FORM 10-Q/A


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




(Mark One)
(X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
                  For the quarterly period ended June 30, 2002

                                       OR

( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
                  For the transition period from      to

                         Commission File Number 0-24960

                            Covenant Transport, Inc.
             (Exact name of registrant as specified in its charter)


       Nevada                                            88-0320154
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

                               400 Birmingham Hwy.
                              Chattanooga, TN 37419
                                 (423) 821-1212
               (Address, including zip code, and telephone number,
                      including area code, of registrant's
                           principal executive office)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                YES X NO __

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date (October 28, 2002).

             Class A Common Stock, $.01 par value: 12,024,733 shares
             Class B Common Stock, $.01 par value:  2,350,000 shares



                                                                     Page 1


                                EXPLANATORY NOTE

     This  amendment to Form 10-Q for the quarterly  period ended June 30, 2002,
is being filed to insert  Exhibit 10.9 under Part II, Item 6, which  exhibit was
mistakenly omitted from the exhibit table, and to correct a typographical  error
under Note 6 to the  Condensed  Consolidated  Financial  Statements in the table
containing the summary of comprehensive income for the six months ended June 30,
2001 and 2002.  The Form 10-Q  originally  filed by EDGAR  omitted the amount of
unrealized  gain on cash flow hedging  derivatives,  net of taxes,  for the 2002
period,  but the table  correctly  footed.  This Form 10-Q/A is filed  solely to
correct these errors.



                                     PART I
                              FINANCIAL INFORMATION
                                                                                                                  Page Number
                                                                                                        
Item 1. Financial Statements


        Condensed Consolidated Balance Sheets as of December 31, 2001 and June 30,
        2002 (Unaudited)                                                                                                3

        Condensed Consolidated Statements of Operations for the three months and six months
        ended June 30, 2001 and 2002 (Unaudited)                                                                        4

        Condensed Consolidated Statements of Cash Flows for the six months ended
        June 30, 2001 and 2002 (Unaudited)                                                                              5

        Notes to Condensed Consolidated Financial Statements (Unaudited)                                                6

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations                          11

Item 3. Quantitative and Qualitative Disclosures About Market Risk                                                     19


                                     PART II
                                OTHER INFORMATION

                                                                                                                  Page Number
                                                                                                               
Item 1. Legal Proceedings                                                                                              21

Items 2 and 3.  Not applicable                                                                                         21

Item 4. Submission of Matters to a Vote of  Security Holders                                                           21

Item 5. Not applicable                                                                                                 21

Item 6. Exhibits and Reports on Form 8-K                                                                             21-22




                                                                     Page 2



ITEM 1. FINANCIAL STATEMENTS

                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                        (In thousands except share data)

                                                                                December 31, 2001           June 30, 2002
                                                                                                             (unaudited)
                                                                               ---------------------    ----------------------
                                    ASSETS
                                                                                                  
Current assets:
  Cash and cash equivalents                                                             $       383              $      1,155
  Accounts receivable, net of allowance of $1,623 in 2001 and
     $1,900 in 2002                                                                          62,540                    69,884
  Drivers' advances and other receivables                                                     4,002                     5,362
  Inventory and supplies                                                                      3,471                     2,924
  Prepaid expenses                                                                           11,824                     9,241
  Deferred income taxes                                                                       6,630                     6,096
  Income taxes receivable                                                                     4,729                     4,729
                                                                               ---------------------    ----------------------
Total current assets                                                                         93,579                    99,391

Property and equipment, at cost                                                             369,069                   392,074
Less accumulated depreciation and amortization                                              137,533                   158,308
                                                                               ---------------------    ----------------------
Net property and equipment                                                                  231,536                   233,766

Other                                                                                        24,667                    22,620
                                                                               ---------------------    ----------------------

Total assets                                                                            $   349,782              $    355,777
                                                                               =====================    ======================

                     LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Checks written in excess of bank balances                                             $         -              $      3,368
  Current maturities of long-term debt                                                       20,150                        50
  Securitization facility                                                                    48,130                    49,130
  Accounts payable                                                                            7,241                     8,430
  Accrued expenses                                                                           17,871                    16,536
  Insurance and claims accrual                                                               11,854                    16,083
                                                                               ---------------------    ----------------------
Total current liabilities                                                                   105,246                    93,597

Long-term debt, less current maturities                                                      29,000                    42,000
Deferred income taxes                                                                        53,634                    53,703
                                                                               ---------------------    ----------------------
Total liabilities                                                                           187,880                   189,300

Commitments and contingencies

Stockholders' equity:
    Preferred stock, $.01 par value, 5,000,000 shares authorized; no shares
      issued and outstanding                                                                      -                         -
    Class A common stock, $.01 par value; 20,000,000 shares authorized;
      12,680,483 and 12,859,351 shares issued and 11,708,983 and
      11,887,851 shares outstanding as of 2001 and 2002, respectively                           127                       129
    Class B common stock, $.01 par value; 5,000,000 shares authorized;
      2,350,000 shares issued and outstanding as of 2001 and 2002                                24                        24
Additional paid-in-capital                                                                   79,832                    82,221
Other comprehensive (loss) income                                                             (748)                       122
Treasury stock, at cost; 971,500 shares as of 2001 and 2002                                 (7,935)                   (7,935)
Retained earnings                                                                            90,602                    91,916
                                                                               ---------------------    ----------------------
Total stockholders' equity                                                                  161,902                   166,477
                                                                               ---------------------    ----------------------
Total liabilities and stockholders' equity                                              $   349,782              $    355,777
                                                                               =====================    ======================


The accompanying notes are an integral part of these consolidated financial statements.


                                                                     Page 3


                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                THREE AND SIX MONTHS ENDED JUNE 30, 2001 AND 2002
                      (In thousands except per share data)


                                                         Three months ended June 30,         Six months ended June 30,
                                                                 (unaudited)                        (unaudited)
                                                       ---------------------------------   ------------------------------

                                                               2001            2002               2001           2002
                                                               ----            ----               ----           ----
                                                                                                  
Freight revenue                                               $ 141,683       $ 138,840        $ 273,012      $ 267,860
Fuel and accessorial surcharges                                   7,486           5,472           14,780          8,671
                                                       ---------------------------------   ------------------------------
  Total revenue                                               $ 149,169       $ 144,312        $ 287,792      $ 276,531

Operating expenses:
  Salaries, wages, and related expenses                          64,572          58,576          125,816        114,332
  Fuel expense                                                   27,656          24,061           54,039         46,146
  Operations and maintenance                                     10,061          10,264           18,694         19,127
  Revenue equipment rentals and purchased
     transportation                                              17,323          14,855           34,238         29,657
  Operating taxes and licenses                                    3,839           3,915            7,375          7,192
  Insurance and claims                                            6,556           7,836           11,318         15,004
  Communications and utilities                                    1,881           1,690            3,650          3,536
  General supplies and expenses                                   3,671           3,637            6,998          7,148
  Depreciation, amortization and impairment
    charge, including gains (losses) on disposition of
    equipment (1)                                                10,543          11,915           19,945         25,974
                                                       ---------------------------------   ------------------------------
Total operating expenses                                        146,102         136,749          282,073        268,116
                                                       ---------------------------------   ------------------------------
Operating income                                                  3,067           7,563            5,719          8,415
Other (income) expenses:
  Interest expense                                                2,076             870            4,686          1,934
  Interest income                                                  (81)             (11)            (208)           (34)
  Other                                                             179             434              (21)           211
                                                       ---------------------------------   ------------------------------
Other (income) expenses, net                                      2,174           1,293            4,457          2,111
                                                       ---------------------------------   ------------------------------
Income before income taxes                                          893           6,270            1,262          6,304
Income tax expense                                                  339           3,288              479          4,101
                                                       ---------------------------------   ------------------------------
Income before extraordinary loss on early
  extinguishment of debt                                            554           2,982              783          2,203
Extraordinary loss on early extinguishment of debt,
  net of income tax benefit                                           -               -                -            890
                                                       ---------------------------------   ------------------------------
Net income                                                      $   554       $   2,982        $     783      $   1,313
                                                       =================================   ==============================

Net income per share
 Basic and diluted:
  Income before extraordinary loss on early
    extinguishment of debt                                      $  0.04       $    0.21        $     0.06     $    0.15
  Extraordinary loss, net of income tax benefit                       -               -                 -         (0.06)
Total basic and diluted earnings per share:                     $  0.04       $    0.21        $     0.06     $    0.09
                                                       ---------------------------------   ------------------------------

Weighted average shares outstanding                              13,967          14,108             13,957        14,096
Adjusted weighted average shares and assumed
  conversions outstanding                                        14,257          14,399             14,230        14,380

(1) Includes a $3.3 million pre-tax impairment charge in the first quarter of 2002, which is reflected in the six month period
ending June 30, 2002.

The accompanying notes are an integral part of these condensed consolidated financial statements.


                                                                     Page 4



                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                 FOR THE SIX MONTHS ENDED JUNE 30, 2001 AND 2002
                                 (In thousands)


                                                                                            Six months ended June 30,
                                                                                                  (unaudited)
                                                                                  --------------------------------------------

                                                                                          2001                      2002
                                                                                          ----                      ----
                                                                                                       
Cash flows from operating activities:
Net income                                                                            $    783                 $   1,313
Adjustments to reconcile net income to net cash
  provided by operating activities:
   Provision for losses on accounts receivables                                             24                       600
   Extraordinary loss on early extinguishment of debt, net of tax                            -                       890
   Depreciation, amortization and impairment of assets (1)                              19,169                    24,593
   Provision for losses on guaranteed residuals                                              -                       324
   Deferred income tax expense                                                          (1,604)                      602
   Equity in earnings of affiliate                                                         860                         -
   (Gain)/loss on disposition of property and equipment                                   (101)                    1,381
   Changes in operating assets and liabilities:
    Receivables and advances                                                             6,611                    (7,644)
    Prepaid expenses                                                                     2,422                     2,583
    Tire and parts inventory                                                              (667)                      547
    Accounts payable and accrued expenses                                                7,645                     5,501
                                                                                  ------------------         -----------------
Net cash flows provided by operating activities                                          35,142                    30,690

Cash flows from investing activities:
      Acquisition of property and equipment                                             (44,059)                  (29,118)
      Proceeds from disposition of property and equipment                                16,283                       829
                                                                                  ------------------         -----------------
Net cash flows used in investing activities                                             (27,776)                  (28,289)

Cash flows from financing activities:
   Checks in excess of bank balances                                                          -                     3,368
   Deferred costs                                                                           (94)                        -
   Exercise of stock options                                                                810                     2,391
   Proceeds from issuance of long-term debt                                              38,000                    49,000
   Repayments of long-term debt                                                         (47,780)                  (56,388)
                                                                                  ------------------         -----------------
Net cash flows used in financing activities                                              (9,064)                   (1,629)
                                                                                  ------------------         -----------------

Net change in cash and cash equivalents                                                  (1,698)                      772

Cash and cash equivalents at beginning of period                                          2,287                       383
                                                                                  ------------------         -----------------

Cash and cash equivalents at end of period                                            $     589                 $   1,155
                                                                                  ==================         =================

(1) Includes a $3.3 million pre-tax impairment charge in 2002.


