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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                  FORM 10-K/A3

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


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




  For the fiscal year ended July 31, 2002     Commission File Number 0-26230




                         WESTERN POWER & EQUIPMENT CORP.
                         -------------------------------
             (Exact name of Registrant as specified in its charter)

                DELAWARE                                   91-1688446
                --------                                   ----------
    (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                  Identification Number)

  6407-B N.E. 117TH AVE, VANCOUVER, WA                             98662
--------------------------------------------------------------------------------
(Address of principal executive offices)                         (Zip Code)

Registrant's telephone number, including area code: (360) 253-2346
                                                    --------------

Securities registered pursuant to Section 12(b) of the Act:

                                      None

Securities registered pursuant to Section 12(g) of the Act:

                          Common Stock, $.001 par value
                          -----------------------------
                                (Title of Class)

            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 by check mark if disclosure of delinquent filers pursuant
to Item 405 of Regulations S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive proxy or
information statements incorporated by reference in Part III of this Form 10-K
or any amendment to the Form 10-K. [X]

            As of July 8, 2003: (a) 10,130,000 shares of Common Stock, $.001
par value, of the registrant (the "Common Stock") were outstanding; (b)
2,180,578 shares of Common Stock were held by non-affiliates ; and (c) the
aggregate market value of the Common Stock held by non-affiliates was
$283,475.14 based on the closing sale price of $0.13 per share on July 8, 2003.

            Portions of the Registrant's Proxy Statement to be filed in
connection with its Annual Meeting of Shareholders are incorporated by reference
in Part III.

================================================================================
<PAGE>
Explanatory Note

This amendment #3 to Western Power & Equipment Corp.'s Annual Report on Form
10-K for the fiscal year ended July 31, 2002 is being filed solely to revise and
expand certain disclosure previously made pursuant to Items 7 and 8. There is no
effect on cash flows, liquidity or loss from operations. Items 7 and 8 are the
only items being amended, in all other respects, this amendment presents
information as of the original date of the Form 10-K.
<PAGE>

                                     PART II

ITEM 7.   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
          ---------------------------------------------------------------
          RESULTS OF OPERATIONS
          ---------------------

     The following discussion and analysis should be read in conjunction with
the Consolidated Financial Statements and Notes thereto appearing elsewhere in
this annual report. Certain matters discussed herein contain forward-looking
statements that are subject to risks and uncertainties that could cause actual
results to differ materially from those projected, including, but not limited
to, projected sales levels, expense reductions, reduced interest expense, and
increased inventory turnover, one or more of which may not be realized.

GENERAL

     The Company acquired its first seven retail distribution stores in November
1992. The Company expanded to 18 stores in four states by the end of fiscal
1996, to 23 stores in five states by the end of fiscal 1997, and to 27 stores in
five states by the end of fiscal 1998. In fiscal 1999, the Company closed 3
stores. At the end of fiscal 2002, the Company had 15 stores in operation.

     For the last three years, the Company has concentrated on consolidating or
closing stores to improve operating efficiency and profitability. Store activity
for the last three years is summarized as follows:
<TABLE><CAPTION>
-------------------------------------------------------------------------------------------------------
    Fiscal         No. of Stores at   No. of Stores   No. of Stores   No. of Stores   No. of Stores at
     Year         Beginning of Year       Opened       Closed/Sold       Acquired       End of Year
---------------- ------------------- --------------- --------------- --------------- ------------------
<S>                      <C>               <C>             <C>             <C>              <C>
     2000                 24                2               5               0                21
---------------- ------------------- --------------- --------------- --------------- ------------------
     2001                 21                0               3               0                18
---------------- ------------------- --------------- --------------- --------------- ------------------
     2002                 18                0               3               0                15
-------------------------------------------------------------------------------------------------------
</TABLE>

     The Company is evaluating additional store closures or sales. In addition,
in the future the Company may open and acquire additional distribution outlets
for Case products, as well as for products which may be manufactured by other
companies as circumstances permit. The Company's results can be impacted by the
timing of, and costs incurred in connection with, new store openings and
acquisitions as well as the costs of closing existing stores.

