
suspend  operations at the Ella Star and on December 19, 2001,  the  Company
terminated  its  leases with Miami-Dade County and the  boat  and  equipment
lessors.   No  provision  has  been made for  any  future  payments  on  any
contractual obligations entered into by Alpha Florida.

Results of Operations:

   The  following  table sets forth the statements of operations  for  Alpha
Florida  LLC's  Ella Star before intercompany charges and minority  interest
for the nine months ended September 30, 2002 and 2001:



               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES
                               (in thousands)

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



                                                     2002         2001
                                                           
   Revenues:                                          (IN THOUSANDS)
          Casino . . . . . . . . . . . .            $       0     $  2,657
          Food and beverage, retail and other               0          105
            Total revenues . . . . . . .                    0        2,762

     Operating expenses:
          Casino . . . . . . . . . . . .                    0        1,577
          Food and beverage, retail and other               0           65
          Selling, general and administrative               0        3,342
              Total operating expenses . .                  0        4,984

     Other expenses:
          Depreciation and amortization                     0          540
            Total other expenses . . . .                    0          540


     Loss before intercompany charges and minority
          interest                                  $       0      $(2,762)



       For  the nine months ended September 30 2001, the Ella Star  had  its
revenues negatively impacted by the unusually poor winter weather conditions
in  South Florida.  Because of the severe weather, the Ella Star was  forced
to  cancel several cruises and the attendance on the cruises that  did  sail
were negatively impacted because of inclement conditions.  To ameliorate the
negative impact of poor weather in the future, the Company pulled the vessel
out  of the water for several days in January 2001 and installed bilge  keel
stabilizers  at  a  cost  in  excess  of  $100.   The  retrofitting  of  the
stabilizers  improved  the comfort of the passengers during  rough  weather.
Casino  expenses,  representing 50% of casino  revenues,  included  $819  of
payroll  and related expenses, $337 of expenses related to food and beverage
provided gratuitously to customers and other expenses of $421.

      The continuing general and administrative expenses for the nine months
ended  September 30, 2002 of $54 is substantially comprised of  payroll  and
related  expenses incurred in terminating operations.  Selling, general  and
administrative  expenses  for  the nine months  ended  September  30,  2001,
included  $1,045  of payroll and related expenses, $664 of  advertising  and
marketing  expenses,  $1,020 of dock, vessel, equipment  and  office  rental
expenses, $388 of insurance, utilities, fuel and maintenance costs  and  the
remaining   $225   for   professional  fees,  office  expenses   and   other
miscellaneous general and administrative expenses.

Mississippi:

       On March 2, 1998, the Company sold substantially all of the assets of
Alpha  Gulf  and  Greenville Hotel, the Bayou Caddy's  Jubilee  Casino,  the
Greenville  Hotel  and other related assets to Greenville  Casino  Partners,
L.P.   ("GCP")  and  retained  a  25%  interest  (subsequently  reduced   to
approximately  19%  for  capital  call  adjustments)  and  entered  into   a
management  contract  with  GCP.  Subsequent to  the  sale,  management  was
advised  that  GCP  incurred significant operating  losses  resulting  in  a
substantial  working capital deficiency and a partners'  deficiency  through
December  31,  1998.  Accordingly, pursuant to its policy on  impairment  of
long-lived assets, the Company adjusted the carrying value of it 19% limited
partnership  interest  in  GCP  to  zero  in  1998.   The  Company  was  not
responsible  for any of GCP's liabilities and, accordingly, did  not  record
its share of any of GCP's losses.

       On  March 15, 2002, the General Partner of GCP successfully sold  the
Bayou  Caddy's Jubilee Casino to JMBS Casino LLC for $42,200. In April 2002,
after   the  repayment  of  liabilities,  the  General  Partner  distributed
approximately $14,000 to the Limited Partners, including the Company's share
of  $2,767.   An  additional $1,000 is being held in escrow  for  18  months
pending any claims the purchaser may make against GCP.  The Company's  share
of  such  residuals is not recorded on the Company's books since receipt  is
subject to any such claims and other contingencies.

      In a separate transaction, the Company also sold it's Hotel Management
Agreement  for  the  Greenville Inn and Suites  located  adjacent  to  Bayou
Caddy's Jubilee Casino, for $510, the proceeds of which were received by the
Company in March 2002.