The accompanying notes are an integral part of these consolidated financial statements.


                                                                     Page 5



                    COVENANT TRANSPORT, INC. AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Note 1.  Basis of Presentation

     The condensed  consolidated  financial  statements  include the accounts of
     Covenant  Transport,  Inc., a Nevada holding company,  and its wholly-owned
     subsidiaries  ("Covenant" or the "Company").  All significant  intercompany
     balances and transactions have been eliminated in consolidation.

     The financial  statements have been prepared,  without audit, in accordance
     with  accounting  principles  generally  accepted  in the United  States of
     America,  pursuant  to the  rules and  regulations  of the  Securities  and
     Exchange  Commission.  In  the  opinion  of  management,  the  accompanying
     financial statements include all adjustments which are necessary for a fair
     presentation  of the  results  for  the  interim  periods  presented,  such
     adjustments  being of a normal recurring  nature.  Certain  information and
     footnote  disclosures have been condensed or omitted pursuant to such rules
     and regulations. The December 31, 2001 Condensed Consolidated Balance Sheet
     was derived from the audited balance sheet of the Company for the year then
     ended.  It  is  suggested  that  these  condensed   consolidated  financial
     statements and notes thereto be read in conjunction  with the  consolidated
     financial  statements and notes thereto included in the Company's Form 10-K
     for the year ended  December 31,  2001.  Results of  operations  in interim
     periods are not necessarily indicative of results to be expected for a full
     year.   Certain  prior  period  financial   statement  balances  have  been
     reclassified to conform with the current period's classification.

     In the past,  the Company has reported  revenue net of fuel  surcharges and
     accessorial  revenue and has netted  amounts  against  the related  expense
     items.  Effective January 1, 2002, the Company is now including those items
     in revenue in its Statement of  Operations.  The prior period  Statement of
     Operations has been conformed with the reclassification.

Note 2.  Basic and Diluted Earnings per Share

     The following table sets forth for the periods indicated the calculation of
     net earnings per share  included in the  Company's  Condensed  Consolidated
     Statements of Income:


                                                                    Three months ended June         Six months ended
                                                                              30,                       June 30,
                                                                       2001          2002          2001          2002
                                                                       ----          ----          ----          ----
                                                                            (in thousands except per share data)
                                                                                                  
            Numerator:

            Income before extraordinary loss on early
              extinguishment of debt                                   $   554      $  2,982       $   783      $  2,203
            Extraordinary loss, net of tax benefit                           -             -             -           890

                                                                    -----------   -----------   -----------   -----------
              Net earnings                                             $   554      $  2,982       $   783      $  1,313

            Denominator:

              Denominator for basic earnings
                per share - weighted-average shares                     13,967        14,108        13,957        14,096

            Effect of dilutive securities:

              Employee stock options                                       290           291           273           284
                                                                    -----------   -----------   -----------   -----------

            Denominator for diluted earnings per share -
            adjusted weighted-average shares and assumed
            conversions                                                 14,257        14,399        14,230        14,380
                                                                    ===========   ===========   ===========   ===========
            Net income per share
             Basic and diluted:
              Income before extraordinary loss on early
               extinguishment of debt                                  $  0.04      $   0.21       $  0.06      $   0.15
            Extraordinary loss, net of tax effect                            -             -             -         (0.06)
            Total basic and diluted earnings per share:                $  0.04      $   0.21       $  0.06      $   0.09

                                                                     Page 6



Note 3.  Income Taxes

     Income tax expense varies from the amount  computed by applying the federal
     corporate  income tax rate of 35% to income before  income taxes  primarily
     due to state income taxes, net of federal income tax effect, and the effect
     of the per diem pay structure for drivers.

Note 4.  Investment in Transplace

     Effective  July 1, 2000, the Company  combined its logistics  business with
     the logistics  businesses  of five other  transportation  companies  into a
     company   called   Transplace,   Inc.   ("TPC").   TPC  operates  a  global
     transportation  logistics  service  and  is  developing  programs  for  the
     cooperative  purchasing  of  products,   supplies,  and  services.  In  the
     transaction,  Covenant  contributed its logistics customer list,  logistics
     business software and software  licenses,  certain  intellectual  property,
     intangible assets totaling  approximately $5.1 million, and $5.0 million in
     cash for the initial funding of the venture. In exchange, Covenant received
     12.4% ownership in TPC. Upon completion of the transaction, Covenant ceased
     operating its own transportation  logistics and brokerage  business,  which
     consisted primarily of the Terminal Truck Broker, Inc. business acquired in
     November 1999.  The  contributed  operation  generated  approximately  $5.0
     million  in  net   brokerage   revenue   (gross   revenue  less   purchased
     transportation  expense)  received on an annualized basis.  Initially,  the
     Company  accounted for its 12.4%  investment in TPC using the equity method
     of  accounting.  During the third  quarter of 2001,  TPC changed its filing
     status  to a C  corporation  and  as a  result,  management  determined  it
     appropriate  to  account  for its  investment  using  the  cost  method  of
     accounting.

Note 5.  Goodwill and Other Intangible Assets

     Effective  January 1, 2002, the Company adopted SFAS No. 142,  Goodwill and
     Other  Intangible  Assets ("SFAS No. 142"),  which  requires the Company to
     evaluate  goodwill and other intangible assets with indefinite useful lives
     for impairment on an annual basis, with any resulting  impairment  recorded
     as a cumulative effect of a change in accounting  principle.  Goodwill that
     was acquired in purchase  business  combinations  completed  before July 1,
     2001,  is no longer  amortized  after  January  1, 2002.  Furthermore,  any
     goodwill  that is acquired  in a purchase  business  combination  completed
     after June 30, 2001,  will not be amortized.  During the second  quarter of
     2002,  the Company  completed its evaluation of its goodwill for impairment
     and determined that there was no impairment.  At June 30, 2002, the Company
     has $11.0 million of goodwill.  Had goodwill not been amortized in previous
     years,  the  Company's  net income and net income per share would have been
     as follows for the three and six months ended June 30, 2001:

                                                     Three months                   Six months
                                                        ended                         ended
                                                     June 30, 2001                 June 30, 2001
                                                -----------------------      ------------------------
                                                        (in thousands except per share data)
                                                                       
          Net income as reported                              $ 554                         $ 783
            Add back goodwill amortization                    $  62                         $ 124
                                                -----------------------      ------------------------
            Adjusted net income                               $ 616                         $ 907
                                                =======================      ========================
          Basic earnings per share:
            As reported                                       $0.04                         $0.06
            Goodwill amortization                                 -                             -
                                                -----------------------      ------------------------
            As adjusted                                       $0.04                         $0.06
                                                =======================      ========================
          Diluted earnings per share
            As reported                                       $0.04                         $0.06
            Goodwill amortization                                 -                             -
                                                -----------------------      ------------------------
            As adjusted                                       $0.04                         $0.06
                                                =======================      ========================


Note 6.  Derivative Instruments and Other Comprehensive Income

     In 1998,  the FASB  issued  SFAS  No.  133  ("SFAS  133"),  Accounting  for
     Derivative  Instruments and Hedging Activities,  as amended by Statement of
     Financial   Accounting   Standards  No.  137,   Accounting  for  Derivative
     Instruments and Hedging Activities - Deferral of the Effective Date of SFAS
     Statement No. 133, an amendment of SFAS Statement No. 133, and Statement of
     Financial  Accounting  Standards No. 138, Accounting for Certain Derivative
     Instruments and Certain Hedging Activities,  an amendment of SFAS Statement
     No. 133. SFAS No. 133 requires that all derivative  instruments be recorded
     on the
                                                                     Page 7

     balance sheet at their fair value. Changes in the fair value of derivatives
     are  recorded  each period in current  earnings  or in other  comprehensive
     income,  depending  on  whether a  derivative  is  designated  as part of a
     hedging  relationship  and,  if it is,  depending  on the  type of  hedging
     relationship.

     The Company  adopted  SFAS No. 133  effective  January 1, 2001,  but had no
     instruments  in place on that date.  During the first quarter of 2001,  the
     Company entered into two $10 million  notional amount  cancelable  interest
     rate  swap  agreements  to manage  the risk of  variability  in cash  flows
     associated with floating-rate  debt. Due to the  counter-parties'  imbedded
     options  to  cancel,  these  derivatives  did  not  qualify,  and  are  not
     designated as hedging instruments under SFAS No. 133.  Consequently,  these
     derivatives are marked to fair value through earnings,  in other expense in
     the accompanying statement of operations.  At June 30, 2002, the fair value
     of these interest rate swap agreements was a liability of $0.9 million.

     The Company uses purchase commitments through suppliers to reduce a portion
     of its cash flow exposure to fuel price fluctuations. At June 30, 2002, the
     notional  amount for fixed price normal  purchase  commitments for 2002 and
     2003 is  approximately  18.5 million  gallons in the  remainder of 2002 and
     approximately  36.0 million gallons in 2003. In addition,  during the third
     quarter of 2001,  the Company  entered into two heating oil commodity  swap
     contracts to hedge its cash flow exposure to diesel fuel price fluctuations
     on floating  rate diesel fuel  purchase  commitments.  These  contracts are
     considered  highly  effective in offsetting  changes in anticipated  future
     cash flows and have been designated as cash flow hedges under SFAS No. 133.
     Each calls for 3.0 million  gallons of fuel  purchases  at a fixed price of
     $0.695 and  $0.629 per gallon  before  fuel  taxes,  respectively,  through
     December  31,  2002.  These fuel hedge  contracts  were  effective  for the
     quarter  and six  months  ended  June  30,  2002.  At June  30,  2002,  the
     cumulative  fair value of these  heating oil contracts was an asset of $0.2
     million,  which was recorded in accrued  expenses  with the offset to other
     comprehensive income, net of taxes.

     All changes in the fuel  derivatives'  fair values  were  determined  to be
     effective for measurement and  recognition  purposes.  The entire amount of
     gains and losses are expected to be recognized in earnings  within the next
     six months.

     The derivative activity as reported in the Company's  financial  statements
     for the six months ended June 30, 2002, was (in thousands):

                                                                          
  Net derivative liability at December 31, 2001                              $  (1,932)
  Changes in statements of operations:
   Loss on derivative instruments that do not qualify as
    hedging instruments:
      Beginning liability balance                                                 (726)
      Loss in value                                                               (211)
                                                                              ----------
      Ending derivative liability balance                                         (937)
                                                                              ==========

  Changes in other comprehensive income (loss) relating to fuel
    hedge contracts that qualify as cash flow hedges:
     Beginning other comprehensive income (loss)                                  (748)
     Gain in value                                                               1,404
     Change in deferred taxes relating to other comprehensive income              (534)
                                                                              ----------
      Ending other comprehensive income                                            122
                                                                              ----------
      Deferred taxes                                                                75
                                                                              ----------
      Ending derivative asset balance, gross                                       197
                                                                              ==========

  Net derivative liability at June 30, 2002                                  $    (740)
                                                                              ==========


     The following is a summary of comprehensive income for the six months ended
     June 30, 2001 and 2002.