RESULTS OF OPERATIONS

FISCAL YEAR 2002, AS COMPARED WITH FISCAL YEAR 2001

     The Company reported net revenue for fiscal 2002 of $107,988,000 compared
with net revenue of $139,902,000 for fiscal 2001. Product sales declined 14%,
rental revenue declined 73%, and service revenue declined 13% from the prior
year results reflecting a general softening in economic conditions in the
northwest (resulting in lower sales volume) along with increased competitive
pressures (which negatively affected average sales prices of equipment the
Company sold). The Company consolidated three of its facilities during fiscal
2002 into larger facilities in the region in order to reduce costs and leverage
existing, larger facilities in the region to cover the territories previously
served by the closed facilities.

     The Company had a net loss for fiscal 2002 of $10,019,000 or $2.50 per
share compared with a net loss of $7,842,000 or $2.30 per share in fiscal 2001.
Included in the net loss for fiscal year 2002 are fourth quarter non-cash
charges of $3,796,000 for inventory allowances in light of decreasing market
prices for aged equipment, a $2,525,000 write-off of all goodwill, a $1,983,000
write-off of disputed receivables from vendors, and a $953,000 write-off of
fixed assets. In addition, the Company increased the valuation allowance related
to the deferred tax asset by $4,637,000 due to the uncertainty in the Company's
ability to utilize its net operating loss carryforwards.

     Gross margin was 7.2 percent during fiscal 2002 which is higher than the
7.0 percent gross margin during fiscal 2001. Although margins decreased in both
equipment rentals and product support, gross margins in equipment sales for
fiscal 2002 increased significantly due mainly to management placing a high
priority on improving overall equipment sales margins. Management continues to
place a high priority on improving overall gross margins by also working to
increase higher margin service, parts, and rental revenues, focusing more sales
efforts on specialty and niche product lines, and by obtaining higher prices for
new and used equipment.

                                      II-3
<PAGE>
     Selling, general, and administrative expenses were $ 10,199,000 or 9.4
percent of revenues for fiscal 2002 compared to $12,840,000 or 9.2 percent of
sales for fiscal 2001. The increase in selling, general, and administrative
expenses as a percent of revenues resulted in part from the decrease in revenue
volume and due to the costs of store closures during the year.

     Interest expense for fiscal 2002 was $4,114,000, down from $5,982,000 in
fiscal 2001 due to a combination of a decrease in interest rates and lower
inventory levels. The Company has a $50 million inventory flooring and operating
line of credit facility through Deutsche Financial Services ("DFS"). The
agreement was amended in the first quarter of fiscal 2001 with terms maturing
December 31, 2001 and with a floating rate based on prime with rates between
0.75% under prime to 2.25% over prime depending on the amount of total debt
leverage of the Company. Management has used this facility to allow the Company
to take advantage of more purchase discounts and to lower overall interest
expense and to provide operating capital liquidity. As of June 21, 2002, the
Company entered into a Forbearance Agreement with DFS, under the terms of which
DFS raised the interest rate to prime plus 4% while the Company is in default
and required the Company to pay $45,000 fee to DFS for the forbearance. In
addition, under the terms of the Forbearance Agreement, the Company is required
to meet certain financial covenants and meet certain debt reduction schedules.
See Liquidity and Capital Resources below for a description of the status of the
DFS facility.

FISCAL YEAR 2001, AS COMPARED WITH FISCAL YEAR 2000

     The Company reported net revenue for fiscal 2001 of $139,902,000 compared
with net revenue of $155,637,000 for fiscal 2000. Product sales declined 8%,
rental revenue declined 21% and service revenue remained constant from the prior
year results reflecting a general softening in economic conditions in the
northwest along with increased competitive pressures. The Company consolidated
three of its facilities during fiscal 2000 into larger facilities in the region
in order to reduce costs and leverage existing, larger facilities in the region
to cover the territories previously served by the closed facilities.

     The Company had a net loss for fiscal 2001 of $7,842,000 or $2.30 per share
compared with a net loss of $7,198,000 or $2.18 per share in fiscal 2000. In the
fourth quarter of fiscal 2001, the Company recognized an inventory charge of
approximately $4,106,000 to provide allowances in recognition of decreasing
market prices for aged equipment inventory in the fourth quarter. In fiscal
2000, the Company recognized a fourth quarter inventory charge of approximately
$2,547,000 to provide allowances to recognize decreasing market prices on aged
equipment inventory in the last half of fiscal 2000. In addition, the Company
recorded a valuation allowance of $2,956,000 related to its deferred tax asset.