       The  continuing costs incurred during the nine months ended September
30, 2002 and 2001 amounted to $8 of warehousing costs.




               ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES
                               (in thousands)

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

Results of Operations -- Jubilation Lakeshore:

      The Company acquired the Cotton Club of Greenville, Inc. (d/b/a Cotton
Club  Casino)  on October 26, 1995. The Cotton Club Casino's  operations  in
Greenville  were  terminated on October 30, 1995. After  its  relocation  to
Lakeshore,  the  Cotton Club, renamed the Jubilation  Casino,  reopened  for
business  on December 21, 1995, but closed in August 1996.  In August  1998,
the  Company  relocated the casino vessel to Mobile, Alabama, where  it  was
moored  at  a terminal.  On July 8, 1999, the Company contributed  the  idle
gaming  vessel  to Casino Ventures in exchange for $150 cash,  a  promissory
note  of $1,350 and a membership interest in Casino Ventures.  Under certain
circumstances,  the  Company's  current 93% membership  interest  in  Casino
Ventures  may  be  subject  to  reduction and  dilution.   The  consolidated
financial  statements  of the Company will include  the  amounts  of  Casino
Ventures  until such time as the Company's membership interest decreases  to
less than 50%.  See "Future Operations" for a discussion of Casino Ventures'
operating plan for the vessel.

Future Operations

General:

       The  Company currently serves as a holding company and a  vehicle  to
effect   acquisitions,  whether  by  merger,  exchange  of  capital   stock,
acquisition  of  assets or other similar business combination  (a  "Business
Combination")  with  an  operating business (an "Business").   The  business
objective  of  the Company will be to affect a Business Combination  with  a
Business  that the Company believes has steady profitability potential.  The
Company  intends  to  seek  to utilize available cash,  equity,  debt  or  a
combination  thereof in effecting a Business Combination. While the  Company
may,  under  certain  circumstances, explore possible Business  Combinations
with  more  than  one prospective Business, in all likelihood,  until  other
financing  provides  additional  funds, or its  development  stage  projects
progress,  the  Company  may  be  able to  effect  only  a  single  Business
Combination in accordance with its business objective, although there can be
no assurance that any such transaction will be effected.


Casino Ventures:

       As  discussed above, the Company, through its subsidiary,  Jubilation
Lakeshore,  contributed its inactive gaming vessel, Bayou Caddy's Jubilation
Casino   ("Jubilation")  to  Casino  Ventures  in   exchange   for   various
considerations.   Under  certain circumstances, the  Company's  current  93%
interest  in Casino Ventures may be subject to dilution or other  reduction.
Matthew Walker ("Mr. Walker"), a former director of the Company, is a member
in Casino Ventures and serves as its General Manager.

       The  Jubilation vessel has been relocated to Mhoon Landing in Tunica,
Mississippi  ("Tunica"), where it is anticipated it will be refurbished  and
operated  as  a  gaming vessel.   To fund such costs,  Casino  Ventures  was
loaned  $569,  $876  and   $605 from Mr. Walker  in  2002,  2001  and  2000,
respectively, $172 from the Company in 2000 and $29 and $4 in 2001 and 2000,
respectively,  from the holder of a $650 mortgage on the vessel.   The  $650
mortgage   is   currently  in  default.   An  additional  $550   and   $350,
respectively,  was received by Casino Ventures in the years 2001  and  2000,
respectively,  as future equity investments.  During the nine  months  ended
September  30,  2002  and  2001,  the Company  capitalized  $745  and  $596,
respectively,  of  costs related to the relocation and refurbishing  of  the
vessel  and  improvements to its redeployment site in Tunica.  An additional
$24  and  $88  of  start-up costs were incurred for the  nine  months  ended
September  30, 2002 and 2001, respectively.  The Company is not required  to
make any further capital contributions to Casino Ventures.

       On  January 18, 2001, Casino Ventures received site approval for  the
casino  in  Mhoon  Landing from the Mississippi Gaming Commission.   If  the
project  is completed as approved, the casino will be supported by  enhanced
existing   land-based  infrastructure,  including  restaurant  and   lodging
facilities, as well as the requisite back of house service areas.

       Casino Ventures' interest expense for the nine months ended September
30,  2002  and 2001, not eliminated in consolidation, amounted to  $153  and
$113,  respectively.  This was attributable to interest on the $650 mortgage
note payable secured by the vessel and on the loans from Mr. Walker.