        (in thousands)                                                    2001                  2002
                                                                 ------------------    ------------------
                                                                                        
        Net income                                                     $   783                 $ 1,313

        Other comprehensive income -
          Unrealized gain on cash flow hedging derivatives,
            net of taxes                                                     -                     870
                                                                 ------------------    ------------------

        Comprehensive income                                           $   783                $  2,183
                                                                 ==================    ==================

                                                                     Page 8

Note 7.  Impairment of Equipment and Change in Estimated Useful Lives

     For the past several  quarters,  the nationwide  inventory of used tractors
     has far exceeded demand. As a result, the market value of used tractors has
     fallen  significantly  below both historical levels and the carrying values
     on the Company's financial  statements.  The Company has extended the trade
     cycle of its tractors  from three years to four years  during  2001,  which
     delayed any significant disposals into 2002 and later years. The market for
     used tractors has not significantly improved since 2001.

     The  Company   negotiated  a  tractor   purchase  and  trade  package  with
     Freightliner Corporation for calendar years 2002 and 2003 covering the sale
     of model year 1998  through  2000  tractors  and the  purchase  of an equal
     number  of  replacement  units.  The  significant  difference  between  the
     carrying values and the sale prices of the used tractors  combined with the
     Company's  less  profitable  results during 2001 caused the Company to test
     for asset impairment under  applicable  accounting  rules. In the test, the
     Company  measured  the  expected  undiscounted  future  cash  flows  to  be
     generated by the tractors over the remaining  useful lives and the disposal
     value at the end of the useful life against the carrying  values.  The test
     indicated  impairment,  and during the fourth quarter of 2001 and the first
     quarter of 2002, the Company  recognized a pre-tax charge of  approximately
     $15.4 million and $3.3 million,  respectively,  to reflect an impairment in
     tractor  values.  The charge related to the Company's  approximately  2,100
     model year 1998 through 2000 in-use  tractors.  The Company incurred a loss
     of  approximately  $324,000 on guaranteed  residuals for leased tractors in
     the first quarter of 2002, which was recorded in revenue  equipment rentals
     and purchased  transportation in the accompanying  statement of operations.
     The  Company  accrued  this  loss from  January  1,  2002,  to the date the
     tractors were purchased off lease in February 2002.

     The  approximately  1,400 model year 2001  tractors are not affected by the
     impairment charges.  The Company has evaluated the 2001 model year tractors
     for  impairment  and  determined  that such units were not impaired.  These
     units are not  expected  to be  disposed  of for 24 to 36 months  following
     December 31, 2001.  The Company has adjusted the  depreciation  rate of its
     owned model year 2001 tractors to approximate  its recent  experience  with
     disposition  values and  expectation  for future  disposition  values.  The
     Company  also  increased  the lease  expense on its leased  units  since it
     expects to purchase the leased tractors at the end of the three-year leases
     and operate them for the last year of its four-year  trade cycle.  Although
     management  believes the  additional  depreciation  and lease  expense will
     bring the  carrying  values of the model  year 2001  tractors  in line with
     future disposition  values,  the Company does not have trade-in  agreements
     covering those tractors.  These  assumptions  represent  management's  best
     estimate  and actual  values  could  differ by the time those  tractors are
     scheduled for trade.  Management of the Company estimates the impact of the
     change in the  estimated  useful lives and  depreciation  on the 2001 model
     year tractors to be  approximately  $1.5 million  pre-tax or $.06 per share
     annually.

Note 8.  Long-term Debt and Securitization Facility

     Long-term debt consists of the following at December 31, 2001, and June 30,
     2002:

        (in thousands)                                                    2001                 2002
                                                                    -----------------    ------------------
                                                                                   
        Borrowings under $120 million credit agreement                      $26,000               $39,000
        10-year senior notes                                                 20,000                     -
        Notes to unrelated individuals for non-compete
        agreements                                                              150                    50
        Note payable to former SRT shareholder, bearing
        interest at 6.5% with interest payable quarterly                      3,000                 3,000
                                                                    -----------------    ------------------
        Total Long-Term Debt                                                 49,150                42,050
        Less current maturities                                              20,150                    50
                                                                    -----------------    ------------------
        Long-term debt, less current portion                                $29,000               $42,000
                                                                    =================    ==================


     In December 2000, the Company entered into a credit  agreement (the "Credit
     Agreement") with a group of banks with maximum  borrowings of $120 million,
     which matures December 13, 2003. The Credit Agreement  provides a revolving
     credit  facility  with  borrowings  limited to the lesser of 90% of the net
     book value of eligible revenue equipment or $120 million. Letters of credit
     are limited to an aggregate commitment of $20 million. The Credit Agreement
     is  collateralized  by an agreement  which  includes  pledged  stock of the
     Company's  subsidiaries,  inter-company notes, and licensing agreements.  A
     commitment  fee is charged on the daily unused  portion of the facility and
     is  adjusted  quarterly  between  0.15% and  0.25%  per annum  based on the
     consolidated  leverage  ratio.  At June 30,  2002,  the fee was  0.225% per
     annum.  The  Credit  Agreement  is  guaranteed  by  all  of  the  Company's
     subsidiaries  except  CVTI  Receivables  Corporation  ("CRC").  The  Credit
     Agreement  includes a "security  agreement" such that the Credit  Agreement
     may be  collateralized by virtually all assets of the Company if a covenant
     violation occurs. As of June 30, 2002, the Company had borrowings under the
     Credit  Agreement in the amount of
                                                                     Page 9

     $39.0 million with a weighted average interest rate of 2.9% and outstanding
     letters of credit of approximately $17.1 million. The Company had borrowing
     availability of $63.9 million under the Credit Agreement.

     On March 15, 2002 the Company  retired its $20 million in senior  notes due
     October 2005 with an  insurance  company  with  borrowings  from the Credit
     Agreement.  The term agreement required payments for interest semi-annually
     in arrears with  principal  payments due in five equal annual  installments
     beginning October 1, 2001. Interest accrued at 7.39% per annum. The Company
     incurred a $0.9 million after-tax extraordinary loss ($1.4 million pre-tax)
     to reflect the early  extinguishment  of this debt in the first  quarter of
     2002.

     At June 30, 2002 and December 31, 2001, the Company has outstanding letters
     of credit of approximately $17.1 and $12.6 million, respectively.

     Maturities  of  long  term  debt  at  June  30,  2002  are as  follows  (in
     thousands):

                   2002                        50
                   2003                    39,000
                   2004                     3,000

     In December 2000, the Company entered into a $62 million revolving accounts
     receivable  securitization facility (the "Securitization  Facility").  On a
     revolving basis, the Company sells its interests in its accounts receivable
     to CRC, a wholly-owned  bankruptcy-remote  special purpose subsidiary.  CRC
     sells a percentage  ownership in such receivables to an unrelated financial
     entity. The transaction does not meet the criteria for sale treatment under
     SFAS No. 140,  Accounting  for Transfers and Servicing of Financial  Assets
     and  Extinguishments of Liabilities and is reflected as a secured borrowing
     in the financial statements.

     The Company can receive up to $62 million of proceeds,  subject to eligible
     receivables  and will pay a service fee  recorded as interest  expense,  as
     defined in the agreement.  The Company will pay  commercial  paper interest
     rates  plus  an   applicable   margin  on  the   proceeds   received.   The
     Securitization  Facility  includes  certain  significant  events that could
     cause  amounts to be  immediately  due and  payable in the event of certain
     ratios.  The proceeds  received are reflected as a current liability on the
     consolidated  financial  statements  because the committed term, subject to
     annual  renewals,  is 364 days.  As of June 30, 2002 and December 31, 2001,
     the Company had received $49.1 million and $48.1 million,  respectively, in
     proceeds, with a weighted average interest rate of approximately 1.9%.

     The  Credit   Agreement  and   Securitization   Facility   contain  certain
     restrictions  and  covenants  relating to, among other  things,  dividends,
     tangible net worth,  cash flow,  acquisitions and  dispositions,  and total
     indebtedness and are  cross-defaulted.  As of June 30, 2002, the Company is
     in compliance with the Credit Agreement and Securitization Facility.

Note 9. Recent Accounting Pronouncements

     In June 2001, the Financial Standards Board issued SFAS No. 143, Accounting
     for Asset Retirement Obligations. SFAS No. 143 provides new guidance on the
     recognition  and  measurement  of an asset  retirement  obligation  and its
     associated asset retirement cost. It also provides  accounting guidance for
     legal  obligations  associated  with the retirement of tangible  long-lived
     assets.  SFAS No. 143 is effective for the Company's  fiscal year beginning
     in 2003 and the  Company is still  evaluating  the impact on the  Company's
     consolidated financial statements.

     In  August  2001,  the  Financial  Standards  Board  issued  SFAS No.  144,
     Accounting  for the Impairment or Disposal of Long-Lived  Assets.  SFAS No.
     144  provides  new  guidance on the  recognition  of  impairment  losses on
     long-lived  assets  to be held  and  used  or to be  disposed  of and  also
     broadens the definition of what constitutes discontinued operations and how
     the results of  discontinued  operations  are to be measured and presented.
     SFAS No. 144 is effective for the Company's  fiscal year  beginning in 2002
     and is not expected to materially change the methods used by the Company to
     measure impairment losses on long-lived assets.

     In  April  2002,  the  Financial  Standards  Board  issued  SFAS  No.  145,
     Rescission  of  FASB  Statements  No.  4,  44,  and 64,  Amendment  of FASB
     Statement No. 13, and Technical Corrections. SFAS No. 145 rescinds SFAS No.
     4, Reporting Gains and Losses from Extinguishment of Debt, and an amendment
     of that  statement,  SFAS No. 64,  Extinguishments  of Debt Made to Satisfy
     Sinking-Fund  Requirements.  This  statement  also  rescinds  SFAS No.  44,
     Accounting for Intangible  Assets of Motor Carriers.  This statement amends
     SFAS No. 13, Accounting for Leases,  to eliminate an inconsistency  between
     the required  accounting for  sale-leaseback  transactions and the required
     accounting for certain lease  modifications that have economic effects that
     are similar to  sale-leaseback  transactions.  In addition,  this statement
     amends  other  existing   authoritative   pronouncements  to  make  various
     technical  corrections,  clarify meanings,  or describe their applicability
     under  changed

                                                                     Page 10

     conditions.  SFAS No. 145 is generally  effective for the Company's  fiscal
     year beginning in 2003 with earlier application encouraged.  The Company is
     currently  evaluating  the  impact  that  this  standard  will  have on its
     consolidated  financial statements and believes it will impact presentation
     of the loss from early extinguishment of debt.

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

The condensed consolidated financial statements include the accounts of Covenant
Transport,  Inc., a Nevada holding company,  and its  wholly-owned  subsidiaries
("Covenant"  or  the  "Company").  All  significant  intercompany  balances  and
transactions have been eliminated in consolidation.