     Gross margin was 7.0 percent during fiscal 2001 which is lower than the 7.4
percent gross margin during fiscal 2000. Margins decreased in fiscal 2001 due
primarily to continued competitive pressures and the fourth quarter equipment
reserve as discussed above. Management continues to place a high priority on
improving overall gross margins by working to increase higher margin service,
parts, and rental revenues, focusing more sales efforts on specialty and niche
product lines, and by obtaining higher prices for new equipment.

     Selling, general, and administrative expenses were $12,840,000 or 9.2
percent of revenues for fiscal 2001 compared to $13,534,000 or 8.7 percent of
sales for fiscal 2000. The increase in selling, general, and administrative
expenses as a percent of revenues resulted in part from lower than expected
revenue levels and the costs of closing stores during the year.

     Interest expense for fiscal 2001 was $5,982,000, down from $6,069,000 in
fiscal 2000 due in part to a decrease in interest rates and lower inventory
levels. The Company has a $50 million inventory flooring and operating line of
credit facility through DFS. The facility is a floating rate facility at rates
as low as 50 basis points under the prime rate. Prime interest rates have
increased from those in fiscal 1999. Management has used this facility to allow
the Company to take advantage of more purchase discounts and to lower overall
interest expense.

LIQUIDITY AND CAPITAL RESOURCES

     The Company's primary needs for liquidity and capital resources are related
to its inventory for sale and its rental and lease fleets. The Company's primary
source of internal liquidity has been from its operations. As more fully
described below, the Company's primary sources of external liquidity are
equipment inventory floor plan financing arrangements provided to the Company by
the manufacturers of the products the Company sells as well as the credit
facility with GE Commercial Distribution Finance (fka Deutsche Financial
Services) more fully described below.

                                      II-4
<PAGE>

     Under inventory floor planning arrangements the manufacturers of products
sold by the Company provide interest free credit terms on new equipment
purchases for periods ranging from one to twelve months, after which interest
commences to accrue monthly at rates ranging from zero percent to two percent
over the prime rate of interest. Principal payments are typically made under
these agreements at scheduled intervals and/or as the equipment is rented, with
the balance due at the earlier of a specified date or upon sale of the
equipment. At July 31, 2002, the Company was indebted under manufacturer
provided floor planning arrangements in the aggregate amount of $10,974,000.

     The Company has a $50 million inventory flooring and operating line of
credit through DFS. Amounts are advanced against the Company's assets, including
accounts receivable, parts, new equipment, rental fleet, and used equipment. The
agreement was amended as of October 31, 2000 with terms maturing December 31,
2001 and with a floating rate based on prime with rates between 0.75% under
prime to 2.25% over prime depending on the amount of total debt leverage of the
Company. This amendment waived all prior defaults under the agreement and
established revised financial covenants to be measured at the Company's second
and fourth quarters. In addition, the amendment included several, periodic
mandatory reductions in the credit limit. The Company expects to use this
borrowing facility to lower flooring related interest expense by using advances
under such line to finance inventory purchases in lieu of financing provided by
suppliers, to take advantage of cash purchase discounts from its suppliers, to
provide operating capital for further growth, and to refinance some its
acquisition related debt at a lower interest rate. Borrowings are collateralized
by the Company's assets, including accounts receivable, parts inventory, new and
used equipment inventory and rental fleet equipment. As of July 31, 2002,
approximately $41,322,000 was outstanding under the DFS credit facility.

     The DFS agreement was amended in the first quarter of fiscal 2001 with
terms maturing December 31, 2001 and with a floating rate based on prime with
rates between 0.75% under prime to 2.25% over prime depending on the amount of
total debt leverage of the Company. As of June 21, 2002, the Company entered
into a Forbearance Agreement with DFS under the terms of which DFS raised the
interest rate to prime plus 4% while the Company is in default and required the
Company to pay a $45,000 fee to DFS for the forbearance. In addition, under the
terms of the Forbearance Agreement, the Company is required to meet certain
financial covenants and meet certain debt reduction schedules. At July 31, 2002,
the Company was in technical default of the DFS Loan Agreement. The Company has
requested, but has not obtained a waiver letter for the period July 31, 2002 or
thereafter. Although DFS has not called the debt due to such defaults, there is
no guarantee that DFS will not call this debt at any time after July 31, 2002.