       The  Company  is seeking to restructure Casino Ventures  to  generate
working capital for the Company and cure the default of the mortgage on  its
gaming  boat.   There  is  no  assurance that  this  restructuring  will  be
completed  and that, if completed any significant amount of working  capital
will  be generated for the Company.  Further, the success or the failure  to
complete a restructuring could significantly affect management's estimate of
the recoverability of the value of the idle property and equipment of Casino
Ventures.



              ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES
                                (Unaudited)
                              (in thousands)

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

Liquidity and Capital Resources

      For  the nine months ended September 30, 2002, the Company  had  net
cash  used in operating activities of $1,747.  The net cash used  was  the
result  of  a  net loss of $5,904 adjusted for the gain  on  the  sale  of
investment and related contract of $3,277, loss on investment  in  CDL  of
$6,934, depreciation and amortization of $21, minority interest of $18 and
interest  amortized  on  loan discount of $60.  The  decrease  in  working
capital included a net decrease in other current and non-current assets of
$170, an increase in accounts payable and other accrued expenses and other
current  liabilities  of  $167  and an increase  in  payroll  and  related
liabilities of $100.

      Cash  provided by investing activities of $2,638 consisted of $3,277
of  proceeds from the sale of investments and related management  contract
and $639 of payments for property and equipment.

     Cash used in financing activities of $425 was attributable to $678 of
proceeds  from  related party long-term debt; repayments of related  party
long-term  debt of $1,136 and receipts of $33 from the exercise  of  stock
options.


      The Company has a working capital deficit of $7,972 at September 30,
2002.   In addition, Casino Ventures, a subsidiary of the Company,  is  in
default of a mortgage on its gaming boat.

     The Company currently has no operations.  Future liquidity could come
from  a  debt  or  equity  offering, future acquisition  of  new  business
operations,  future  monitzation  of  remaining  assets  or  certain   tax
attributes or resolution of the future appeal of litigation (see Note 5 to
the  financial statements.). The Company is seeking to restructure  Casino
Ventures to generate working capital for the Company and cure the  default
of  the  mortgage  on  its gaming boat.  There is no assurance  that  this
restructuring  will  be completed and that, if completed  any  significant
amount of working capital will be generated for the Company.  Further, the
success  or  the  failure to complete a restructuring could  significantly
affect  management's estimate of the recoverability of the  value  of  the
idle property and equipment of Casino Ventures.

      If  the  Company is unable to secure the required funding  or  other
liquidity  generating  transaction on a timely  basis,  it  could  have  a
material  adverse effect on the Company's ability to meet its  obligations
and continue as a going concern.

      The  Company condensed consolidated financial statements  have  been
presented  on the basis that the Company is a going concern.  Accordingly,
the  consolidated  financial  statements do not  include  any  adjustments
relating  to  the  recoverability  and classification  of  recorded  asset
amounts  or  the amounts and classification of liabilities  or  any  other
adjustments that might result should the Company be unable to continue  as
a going concern.

      Although  the  Company  is  subject to  continuing  litigation,  the
ultimate  outcome  of which cannot be predicted, management  believes  any
additional liabilities that may result from pending litigation  in  excess
of  insurance  coverage  will  not be in an amount  that  will  materially
increase  the  liabilities  of the Company as presented  in  the  attached
consolidated financial statements.

      On April 30, 2002, the Financial Accounting Standards Board ("FASB")
issued Statement 145, which, among other things, limits the classification
of  gains  and losses from extinguishment of debt.  The Company  does  not
expect  provisions of this statement to have a significant effect  on  the
Company's financial position or operating results.

      In  June 2002, FASB issued Statement No. 146, "Accounting for  Costs
Associated  with  Exit  of  Disposal  Activities"  (Statement  No.   146).
Statement No. 146 requires that a liability for costs associated with exit
or  disposal  activities  be recognized when the  liability  is  incurred.
Existing  generally  accepted  accounting  principles  provide   for   the
recognition of such costs at the date management's commitment to  an  exit
plan.   In  addition,  Statement NO. 146 required that  the  liability  be
measured  at  fair  value and be adjusted for changes  in  estimated  cash
flows.   The  provisions  of the new standard are effective  for  exit  or
disposal  activities initiated after December 31, 2002.  The  Company  has
not  determined  the  effect that Statement  No.  146  will  have  on  the
financial statements.



              ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES
                                (Unaudited)
                              (in thousands)

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

Controls and Procedures

      The  Chief Executive Officer and the Chief Financial Officer of  the
Company  have made an evaluation of the disclosure controls and procedures
relating  to  the  quarterly report on Form 10QSB  for  the  period  ended
September  30,  2002 as filed with the Securities and Exchange  Commission
and  have  judged  such  controls and procedures to  be  effective  as  of
September  30,  2002 (the "evaluation date").  There  have  not  been  any
significant  changes  in the internal controls of  the  company  or  other
factors that could significantly affect internal controls relating to  the
Company since the evaluation date.




              ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES

                        PART II.  OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS

      Reference is made to the Company's Annual Report on Form 10-K/A  for
the  year ended December 31, 2001 on file with the Securities and Exchange
Commission  and Forms 8-K filed on August 14, 2002, August  22,  2002  and
August  29,  2002,  pertaining to the certification  letter  for  the  2nd
Quarter  Form  10QSB,  the  dismissal of CDL's  case  against  Park  Place
Entertainment Corporation and CDL's interest to hire an investment  banker
to explore opportunities regarding the Monticello Raceway, respectively.

     CDL has filed a notice of appeal with respect to the dismissal of its
case against PPE and has retained the firm of Mayer, Brown, Rowe & Maw  to
represent it in the appeal.  It is expected that briefs in the appeal will
be  filed  within the next four months and that a decision on  the  appeal
should  be rendered within eighteen months.  Although management  believes
that CDL and its related parties have meritorious arguments in the appeal,
no assurance can be given that the appeal will be successful or that, even
if  the  appeal  is successful as a whole or in part, the litigation  will
ultimately be resolved in a manner advantageous to the Company.

      The  Company  has been advised by CDL that, subsequent to  retaining
CIBC World Markets Corporation, it has notified the representatives of the
Constitutional Government of the Mohawk Tribe that it does not  intend  to
continue  to pursue the development of a Mohawk casino at the Raceway  and
that  it  is  in  negotiations  with another federally  recognized  Native
American  tribe in New York and various casino management and  development
entities  with respect to the site originally planned to be used  for  the
Mohawks.    The  development  of  a  casino  at  the  site  will   require
consummation  of arrangements with these parties and various  reviews  and
approvals.  Although the Company believes that such reviews and  approvals
will  be  able  to  be obtained more expeditiously because  of  the  prior
applications  that have been made with respect to the site,  no  assurance
can  be  given that such arrangement will be entered into or that  any  of
such approvals will be obtained.

      In  January 1996, the Company was named as a defendant in an  action
based on the theory of "liquor liability" for the service of alcohol to  a
customer.  The case was settled in 2002 with funds substantially  provided
by the Company's insurance carrier.

      The  Company was named as a defendant in an action brought by Global
Trading  Group, Inc. in the U. S. District Court for the Northern District
of  Mississippi.   The plaintiff alleged entitlement  to  a  finder's  fee
arising  out of the sale of the Jubilee Casino and sought contractual  and
compensatory  damages of $1,563, punitive damages of  $10,000  and  costs,
attorneys'  fees  and  interest.  In March 2002,  the  Company  reached  a
settlement on this case for approximately $118.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

a)   Exhibits

  None

b)   Reports on Form 8-K

  1.   August 14, 2002 is the certification letter for the 2nd Quarter 2002
       Form 10 QSB;
  2.   August 22, 2002 reporting the dismissal of Catskill Development LLC's
       case against Park Place Entertainment Corporation; and
  3.   August 29, 2002 press release reporting Catskill Development LLC's
       desire to hire an investment banker to explore opportunities regarding
       the Monticello Raceway.



        ALPHA HOSPITALITY CORPORATION AND SUBSIDIARIES


                                SIGNATURES

  In accordance with the requirements of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned,
thereunto duly authorized.


Dated: November 14, 2002                  /s/ ROBERT A. BERMAN
                                              Robert A. Berman
                                              Chairman and
                                              Chief Executive Officer




Dated: November 14, 2002                  /s/ SCOTT A. KANIEWSKI
                                          Scott A. Kaniewski
                                          Chief Financial Officer