Except for the historical  information  contained herein, the discussion in this
quarterly  report  contains   forward-looking   statements  that  involve  risk,
assumptions,  and uncertainties  that are difficult to predict.  Statements that
constitute  forward-looking  statements are usually  identified by words such as
"anticipates,"   "believes,"  "estimates,"  "projects,"  "expects,"  or  similar
expressions. These statements are made pursuant to the safe harbor provisions of
the Private Securities  Litigation Reform Act of 1995. Such statements are based
upon the current beliefs and  expectations  of the Company's  management and are
subject to significant risks and  uncertainties.  Actual results may differ from
those set forth in the forward-looking  statements. The following factors, among
others,   could  cause  actual  results  to  differ  materially  from  those  in
forward-looking statements:  excess capacity in the trucking industry; decreased
demand  for the  Company's  services  or loss  of one or more  major  customers;
surplus  inventories;  recessionary  economic cycles and downturns in customers'
business cycles;  strikes or work stoppages;  increases or rapid fluctuations in
fuel prices,  interest rates,  fuel taxes,  tolls,  and license and registration
fees;  increases in the prices paid for new revenue equipment;  the resale value
of the Company's  used  equipment and the price of new  equipment;  increases in
compensation  for and difficulty in attracting and retaining  qualified  drivers
and  owner-operators;  increases in insurance  premiums or deductible amounts or
claims relating to accident,  cargo,  workers'  compensation,  health, and other
matters;  seasonal  factors  such as  harsh  weather  conditions  that  increase
operating costs;  competition from trucking,  rail, and intermodal  competitors;
regulatory  requirements  that increase  costs or decrease  efficiency;  and the
ability to identify acceptable acquisition candidates,  consummate acquisitions,
and  integrate  acquired  operations.  Readers  should  review and  consider the
various  disclosures  made by the  Company  in its press  releases,  stockholder
reports,  and public filings, as well as the factors explained in greater detail
in the Company's annual report on Form 10-K.

The Company's  freight revenue before fuel  surcharges and  accessorial  revenue
decreased  1.9%, to $267.9  million in the six months ended June 30, 2002,  from
$273.0  million  during  the same  period of 2001.  The  Company's  revenue  was
affected by a 4.4%  decrease in weighted  average  number of tractors  partially
offset by a 3.1%  increase  in revenue per  tractor.  The Company has elected to
constrain  the  size of its  fleet  until  fleet  production  and  profitability
improve.

The Company  recognized an approximately  $3.3 million pre-tax impairment charge
and an approximately  $0.9 million after-tax  extraordinary  item to reflect the
early  extinguishment  of debt in the  first  quarter  of  2002.  Excluding  the
impairment  charge and  extraordinary  item, the Company's  earnings improved to
$4.2 million during the first six months of 2002 compared to $0.8 million during
the 2001 period. Including the impairment charge and the extraordinary item, the
Company's net income was $1.3 million for the six months ended June 30, 2002.

Covenant reduced the number of teams in its operations during 2001 and into 2002
to better match the demand for expedited  long-haul  service.  The single driver
fleets  generally  operate  fewer  miles per tractor  and  experience  a greater
percentage of non-revenue  miles.  The additional  expenses and lower productive
miles are expected to be offset by generally  higher revenue per loaded mile and
the reduced  employee  expense of  compensating  only one driver.  The Company's
operating  statistics  and  expenses are expected to continue to shift in future
periods with the mix of single and team operations.

The Company  continues to obtain revenue  equipment  through its  owner-operator
fleet and finance equipment under operating leases.  Over the past two years, it
has become  more  difficult  to retain  owner-operators  due to the  challenging
operating conditions. The Company's owner-operator fleet decreased to an average
of 348 in the first six months of 2002 compared to an average of 385 in the 2001
period.  Owner-operators  provide a tractor and a driver and are responsible for
all  operating  expenses in exchange for a fixed  payment per mile.  The Company
does not have  the  capital  outlay  of  purchasing  the  tractor.  The  Company
continues to use operating leases as a method of financing its equipment.  As of
June 30,  2002,  the Company had financed  approximately  636 tractors and 2,564
trailers under operating leases as compared to 1,084 tractors and 1,619 trailers
under operating leases as of June 30, 2001. The payments to owner-operators  and
the  financing  of  equipment  under  operating  leases are  recorded in revenue
equipment  rentals  and  purchased  transportation  and  as a  result,  expenses
associated  with owned  equipment,  such as interest and  depreciation,  are not
incurred, and for owner-operator tractors, driver compensation,  fuel, and other
expenses are not incurred.  Because obtaining equipment from owner-operators and
under operating leases  effectively  shifts financing  expenses from interest to
"above the line" operating expenses,  the Company evaluates its efficiency using
net margin rather than operating income.

                                                                     Page 11

The Company's  tractor leases generally run for a term of three years.  With the
extension of the tractor's trade cycle to approximately  four years, the Company
has been  purchasing  the leased  tractors at the  expiration of the lease term,
although there is no commitment to purchase the tractors.  To date the purchases
have been financed  through the Company's line of credit.  The tractors are then
accounted for as owned  equipment.  Trailer  leases  generally run for a term of
seven  years  with the  first  leases  expiring  in 2005.  The  Company  has not
determined  whether  it  anticipates  purchasing  trailers  at the end of  these
leases.

The following  table sets forth the percentage  relationship of certain items to
freight revenue:

                                                                         Three Months Ended                  Six Months Ended
                                                                              June 30,                           June 30,
                                                                  ---------------------------------   ------------------------------

                                                                       2001             2002              2001             2002
                                                                  ---------------  ----------------   --------------   -------------
                                                                                                          
       Freight revenue (1)                                             100.0%           100.0%            100.0%           100.0%
       Operating expenses:
         Salaries, wages, and related expenses (1)                      44.6             40.9              45.2             41.5
         Fuel expense (1)                                               15.4             15.0              15.6             15.6
         Operations and maintenance (1)                                  6.8              7.0               6.6              6.8
         Revenue equipment rentals and purchased
            transportation                                              12.2             10.7              12.5             11.1
         Operating taxes and licenses                                    2.7              2.8               2.7              2.7
         Insurance and claims                                            4.6              5.6               4.1              5.6
         Communications and utilities                                    1.3              1.2               1.3              1.3
         General supplies and expenses                                   2.6              2.6               2.6              2.7
         Depreciation and amortization (2)                               7.4              8.6               7.3              9.7
                                                                  ---------------  ----------------   --------------   -------------
                Total operating expenses                                97.8             94.6              97.9             96.9
                                                                  ---------------  ----------------   --------------   -------------
                Operating income                                         2.2              5.4               2.1              3.1
       Other (income) expense, net                                       1.5              0.9               1.6              0.8
                                                                  ---------------  ----------------   --------------   -------------
                 Income before income taxes                              0.6              4.5               0.5              2.3
       Income tax expense                                                0.2              2.4               0.2              1.5
                                                                  ---------------  ----------------   --------------   -------------
       Income before extraordinary loss on early
         extinguishment of debt                                          0.4              2.1               0.3              0.8
       Extraordinary loss on early extinguishment of
         debt, net of income tax benefit                                   -                -                 -             (0.3)
                                                                  ---------------  ----------------   --------------   -------------

       Net income                                                        0.4%             2.1%              0.3%             0.5%
                                                                  ===============  ================   ==============   =============

(1)  Freight revenue is total revenue less fuel surcharge and  accessorial  revenue.  In this table,  fuel surcharge and accessorial
     revenue are shown netted against the appropriate  expense category.  (Fuel expense,  $5.8 million and $3.2 million in the three
     months ending June 30, 2001, and 2002,  respectively.  Salaries,  wages, and related expenses, $1.3 million and $1.8 million in
     the three months ending June 30, 2001, and 2002,  respectively.  Operations and  maintenance,  $0.4 million and $0.5 million in
     three months  ending June 30, 2001,  and 2002,  respectively.  Fuel  expense,  $11.5 million and $4.5 million in the six months
     ending June 30, 2001, and 2002, respectively.  Salaries,  wages, and related expenses, $2.5 million and $3.2 million in the six
     months ending June 30, 2001, and 2002,  respectively.  Operations and maintenance,  $0.7 million and $1.0 million in six months
     ending June 30, 2001, and 2002, respectively.)

(2)  Includes a $3.3 million pre-tax impairment charge or 1.2% of revenue in the six months ending June 30, 2002.


COMPARISON  OF THREE  MONTHS  ENDED JUNE 30, 2002 TO THREE MONTHS ENDED JUNE 30,
2001

Freight  revenue (total revenue before fuel surcharge and  accessorial  revenue)
decreased $2.8 million (2.0%),  to $138.8 million in the three months ended June
30, 2002, from $141.7 million in the same period of 2001. The Company's  revenue
was affected by a 6.6% decrease in weighted average number of tractors partially
offset by a 5.8%  increase in revenue per tractor per week to $2,887 in the 2002
period from $2,730 in the 2001 period.  Weighted average  tractors  decreased to
3,688 in the 2002 period from 3,947 in the 2001 period.  The Company has elected
to  constrain  the  size  of  its  tractor  fleet  until  fleet  production  and
profitability improve.

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $1.8
million in the 2002 period and $1.3 million in the 2001 period,  decreased  $6.4
million (10.2%),  to $56.8 million in the 2002 period, from $63.2 million in the
2001 period.  As a percentage of freight revenue,  salaries,  wages, and related
expenses  decreased to 40.9% in the 2002 period,  from 44.6% in the 2001 period.
Wages for over the road drivers as a percentage of freight revenue  decreased to
28.5% in the 2002 period from 32.2% in the 2001 period. The decrease was largely
attributable  to the Company  utilizing  a larger  percentage  of  single-driver
tractors,  with only one driver  per  tractor
                                                                     Page 12

to be compensated,  implementing changes in its pay structure and a per diem pay
program for its drivers  during August 2001. The Company's  payroll  expense for
employees other than over the road drivers  increased to 6.9% of freight revenue
in the 2002  period  from 6.7% of  freight  revenue in the 2001  period.  Health
insurance,  employer  paid  taxes,  workers'  compensation,  and other  employee
benefits remained relatively constant at 6.7% of freight revenue in the 2002 and
2001 periods.

Fuel expense,  net of fuel surcharge  revenue of $3.2 million in the 2002 period
and $5.8 million in the 2001 period,  decreased  $1.0 million  (4.7%),  to $20.9
million  in the  2002  period,  from  $21.9  million  in the 2001  period.  As a
percentage of freight revenue,  net fuel expense  decreased to 15.0% in the 2002
period  from 15.4% in the 2001  period.  Fuel  surcharges  amounted to $.028 per
loaded  mile in the 2002  period  compared  to $.049 per loaded mile in the 2001
period.  Fuel costs may be affected in the future by the Company's  fuel hedging
and volume purchase commitments from time-to-time and the collectibility of fuel
surcharges,  as well as by lower fuel mileage if government  mandated  emissions
standards effective October 1, 2002, are implemented as scheduled.

Operations and maintenance consist primarily of vehicle maintenance, repairs and
driver recruitment  expenses.  Net of accessorial revenue of $0.5 million in the
2002 period and $0.4  million in the 2001  period,  operations  and  maintenance
increased  $0.1 million  (0.8%),  to $9.8 million in the 2002 period,  from $9.7
million in the 2001 period.  As a percentage of freight revenue,  operations and
maintenance  increased to 7.0% in the 2002 period, from 6.8% in the 2001 period.
The Company  extended  the trade cycle on its tractor  fleet from three years to
four years, which resulted in an increase in the number of required repairs.