     During the year ended July 31, 2002, cash and cash equivalents decreased by
$765,000. The Company had positive cash flow from operating activities during
the year of $ 14,079,000. The Company's cash flow from operating activities
consisted primarily of an inventory reduction of $17,952,000, accounts
receivable reduction of $3,991,000, and depreciation of $7,950,000 offset by a
decrease in accounts payable of $3,990,000. Purchases of fixed assets during the
period were related mainly to the ongoing replacement of aged operating assets.
The Company paid down its short-term financing by $12,075,000 during the year.

     The Company's cash and cash equivalents was approximately $5,000 as of July
31, 2002. The Company cannot fund current levels of operations without the
continued availability of borrowing from its current lender GE. Under the
existing credit facility, GE is entitled to all cash collections from the
Company's accounts receivable, which are applied as they are received by GE
against the total amount due GE from the Company under the credit facility. To
fund operations, the Company must request advances from GE under its credit
facility. Since the Company has essentially no cash flow other than from
accounts receivable (which are remitted to GE), the Company cannot fund
operations without borrowing from GE. If GE decided to stop making borrowing
available to the Company, the Company would immediately be unable to continue
its operations.

     Although the Company and GE are in negotiations to extend or renew the
expired credit facility, there can be no assurance that the Company will be able
to successfully negotiate an acceptable extension or renewal of the expired GE
credit facility or that GE will continue to make borrowing available to the
Company.

RISK FACTORS

INVENTORY

     Controlling inventory is a key ingredient to the success of an equipment
distributor because the equipment industry is characterized by long order
cycles, high ticket prices, and the related exposure to "flooring" interest. The
Company's interest expense may increase if inventory is too high or interest
rates rise. The Company manages its inventory through company-wide information
and inventory sharing systems wherein all locations have access to the Company's
entire inventory. In addition, the Company closely monitors inventory turnover
by product categories and places equipment orders based upon targeted turn
ratios.

                                      II-5
<PAGE>

INFLATION

     All of the products and services provided by the Company are either capital
equipment or included in capital equipment, which are used in the construction,
agricultural, and industrial sectors. Accordingly, the Company's sales are
affected by inflation or increased interest rates which tend to hold down new
construction, and consequently adversely affect demand for the construction and
industrial equipment sold and rented by the Company. In addition, although
agricultural equipment sales are less than 2% of the Company's total revenues,
factors adversely affecting the farming and commodity markets also can adversely
affect the Company's agricultural equipment related business.

ECONOMIC CONDITIONS

     The Company's business can also be affected by general economic conditions
in its geographic markets as well as general national and global economic
conditions that affect the construction, agricultural, and industrial sectors.
An erosion in North American and/or other countries' economies could adversely
affect the Company's business. Market specific factors could also adversely
affect one or more of the Company's target markets and/or products.

SEASONALITY; FLUCTUATIONS IN RESULTS

     Historically, sales of our products have varied substantially from quarter
to quarter due to the seasonality of the construction business. We attempt to
accurately forecast orders for our products and commence purchasing prior to the
receipt of such orders. However, it is highly unlikely that we will consistently
accurately forecast the timing and rate of orders. This aspect of our business
makes our planning inexact and, in turn, affects our shipments, costs,
inventories, operating results and cash flow for any given quarter. In addition,
our quarterly operating results are affected by competitive pricing,
announcements regarding new product developments and cyclical conditions in the
industry. Accordingly, we may experience wide quarterly fluctuations in our
operating performance and profitability, which may adversely affect our stock
price even if our year-to-year performance is more stable, which it also may not
be. In addition, many of our products require significant manufacturing
lead-time, making it difficult to order products on short notice. If we are
unable to satisfy unexpected customer orders, our business and customer
relationships could suffer and result in the loss of future business.

INVENTORY LEAD-TIMES; POTENTIAL WRITE-DOWNS

     To be competitive in certain of its markets, particularly markets for
products with long lead time, the Company will be required to build up
inventories of certain products in anticipation of future orders. There can be
no assurance that the Company will not experience problems of obsolete, excess,
or slow-moving inventory if it is not able to properly balance inventories
against the prospect of future orders, and the Company's operations may,
therefore, be adversely affected by inventory write-downs from time to time. In
periods of general economic slowdown or slowdowns in the construction sector we
could be especially affected by such problems.

WRITE-DOWNS OF GOODWILL AND INTANGIBLES

     Goodwill and other intangible assets are reviewed for impairment whenever
an event or change in circumstances indicates that the carrying amount may not
be recoverable. If the carrying value of the Company's intangible assets exceeds
the expected undiscounted future cash flows, a loss is recognized to the extent
the carrying amount of assets exceeds their fair values. Based on this review, a
$2,525,000 write-down for impairment loss on goodwill has been recorded during
the fourth quarter of the year ended July 31, 2002.