Revenue  equipment rentals and purchased  transportation  decreased $2.5 million
(14.2%),  to $14.8  million in the 2002 period,  from $17.3  million in the 2001
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased transportation decreased to 10.7% in the 2002 period from 12.2% in the
2001 period.  The decrease was the result of a smaller fleet of  owner-operators
during 2002 (an average of 350 for the 2002 quarter  compared to 384 in the 2001
quarter) and lower lease expense during the quarter (3.1% of freight  revenue in
2002 compared to 3.9% of freight revenue in 2001). The smaller fleet resulted in
lower payments to owner  operators  (7.6% of freight revenue in 2002 compared to
8.3% of freight revenue in 2001).  Owner-operators are independent  contractors,
who  provide a tractor and driver and cover all of their  operating  expenses in
exchange  for a fixed  payment per mile.  Accordingly,  expenses  such as driver
salaries,  fuel,  repairs,  depreciation,  and interest normally associated with
Company-owned  equipment  are  consolidated  in revenue  equipment  rentals  and
purchased transportation when owner-operators are utilized. As of June 30, 2002,
the Company had financed  approximately  636 tractors and 2,564  trailers  under
operating  leases  as  compared  to 1,084  tractors  and  1,619  trailers  under
operating  leases  as of June 30,  2001.  The lease  expense  per  tractor  will
increase in future periods. See Note 7.

Operating taxes and licenses  increased $0.1 million (2.0%),  to $3.9 million in
the 2002  period,  from $3.8  million in the 2001  period.  As a  percentage  of
freight revenue,  operating taxes and licenses remained  essentially constant at
2.8% in the 2002 period and 2.7% in the 2001 period.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$1.3  million  (19.5%),  to $7.8 million in the 2002 period from $6.6 million in
the 2001 period. As a percentage of freight revenue, insurance increased to 5.6%
in the 2002 period from 4.6% in the 2001 period.  The increase is a result of an
industry-wide  increase  in  insurance  rates,  which the Company  addressed  by
adopting an insurance program with significantly higher deductible exposure that
is partially offset by lower premium rates. The deductible amount increased from
$5,000 in 2000, to $250,000 in 2001,  to $500,000 in March of 2002.  The Company
currently carries $50.0 million of insurance  coverage with a $500,000 aggregate
deductible for liability,  physical damage, and cargo claims per incident.  From
March to July 15, 2002, the Company also had an additional $3.0 million layer of
deductible exposure between $2.0 million and $5.0 million per incident.  On July
15, 2002,  the Company  eliminated the $3.0 million layer of exposure for claims
arising  after that date at an increase in cost for that layer of  approximately
10%. Claims in excess of these risk retention levels are covered by insurance in
amounts which management  considers adequate.  The Company accrues the estimated
cost of the uninsured  portion of pending  claims.  These  accruals are based on
management's evaluation of the nature and severity of the claim and estimates of
future  claims  development  based on  historical  trends.  Insurance and claims
expense will vary based on the  frequency  and  severity of claims,  the premium
expense, and the level of self insured retention.

Communications  and utilities  expense  decreased $0.2 million (10.2%),  to $1.7
million  in the  2002  period,  from  $1.9  million  in the  2001  period.  As a
percentage of freight revenue, communications and utilities remained essentially
constant at 1.2% in the 2002 period as compared to 1.3% in the 2001 period.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses, remained relatively constant at $3.6 million (2.6%
of revenue)  and $3.7  million  (2.6% of revenue) in the 2002 and 2001  periods,
respectively.

Depreciation and amortization,  consisting  primarily of depreciation of revenue
equipment,  increased $1.4 million (13.0%),  to $11.9 million in the 2002 period
from $10.5  million in the 2001  period.  As a  percentage  of freight  revenue,
depreciation and amortization  increased to 8.6% in the 2002 period from 7.4% in
the 2001 period.  The Company has increased the annual  depreciation  expense on
                                                                     Page 13

the 2001 model year tractors to approximate the Company's recent experience with
disposition values and expectation for future  disposition  values. In addition,
depreciation  expense  is  expected  to rise in the  future  as the  cost of new
tractors has increased and the residual  value has decreased.  Depreciation  and
amortization  expense is net of any gain or loss on the disposal of tractors and
trailers.  Loss on the disposal of tractors and trailers was approximately  $0.9
million in the 2002  period  compared  to a gain of $13,000 in the 2001  period.
Amortization  expense  relates to deferred debt costs incurred and covenants not
to  compete  from five  acquisitions.  Goodwill  amortization  ceased  beginning
January 1, 2002, in accordance  with SFAS No. 142, and the Company will evaluate
goodwill  and  certain  intangibles  for  impairment,   annually   prospectively
beginning in 2002.  During the second quarter of 2002, the Company completed its
analysis of goodwill for impairment and concluded  there was no impairment.  The
favorable impact of goodwill no longer being amortized was approximately $75,000
for the three months ended June 30, 2002.

Other expense,  net, decreased $0.9 million (40.5%), to $1.3 million in the 2002
period,  from $2.2  million  in the 2001  period.  As a  percentage  of  freight
revenue,  other  expense  decreased  to 0.9% in the 2002 period from 1.5% in the
2001  period.  Included in the other  expense  category  are  interest  expense,
interest  income,  and a $0.4  million  pre-tax  non-cash  loss  related  to the
accounting  for interest rate  derivatives  under SFAS 133. The decrease was the
result of lower debt balances and more favorable interest rates.

The  Company's  income tax expense for the 2002 period was $3.3 million or 52.4%
of earnings before income taxes.  The Company's  income tax expense for the 2001
period was $0.3 million or 38.0% of earnings  before income taxes.  In 2002, the
effective  tax rate is  different  from the  expected  combined  tax rate due to
permanent differences related to a per diem pay structure implemented during the
third quarter of 2001.  Due to the  nondeductible  portion of per diem expenses,
the Company's tax rate will fluctuate in future periods as earnings fluctuate.

Primarily as a result of the factors  described above, net income increased $2.4
million (439.1%), to $3.0 million in the 2002 period (2.1% of revenue) from $0.6
million in the 2001 period (0.4% of revenue).

As a result of the foregoing,  the Company's net margin increased to 2.1% in the
2002 period from 0.4% in the 2001 period.

COMPARISON OF SIX MONTHS ENDED JUNE 30, 2002 TO SIX MONTHS ENDED JUNE 30, 2001

Freight  revenue (total revenue before fuel surcharge and  accessorial  revenue)
decreased  $5.2 million  (1.9%),  to $267.9 million in the six months ended June
30, 2002, from $273.0 million in the same period of 2001. The Company's  revenue
was affected by a 4.4% decrease in weighted average tractors partially offset by
a 3.1%  increase in revenue  per tractor per week,  to $2,784 in the 2002 period
from $2,699 in the 2001 period.  Weighted average tractors decreased to 3,700 in
the 2002  period  from 3,869 in the 2001  period.  The  Company  has  elected to
constrain the size of its tractor fleet until fleet production and profitability
improve.

Salaries,  wages,  and  related  expenses,  net of  accessorial  revenue of $3.2
million in the 2002 period and $2.5 million in the 2001 period,  decreased $12.1
million (9.8%), to $111.1 million in the 2002 period, from $123.3 million in the
2001 period.  As a percentage of freight revenue,  salaries,  wages, and related
expenses  decreased to 41.5% in the 2002 period,  from 45.2% in the 2001 period.
Wages for over the road drivers as a percentage of freight revenue  decreased to
28.9% in 2002 from 32.3% in 2001. The decrease was largely  attributable  to the
Company utilizing a larger percentage of single-driver  tractors,  with only one
driver per tractor to be compensated,  implementing changes in its pay structure
and a per diem pay program for its drivers  during  August 2001.  The  Company's
payroll expense for employees other than over the road drivers increased to 7.0%
of freight  revenue in the 2002 period from 6.7% of freight  revenue in the 2001
period. Health insurance, employer paid taxes, workers' compensation,  and other
employee  benefits  decreased to 6.8% of freight revenue in the 2002 period from
7.2% of freight revenue in the 2001 period due in part to paying lower taxes due
to lower payroll amounts.

Fuel expense,  net of fuel surcharge  revenue of $4.5 million in the 2002 period
and $11.5 million in the 2001 period,  decreased $1.0 million  (2.2%),  to $41.7
million  in the  2002  period,  from  $42.6  million  in the 2001  period.  As a
percentage of freight revenue, net fuel expense remained essentially constant at
15.6% in the 2002 and 2001 periods. Fuel surcharges amounted to $.020 per loaded
mile in the 2002 period  compared  to $.051 per loaded mile in the 2001  period.
Fuel costs may be  affected  in the future by the  Company's  fuel  hedging  and
volume purchase  commitments from  time-to-time and the  collectibility  of fuel
surcharges,  as well as by lower fuel mileage if government  mandated  emissions
standards effective October 1, 2002, are implemented as scheduled.

Operations and maintenance consist primarily of vehicle maintenance, repairs and
driver recruitment  expenses.  Net of accessorial revenue of $1.0 million in the
2002 period and $0.7  million in the 2001  period,  operations  and  maintenance
increased $0.2 million (1.2%),  to $18.2 million in the 2002 period,  from $18.0
million in the 2001 period.  As a percentage of freight revenue,  operations and
maintenance  increased to 6.8% in the 2002 period, from 6.6% in the 2001 period.
The Company  extended  the trade cycle on its tractor  fleet from three years to
four years, which resulted in an increase in the number of required repairs.

Revenue  equipment rentals and purchased  transportation  decreased $4.6 million
(13.4%),  to $29.6  million in the 2002 period,  from $34.2  million in the 2001
period.  As a  percentage  of freight  revenue,  revenue  equipment  rentals and
purchased transportation
                                                                     Page 14

decreased  to 11.1% in the  2002  period  from  12.5%  in the 2001  period.  The
decrease was the result of a smaller  fleet of  owner-operators  during 2002 (an
average of 348 in 2002  compared  to an average of 385 in 2001) and lower  lease
payments during the six month period (3.5% of freight revenue in the 2002 period
compared  to 4.0% of freight  revenue in the 2001  period).  The  smaller  fleet
resulted in lower payments to owner  operators  (7.5% of freight revenue in 2002
compared to 8.6% of freight  revenue in 2001).  Owner-operators  are independent
contractors,  who provide a tractor and driver and cover all of their  operating
expenses in exchange for a fixed payment per mile. Accordingly, expenses such as
driver salaries, fuel, repairs,  depreciation,  and interest normally associated
with  Company-owned  equipment are consolidated in revenue equipment rentals and
purchased transportation when owner-operators are utilized. As of June 30, 2002,
the Company had financed  approximately  636 tractors and 2,564  trailers  under
operating  leases  as  compared  to 1,084  tractors  and  1,619  trailers  under
operating  leases  as of June 30,  2001.  The lease  expense  per  tractor  will
increase in future periods. See Note 7.

Operating taxes and licenses  decreased $0.2 million (2.5%),  to $7.2 million in
the 2002  period,  from $7.4  million in the 2001  period.  As a  percentage  of
freight revenue,  operating taxes and licenses remained  essentially constant at
2.7% in the 2002 and 2001 periods.

Insurance and claims,  consisting  primarily of premiums and deductible  amounts
for liability, physical damage, and cargo damage insurance and claims, increased
$3.7 million (32.6%),  to $15.0 million in the 2002 period from $11.3 million in
the 2001 period. As a percentage of freight revenue, insurance increased to 5.6%
in the 2002 period from 4.1% in the 2001 period.  The increase is a result of an
industry-wide  increase  in  insurance  rates,  which the Company  addressed  by
adopting an insurance program with significantly higher deductible exposure that
is partially offset by lower premium rates. The deductible amount increased from
$5,000 in 2000, to $250,000 in 2001,  to $500,000 in March of 2002.  The Company
currently carries $50.0 million of insurance  coverage with a $500,000 aggregate
deductible for liability,  physical damage, and cargo claims per incident.  From
March to July 15, 2002, the Company also had an additional $3.0 million layer of
deductible exposure between $2.0 million and $5.0 million per incident.  On July
15, 2002,  the Company  eliminated the $3.0 million layer of exposure for claims
arising  after that date at an increase in cost for that layer of  approximately
10%. Claims in excess of these risk retention levels are covered by insurance in
amounts which management  considers adequate.  The Company accrues the estimated
cost of the uninsured  portion of pending  claims.  These  accruals are based on
management's evaluation of the nature and severity of the claim and estimates of
future  claims  development  based on  historical  trends.  Insurance and claims
expense will vary based on the  frequency  and  severity of claims,  the premium
expense, and the level of self insured retention.

Communications  and utilities  expense  decreased $0.1 million  (3.1%),  to $3.5
million  in the  2002  period,  from  $3.7  million  in the  2001  period.  As a
percentage of freight revenue, communications and utilities remained essentially
constant at 1.3% in the 2002 and 2001 periods.

General  supplies and expenses,  consisting  primarily of headquarters and other
terminal facilities expenses, remained relatively constant at $7.1 million (2.7%
of revenue)  and $7.0  million  (2.6% of revenue) in the 2002 and 2001  periods,
respectively.

Depreciation,  amortization  and  impairment  charge,  consisting  primarily  of
depreciation  of revenue  equipment,  increased $6.0 million  (30.2%),  to $26.0
million  in the  2002  period  from  $19.9  million  in the  2001  period.  As a
percentage of freight revenue,  depreciation and amortization  increased to 9.7%
in the 2002 period from 7.3% in the 2001 period.  The increase is primarily  the
result of a $3.3 million pre-tax  impairment charge related to approximately 327
model year 1998 through 2000 in use tractors.  See "Impairment of Tractor Values
and  Future   Expense"   below  for   additional   information.   The  Company's
approximately  1,400 model year 2001  tractors  were not affected by the charge.
The Company has increased the annual depreciation expense on the 2001 model year
tractors to approximate the Company's recent experience with disposition  values
and expectation for future disposition values. In addition, depreciation expense
is expected to rise in the future as the cost of new tractors has  increased and
the residual value has decreased.  Depreciation and amortization  expense is net
of any  gain or loss on the  disposal  of  tractors  and  trailers.  Loss on the
disposal of tractors  and trailers  was  approximately  $1.4 million in the 2002
period  compared  to a gain of $0.1  million  in the 2001  period.  Amortization
expense  relates to deferred  debt costs  incurred and  covenants not to compete
from five acquisitions.  Goodwill amortization ceased beginning January 1, 2002,
in  accordance  with SFAS No. 142,  and the Company will  evaluate  goodwill and
certain intangibles for impairment,  annually  prospectively  beginning in 2002.
During  the  second  quarter  of 2002,  the  Company  tested  its  goodwill  for
impairment  and found no impairment.  The positive  impact of goodwill no longer
being  amortized  was  approximately  $150,000 for the six months ended June 30,
2002.

Other expense,  net, decreased $2.3 million (52.6%), to $2.1 million in the 2002
period,  from $4.5  million  in the 2001  period.  As a  percentage  of  freight
revenue,  other  expense  decreased  to 0.8% in the 2002 period from 1.6% in the
2001  period.  Included in the other  expense  category  are  interest  expense,
interest  income,  and a $0.2  million  pre-tax  non-cash  loss  related  to the
accounting  for interest rate  derivatives  under SFAS 133. The decrease was the
result of lower debt balances and more favorable interest rates.

The Company's income tax expense for the six months ended June 30, 2002 was $4.1
million or 65.1% of earnings  before  income  taxes.  The  Company's  income tax
expense for the 2001 period was $0.5 million or 38.0% of earnings  before income
taxes.  In 2002, the effective tax rate is different from the expected  combined
tax rate  due to  permanent  differences  related  to a per  diem pay  structure

                                                                     Page 15

implemented during the third quarter of 2001. Due to the nondeductible effect of
per diem,  the Company's tax rate will  fluctuate in future  periods as earnings
fluctuate.

Primarily as a result of the factors  described above, net income increased $0.5
million (67.7%),  to $1.3 million in the 2002 period (0.5% of revenue) from $0.8
million in the 2001 period (0.3% of revenue).

As a result of the foregoing,  the Company's net margin increased to 0.5% in the
2002 period from 0.3% in the 2001 period.

LIQUIDITY AND CAPITAL RESOURCES

Historically, the Company's growth has required significant capital investments.
The Company historically has financed its expansion requirements with borrowings
under a line of credit, cash flows from operations,  long-term operating leases,
and  borrowings   under   installment   notes  payable  to  commercial   lending
institutions  and  equipment  manufacturers.  The Company's  primary  sources of
liquidity at June 30, 2002,  were funds provided by  operations,  proceeds under
the  Securitization  Facility (as defined below),  borrowings  under its primary
credit  agreement,  which had maximum  available  borrowing of $120.0 million at
June  30,  2002  (the  "Credit  Agreement")  and  operating  leases  of  revenue
equipment.  The Company  believes its sources of liquidity  are adequate to meet
its current and projected needs for at least the next twelve months.

Net cash provided by operating  activities  was $30.7 million in the 2002 period
and $35.1  million in the 2001  period.  The 2001 period  included an  unusually
large  collection of receivables  that had resulted from billing problems during
2000. In 2002,  there was an increase in  depreciation  and  amortization  which
included a $3.3  million  pre-tax  impairment  charge as well as an  increase in
claims accruals as the Company increased its self-insured retention amounts.

Net cash used in investing  activities  was $28.3 million in the 2002 period and
$27.8 million in the 2001 period. The cash used in 2002 related to the financing
of tractors,  which were previously  financed through  operating  leases,  using
proceeds  from the Credit  Agreement.  In 2001,  approximately  $15  million was
related to the  financing  of the  Company's  headquarters  facility,  which was
previously  financed  through an operating lease that expired in March 2001. The
Company  financed  the  facility  using  proceeds  from  the  Credit  Agreement.
Anticipated capital  expenditures are expected to increase in the second half of
2002 as the  Company  has  agreed  to  purchase  and trade  approximately  1,000
tractors and expects to purchase and trade a  significant  number of trailers if
an  acceptable   arrangement  can  be  reached.   The  Company  expects  capital
expenditures,   primarily  for  revenue  equipment  (net  of  trade-ins)  to  be
approximately  $50.0 million in the second half of 2002 and $80 million in 2003,
in each case exclusive of acquisitions.

Net cash used in  financing  activities  was $1.6 million in the 2002 period and
$9.1 million in the 2001 period.  At June 30, 2002, the Company had  outstanding
debt  of  $94.5   million,   primarily   consisting  of  $49.1  million  in  the
Securitization  Facility,  $39.0 million drawn under the Credit  Agreement,  and
$3.4 million of checks  written in excess of bank  balances.  Interest  rates on
this debt range from 1.9% to 6.5%.

During the first  quarter of 2002,  the  Company  prepaid  the  remaining  $20.0
million in previously  outstanding  7.39% ten year private  placement notes with
borrowings from the Credit Agreement.  In conjunction with the prepayment of the
borrowings,  the  Company  recognized  an  approximate  $0.9  million  after-tax
extraordinary item to reflect the early extinguishment of debt.

In December 2000, the Company entered into the Credit  Agreement with a group of
banks,  which matures  December 2003.  Borrowings under the Credit Agreement are
based on the banks' base rate or LIBOR and accrue interest based on one, two, or
three  month LIBOR rates plus an  applicable  margin that is adjusted  quarterly
between  0.75% and 1.25%  based on cash flow  coverage.  At June 30,  2002,  the
margin was 1.125%.  The Credit Agreement is guaranteed by the Company and all of
the Company's subsidiaries except CVTI Receivables Corp.

The Credit Agreement has a maximum borrowing limit of $120.0 million. Borrowings
related to revenue  equipment are limited to the lesser of 90% of net book value
of revenue  equipment  or $120.0  million.  Letters of credit are  limited to an
aggregate commitment of $20.0 million. The Credit Agreement includes a "security
agreement" such that the Credit Agreement may be collateralized by virtually all
assets of the Company if a covenant  violation occurs. A commitment fee, that is
adjusted  quarterly  between  0.15%  and  0.25%  per  annum  based on cash  flow
coverage, is due on the daily unused portion of the Credit Agreement. As of June
30, 2002, the Company had borrowings under the Credit Agreement in the amount of
$39.0 million with a weighted  average interest rate of 2.9% and the Company had
borrowing availability of $63.9 million under the Credit Agreement.

In December  2000,  the Company  entered into a $62 million  revolving  accounts
receivable  securitization  facility  (the  "Securitization   Facility").  On  a
revolving basis,  the Company sells its interests in its accounts  receivable to
CVTI Receivables Corp. ("CRC"), a wholly-owned bankruptcy-remote special purpose
subsidiary  incorporated  in Nevada.  CRC sells a  percentage  ownership in such
receivables to an unrelated  financial entity. The Company can receive up to $62
million of proceeds, subject to eligible receivables, and will pay a service fee
recorded as interest  expense,  based on commercial paper interest rates plus an
applicable  margin of 0.41%
                                                                     Page 16

per annum and a commitment fee of 0.10% per annum on the daily unused portion of
the Facility.  The Securitization  Facility is collateralized by the receivables
of CRC. The net proceeds  under the  Securitization  Facility are required to be
shown as a current  liability because the term,  subject to annual renewals,  is
364 days. The  transaction  did not meet the criteria for sale  treatment  under
Financial Accounting Standard No. 140 and is reflected as a secured borrowing in
the  financial  statements.  As of June 30,  2002,  there were $49.1  million in
borrowings outstanding.

The Credit Agreement and  Securitization  Facility contain certain  restrictions
and covenants  relating to, among other things,  dividends,  tangible net worth,
cash  flow,  acquisitions  and  dispositions,  and  total  indebtedness.   These
agreements are cross-defaulted.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
decisions  based  upon  estimates,  assumptions,  and  factors it  considers  as
relevant  to  the  circumstances.   Such  decisions  include  the  selection  of
applicable  accounting  principles and the use of judgment in their application,
the results of which impact reported amounts and disclosures.  Changes in future
economic  conditions or other business  circumstances may affect the outcomes of
management's estimates and assumptions. Accordingly, actual results could differ
from  those  anticipated.  A  summary  of the  significant  accounting  policies
followed in  preparation  of the financial  statements is contained in Note 1 of
the financial  statements contained in the Company's annual report on Form 10-K.
Other footnotes  describe various  elements of the financial  statements and the
assumptions on which specific amounts were determined.

The Company's critical accounting policies include the following:

Revenue Recognition - Freight revenue, drivers' wages and other direct operating
expenses are recognized on the date shipments are delivered to the customer.

Property and  Equipment -  Depreciation  is calculated  using the  straight-line
method over the estimated useful lives of the assets. Revenue equipment has been
depreciated  over five to eight years with  salvage  values  ranging from 18% to
48%.  Gains or losses on  disposal  of revenue  equipment  are  included  in the
caption  entitled  depreciation,  amortization  and  impairment  charge  in  the
statements of operations. Impairment can be impacted by management's estimate of
the property and equipment's useful lives.

Impairment of Long-Lived  Assets - The Company ensures that long-lived assets to
be disposed of are reported at the lower of the carrying value or the fair value
less costs to sell.  The Company  evaluates  the  carrying  value of  long-lived
assets held for use for impairment losses by analyzing the operating performance
and  future  cash  flows  for  those  assets,  whenever  events  or  changes  in
circumstances  indicate  that the  carrying  amount  of such  assets  may not be
recoverable.  The Company adjusts the carrying value of the underlying assets if
the sum of expected  undiscounted  cash flows is less than the  carrying  value.
Impairment can be impacted by management's  projection of future cash flows, the
level of cash flows and  salvage  values,  the  methods of  estimation  used for
determining fair values and the impact of guaranteed residuals.

Insurance  and Other Claims - The  Company's  insurance  program for  liability,
workers compensation, group medical, property damage, cargo loss and damage, and
other sources involves self insurance with high risk retention  levels. In 2001,
the Company adopted an insurance program with significantly  higher deductibles.
The  deductible  amount  increased  from $5,000 in 2000, to $250,000 in 2001, to
$500,000  in March of 2002.  The  Company  currently  carries  $50.0  million of
insurance coverage with a $500,000 aggregate deductible for liability,  physical
damage, and cargo claims per incident.  From March to July 15, 2002, the Company
also had an additional  $3.0 million layer of deductible  exposure  between $2.0
million and $5.0 million per incident.  On July 15, 2002, the Company eliminated
the $3.0  million  layer of exposure  for claims  arising  after that date at an
increase in cost for that layer of approximately  10%. Losses in excess of these
risk  retention  levels are covered by  insurance  in amounts  which  management
considers  adequate.  The Company  accrues the  estimated  cost of the uninsured
portion of pending claims.  These accruals are based on management's  evaluation
of the  nature  and  severity  of the  claim  and  estimates  of  future  claims
development based on historical  trends.  Insurance and claims expense will vary
based on the frequency and severity of claims, the premium expense and the level
of self insured retention.

Derivative   Instruments  and  Hedging  Activities  -  The  Company  engages  in
activities  that expose it to market risks,  including the effects of changes in
interest rates and fuel prices.  Financial  exposures are managed as an integral
part of the Company's risk management program, which seeks to reduce potentially
adverse  effects that the  volatility  of the interest rate and fuel markets may
have on operating  results.  Hedging  activities  could defer the recognition of
losses to future periods. All derivatives are recognized on the balance sheet at
their fair  values.  The Company  also  formally  assesses,  both at the hedge's
inception  and on an ongoing  basis,  whether the  derivatives  that are used in
hedging  transactions are highly effective in offsetting  changes in fair values
or cash flows of hedged items.  When it is  determined  that a derivative is not
highly  effective  as a hedge or that it has  ceased  to be a  highly  effective
hedge, the Company discontinues hedge accounting prospectively.
                                                                     Page 17

When  hedge  accounting  is  discontinued  because  it is  determined  that  the
derivative no longer  qualifies as an effective  fair-value  hedge,  the Company
continues to carry the derivative on the balance sheet at its fair value, and no
longer  adjusts the hedged  asset or  liability  for changes in fair value.  The
adjustment of the carrying  amount of the hedged asset or liability is accounted
for in the same manner as other  components of the carrying amount of that asset
or liability.  When hedge accounting is discontinued  because the hedged item no
longer meets the definition of a firm commitment, the Company continues to carry
the  derivative  on the balance  sheet at its fair  value,  removes any asset or
liability that was recorded  pursuant to recognition of the firm commitment from
the  balance  sheet and  recognizes  any gain or loss in  earnings.  When  hedge
accounting is discontinued because it is probable that a forecasted  transaction
will not occur,  the Company  continues to carry the  derivative  on the balance
sheet at its fair  value,  and gains and losses that were  accumulated  in other
comprehensive  income  are  recognized  immediately  in  earnings.  In all other
situations in which hedge accounting is discontinued,  the Company  continues to
carry the derivative at its fair value on the balance sheet,  and recognizes any
changes in its fair value in earnings.  The Company does not regularly engage in
speculative  transactions,  nor  does  it  regularly  hold  or  issue  financial
instruments for trading purposes.

Lease  Accounting - The Company leases a significant  portion of its tractor and
trailer  fleet  using  operating  leases.  Substantially  all of the leases have
residual  value  guarantees  under which the Company must insure that the lessor
receives a negotiated  amount for the equipment at the  expiration of the lease.
In accordance with SFAS No. 13, Accounting for Leases,  the rental expense under
these  leases is  reflected as an operating  expense  under  "revenue  equipment
rentals and purchased  transportation." Operating leases are carried off balance
sheet in accordance with SFAS No. 13.

Contractual   Obligations   and   Commitments  -  The  Company  had  commitments
outstanding related to equipment, debt obligations, and diesel fuel purchases as
of January 1, 2002. Contractual  commitments changed during the first quarter of
2002 as a result of the  payoff of senior  notes with  proceeds  from the Credit
Agreement,  and the purchase of 327 tractors  off lease in February,  2002.  The
Company had  commitments to acquire  revenue  equipment for  approximately  $154
million at December 31,  2001.  These  purchases  are expected to be financed by
debt, proceeds from sales of existing equipment, and cash flows from operations.
The Company has the option to cancel such commitments with 60 days notice.

The following table sets forth the Company's  contractual  cash  obligations and
commitments as of January 1, 2002.

Payments Due By Period                                                                                              There-
(in thousands)                             Total        2002        2003         2004        2005        2006        after
                                       ------------------------------------------------------------------------------------
                                                                                             
Long Term Debt                          $ 49,150    $ 20,150    $ 26,000      $ 3,000     $     -     $     -     $      -

Short Term Debt                           48,130      48,130           -            -           -           -            -

Operating Leases                          68,517      20,137      15,393        7,944       7,151       6,789       11,103

Lease residual value guarantees           55,153      15,720      19,562            -         423       2,348       17,100

Purchase Obligations:

Diesel fuel                               68,147      31,427      36,720            -           -           -            -

Equipment                                153,698      72,298      81,400            -           -           -            -
                                      -------------------------------------------------------------------------------------

Total Contractual Cash Obligations      $442,795    $207,862    $179,075      $10,944     $ 7,574     $ 9,137     $ 28,203
                                      =====================================================================================

INFLATION AND FUEL COSTS

Most of the Company's operating expenses are inflation-sensitive, with inflation
generally producing increased costs of operations.  During the past three years,
the most significant  effects of inflation have been on revenue equipment prices
and the compensation  paid to the drivers.  Innovations in equipment  technology
and  comfort  have  resulted  in higher  tractor  prices,  and there has been an
industry-wide  increase in wages paid to attract and retain  qualified  drivers.
The Company  historically has limited the effects of inflation through increases
in freight rates and certain cost control efforts.

In addition to inflation,  fluctuations in fuel prices can affect profitability.
Fuel expense  comprises a larger  percentage  of revenue for Covenant  than many
other carriers  because of Covenant's  long average length of haul.  Most of the
Company's contracts with customers contain fuel surcharge  provisions.  Although
the Company  historically has been able to pass through most long-term increases
in fuel
                                                                     Page 18

prices  and taxes to  customers  in the form of  surcharges  and  higher  rates,
increases in fuel expense usually are not fully recovered. In the fourth quarter
of 1999, fuel prices escalated rapidly and have remained high throughout most of
2000, 2001, and into 2002. This has increased the Company's cost of operating.

SEASONALITY

In the trucking  industry,  revenue  generally  decreases  as  customers  reduce
shipments  during the winter  holiday  season and as inclement  weather  impedes
operations.  At the same time, operating expenses generally increase,  with fuel
efficiency  declining  because  of  engine  idling  and  weather  creating  more
equipment repairs. For the reasons stated, first quarter net income historically
has been lower than net income in each of the other three  quarters of the year.
The Company's equipment utilization typically improves substantially between May
and October of each year because of the trucking industry's seasonal shortage of
equipment on traffic  originating  in California  and the  Company's  ability to
satisfy some of that requirement. The seasonal shortage typically occurs between
May and August because California produce carriers'  equipment is fully utilized
for produce during those months and does not compete for shipments hauled by the
Company's dry van operation. During September and October, business increases as
a  result  of  increased  retail  merchandise  shipped  in  anticipation  of the
holidays.

IMPAIRMENT OF TRACTOR VALUES AND FUTURE EXPENSE

For the past several quarters, the nationwide inventory of used tractors has far
exceeded  demand.  As a result,  the market  value of used  tractors  has fallen
significantly  below  both  historical  levels  and the  carrying  values on the
Company's financial statements.  The Company had extended the trade cycle of its
tractors  from  three  years  to four  years  during  2001,  which  delayed  any
significant  disposals  into 2002 and later years.  The market for used tractors
did not improve during the remaining portion of 2001.

The Company  negotiated a tractor  purchase and trade package with  Freightliner
Corporation  for  calendar  years 2002 and 2003  covering the sale of model year
1998  through 2000  tractors and the purchase of an equal number of  replacement
units.  The  significant  difference  between the  carrying  values and the sale
prices of the used tractors combined with the Company's less profitable  results
during  2001 caused the Company to test for asset  impairment  under  applicable
accounting  rules. In the test, the Company  measured the expected  undiscounted
future cash flows to be  generated  by the tractors  over the  remaining  useful
lives and the disposal  value at the end of the useful life against the carrying
values.  The test indicated  impairment,  and during the fourth quarter of 2001,
and the first  quarter  of 2002,  the  Company  recognized  pre-tax  charges  of
approximately  $15.4  million  and $3.3  million,  respectively,  to  reflect an
impairment in tractor values. The charges related to the Company's approximately
2,100 model year 1998 through 2000 in-use tractors.

The  approximately  1,400  model  year 2001  tractors  are not  affected  by the
impairment  charges.  The Company has evaluated the 2001 model year tractors for
impairment and determined that such units were not impaired. These units are not
expected to be disposed of for 24 to 36 months following  December 31, 2001. The
Company has adjusted the depreciation rate of its owned model year 2001 tractors
to approximate  its recent  experience with  disposition  values and expectation
concerning  future  disposition   values.   Although   management  believes  the
additional  depreciation  will bring the carrying  values of the model year 2001
tractors  in line with future  disposition  values,  the  Company  does not have
trade-in  agreements  covering  those  tractors.   These  assumptions  represent
management's  best  estimate  and actual  values  could differ by the time those
tractors are scheduled for trade. Management of the Company estimates the impact
of the change in the estimated  useful lives and  depreciation on the 2001 model
year  tractors  to be  approximately  $1.5  million  pre-tax  or $.06 per  share
annually.

Because of the  adverse  change from  historical  purchase  prices and  residual
values,  the annual  expense per tractor on model year 2003 and 2004 tractors is
expected  to be higher  than the annual  expense on the model year 1999 and 2000
units being replaced. Management expects the increase in depreciation expense to
be  approximately  one-half cent per mile pre-tax during the first year and grow
to  approximately  one cent per mile  pre-tax  as all of  these  new  units  are
delivered.  By the time the model year 2001  tractors  are traded and the entire
fleet is  converted,  management  expects  the total  increase  in expense to be
approximately one and one-half cent pre-tax per mile. If the tractors are leased
instead  of  purchased,  the  references  to  increased  depreciation  would  be
reflected as additional lease expense.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company is exposed to market  risks from  changes in (i)  certain  commodity
prices and (ii) certain interest rates on its debt.

COMMODITY PRICE RISK

Prices and  availability  of all  petroleum  products are subject to  political,
economic,  and market factors that are generally outside the Company's  control.
Because the Company's  operations  are dependent  upon diesel fuel,  significant
increases  in diesel  fuel  costs  could  materially  and  adversely  affect the
Company's  results of operations  and  financial  condition.  Historically,  the
Company has been able to
                                                                     Page 19

recover a portion of short-term  fuel price increases from customers in the form
of  fuel  surcharges.   The  price  and  availability  of  diesel  fuel  can  be
unpredictable  as well as the extent to which fuel surcharges could be collected
to offset such increases. For the first six months of 2002, diesel fuel expenses
net of  fuel  surcharge  represented  15.5%  of the  Company's  total  operating
expenses and 15.6% of freight  revenue.  The Company uses  purchase  commitments
through   suppliers   to  reduce  a  portion  of  its  exposure  to  fuel  price
fluctuations.  At June 30, 2002,  the national  average  price of diesel fuel as
provided by the U.S.  Department  of Energy was $1.281 per  gallon.  At June 30,
2002, the notional amount for purchase  commitments during 2002 was 18.5 million
gallons.  At June 30, 2002, the price of the notional 18.5 million gallons would
have produced approximately $1.4 million of income to offset fuel expense if the
price of fuel  remained  the same as of June 30,  2002.  At June 30, 2002, a ten
percent  increase in the price of fuel would produce an additional  $2.3 million
of income to offset fuel  expense.  At June 30, 2002, a ten percent  decrease in
the price of fuel would  produce $0.9 million of  additional  fuel  expense.  In
addition, during the third quarter of 2001, the Company entered into two heating
oil  commodity  swap  contracts  to hedge  its  exposure  to diesel  fuel  price
fluctuations. These contracts are considered highly effective and each calls for
4.5 million  gallons of fuel purchases at a fixed price of $0.695 and $0.629 per
gallon,  respectively,  through  the  remainder  of 2002.  At June 30,  2002 the
cumulative  fair  value  of these  heating  oil  contracts  was an asset of $0.2
million,  which  was  recorded  in  accrued  expenses  with the  offset to other
comprehensive loss, net of taxes. The Company does not enter into contracts with
the  objective of earning  financial  gains on price  fluctuations,  nor does it
trade in these instruments when there are no underlying related exposures.

INTEREST RATE RISK

The Credit  Agreement,  provided  there has been no  default,  carries a maximum
variable interest rate of LIBOR for the corresponding  period plus 1.25%. During
the first  quarter of 2001,  the Company  entered into two $10 million  notional
amount  interest rate swap  agreements to manage the risk of variability in cash
flows  associated  with  floating-rate  debt. At June 30, 2002,  the Company had
drawn $39  million  under the Credit  Agreement.  Approximately  $19 million was
subject to variable  rates and the remaining $20 million was subject to interest
rate swaps that fixed the interest  rates at 5.16% and 4.75% plus the applicable
margin  per  annum.  The  swaps  expire  January  2006  and  March  2006.  These
derivatives  are not  designated  as  hedging  instruments  under  SFAS  133 and
consequently  are marked to fair value through  earnings.  At June 30, 2002, the
fair  value of these  interest  rate swap  agreements  was a  liability  of $0.9
million.   Assuming  the  June  30,  2002   variable   rate   borrowings,   each
one-percentage  point  increase or decrease in LIBOR would affect the  Company's
pre-tax interest expense by $190,000 on an annualized basis.

The  Company  does  not  trade in  derivatives  with the  objective  of  earning
financial gains on price fluctuations, on a speculative basis, nor does it trade
in these instruments when there are no underlying related exposures.


                                                                     Page 20




                                     PART II
                                OTHER INFORMATION

Item 1.  Legal Proceedings.
         None

Items 2 and 3.  Not applicable

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

     The Annual Meeting of Stockholders of Covenant Transport,  Inc. was held on
May 16,  2002,  for the purpose of (a)  electing  seven  directors  for one-year
terms, and (b)  ratification of the selection of KPMG LLP as independent  public
accountants  for the Company for 2002.  Proxies for the meeting  were  solicited
pursuant to Section 14(a) of the Securities  Exchange Act of 1934, and there was
no  solicitation in opposition to  management's  nominees.  Each of management's
nominees for director as listed in the Proxy Statement was elected.

         The voting tabulation on the election of directors was as follows:

                                         Shares Voted             Shares Voted             Shares Voted
                                             "FOR"                "AGAINST"                "ABSTAIN"
                                                                                   
David R. Parker                        13,296,039                         -                 1,072,566
Michael W. Miller                      13,296,039                         -                 1,072,566
R. H. Lovin, Jr.                       13,829,201                         -                   539,404
Mark A. Scudder                        14,250,320                         -                   118,285
William T. Alt                         14,251,020                         -                   117,585
Hugh O. Maclellan, Jr.                 13,756,418                         -                   612,187
Robert E. Bosworth                     14,250,120                         -                   118,485


The voting  tabulation on the  selection of  accountants  was "FOR"  14,262,270;
"AGAINST" 102,455; and "ABSTAIN" 3,880.

Item 5.  Not applicable

Item 6.  Exhibits and Reports on Form 8-K.
    (a)  Exhibits

Exhibit
Number            Reference         Description
                              
3.1               (1)               Restated Articles of Incorporation.
3.2               (1)               Amended Bylaws dated September 27, 1994.
4.1               (1)               Restated Articles of Incorporation.
4.2               (1)               Amended Bylaws dated September 27, 1994.
10.1              (1)               401(k) Plan filed as Exhibit 10.10.
10.2              (2)               Outside Director Stock Option Plan, filed as Exhibit A.
10.3              (3)               Amendment No. 1 to the Outside Director Stock Option Plan, filed as Exhibit 10.11.
10.4              (4)               Credit Agreement by and among Covenant Asset Management, Inc., Covenant
                                    Transport, Inc., Bank of America, N.A., and Lenders, dated December 13, 2000,
                                    filed as Exhibit 10.9.
10.5              (4)               Loan Agreement dated December 12, 2000, among CVTI Receivables Corp.,
                                    and Covenant Transport, Inc., and Three Pillars Funding Corporation, and SunTrust
                                    Equitable Securities Corporation, filed as Exhibit 10.10.
10.6              (4)               Receivables Purchase Agreement dated as of December 12, 2000, among CVTI
                                    Receivables Corp., Covenant Transport, Inc., and Southern Refrigerated
                                    Transport, Inc., filed as Exhibit 10.11.
10.7              (5)               Clarification of Intent and Amendment No. 1 to Loan Agreement dated
                                    March 7, 2001,  among CVTI  Receivables  Corp.,  Covenant  Transport,  Inc.,  Three Pillars
                                    Funding Corporation, and SunTrust Equitable Securities Corporation, filed as Exhibit 10.12.
10.8              (6)               Incentive Stock Plan, Amended and Restated as of May 17, 2001, filed as Appendix B.
10.9              (7)               Amendment No. 1 to Credit Agreement dated August 28, 2001, among Covenant Asset Management,
                                    Inc., Covenant Transport, Inc., Bank of America, N.A., and each other financial institution
                                    which is a party to the Credit Agreement, filed as Exhibit 10.11.
--------------------------------------------------------------------------------------------------------------------------------

                                                                     Page 21



Previously filed as an exhibit to and incorporated by reference from:

1)   Form S-1, Registration No. 33-82978, effective October 28, 1994.
2)   Schedule 14A, filed April 13, 2000.
3)   Form 10-Q for the quarter ended September 30, 2000.
4)   Form 10-K for the year ended December 31, 2000.
5)   Form 10-Q for the quarter ended March 31, 2001.
6)   Schedule 14A, filed April 5, 2001.
7)   Form 10-Q/A, filed July 30, 2002.

    (b)  There were no reports on Form 8-K filed during the second quarter
ended June 30, 2002.






                                                                     Page 22



                                    SIGNATURE



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


                              COVENANT TRANSPORT, INC.


Date: November 7, 2002          /s/ Joey B. Hogan
                              ---------------------------------
                              Joey B. Hogan
                              Senior Vice President and Chief Financial Officer


                                 CERTIFICATIONS

     I, David R. Parker, certify that:

     1. I have reviewed this  quarterly  report on Form 10-Q/A for the quarterly
period ended June 30, 2002 of Covenant Transport, Inc.;

     2. Based on my knowledge, this report does not contain any untrue statement
of a  material  fact or omit to  state a  material  fact  necessary  to make the
statements made, in light of the circumstances  under which such statements were
made, not misleading with respect to the period covered by this report; and

     3. Based on my knowledge,  the financial  statements,  and other  financial
information included in this report, fairly present in all material respects the
financial condition,  results of operations, and cash flows of the registrant as
of, and for, the periods presented in this report.


Date: November 7, 2002          /s/ David R. Parker
                              ---------------------------------
                              David R. Parker
                              Chief Executive Officer

     I, Joey B. Hogan, certify that:

     1. I have reviewed this  quarterly  report on Form 10-Q/A for the quarterly
period ended June 30, 2002 of Covenant Transport, Inc.;

     2. Based on my knowledge, this report does not contain any untrue statement
of a  material  fact or omit to  state a  material  fact  necessary  to make the
statements made, in light of the circumstances  under which such statements were
made, not misleading with respect to the period covered by this report; and

     3. Based on my knowledge,  the financial  statements,  and other  financial
information included in this report, fairly present in all material respects the
financial condition,  results of operations, and cash flows of the registrant as
of, and for, the periods presented in this report.


Date: November 7, 2002          /s/ Joey B. Hogan
                              ---------------------------------
                              Joey B. Hogan
                              Chief Financial Officer






                                                                  Page 23