COMPETITION

     Many of the Company's existing and potential competitors have substantially
greater marketing, financial, and service resources than the Company has. In
addition, some of the Company's competitors have broader product offerings,
placing the Company at a disadvantage to some of its competitors. In addition,
the Company believes that some of its competitors have obtained and maintained
business that loses money - "loss leading" - in order to maintain a competitive
advantage with regard to specific customers or products. If the Company's
competitors were to use such tactics in the future, the Company would be unable
to maintain its market position without incurring a negative impact on its
profitability.

                                      II-6
<PAGE>

CYCLICALITY OF INDUSTRY

     The construction equipment industry is always very competitive. Advances in
technology may reduce the cost for current or potential competitors to gain
market share, particularly for lower priced products. We cannot guarantee that
sales of our products will continue at current volumes or prices in any event,
but especially if our current competitors or new market entrants introduce new
products with better features, better performance, or lower prices or having
other characteristics that are more attractive than our own. Competitive
pressures or other factors also may result in significant price competition that
could have a material adverse effect on our results of operations.

DEPENDENCE UPON THIRD-PARTY MANUFACTURERS

     All of our products are supplied by third parties. From time to time, we
experience delays and disruptions in our supply chain. To date, these delays and
disruptions have not materially adversely affected our business, but they could
do so in the future. Wherever possible, we try to assure ourselves of adequate
inventory supply, but we do not always succeed. To the extent that we experience
significant supply or quality control problems with our vendors, these problems
can have a significant adverse effect on our ability to meet future delivery
commitments to our customers.

     Currently, Case Corporation provides approximately 51% of our products.
Case dealer contracts are non-exclusive and terminable by either party upon
minimum notice. There can be no assurances that Case will continue to supply the
Company with products or continue its relationship with the Company. If we are
unable to obtain Case products or to continue our relationship with Case, we
will likely experience reductions in product and service sales and increased
expenses. Our operations will be negatively affected if we experience inadequate
supplies of any key products.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The Company's significant accounting policies are described in Note 1 to the
financial statements included in Item 14 of the Annual Report on Form 10-K.

The estimates for inventory obsolescence reserves are developed to provide for
allowances in recognition of decreasing market prices for aged equipment
inventory using inventory aging reports for new and used equipment, combined
with available market prices for comparable equipment, historical and forecasted
sales information. As trends in these variables change, the percentages applied
to the inventory aging categories are updated.

The estimates for impairments of goodwill are derived in accordance with
Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets to be Disposed Of." The Company continually
reviews goodwill to evaluate whether events or changes have occurred that would
suggest an impairment of carrying value based on an estimate of future cash
flows from related operations.

Also in accordance with Statement of Financial Accounting Standards No. 121,
"Accounting for the Impairment of Long-Lived Assets to be Disposed Of" estimates
related to the impairment in the value of the long-lived assets are reviewed at
each balance sheet date. The amount of any such impairment is determined by
comparing anticipated undiscounted future cash flows from operating activities
with the associated carrying value. The factors considered by management in
performing this assessment include operating results, trends and prospects, as
well as the effects of obsolescence, demand, competition, and other economic
factors.

The $646,000 estimate of allowance for doubtful accounts is comprised of two
parts, a specific account analysis and a general reserve. Accounts where
specific information indicates a potential loss may exist are reviewed and a
specific reserve against amounts due is recorded. As additional information
becomes available such specific account reserves are updated. Additionally, a
general reserve is applied to the aging categories based on historical
collection and write-off experience. As trends in historical collection and
write-offs change, the percentages applied against the accounts receivable aging
categories are updated.

                                      II-7
<PAGE>

RECENT ACCOUNTING PRONOUNCEMENTS

     On June 29, 2001, the Financial Accounting Standards Board (FASB or the
"Board") unanimously voted in favor of issuing two Statements: Statement No. 141
(FAS141), Business Combinations, and Statement No. 142 (FAS 142), Goodwill and
Other Intangible Assets. FAS 141 primarily addresses the accounting for the cost
of an acquired business (i.e., the purchase price allocation), including any
subsequent adjustments to its cost. FAS 141 supercedes APB 16, Business
Combinations. The most significant changes made by FAS 141 are:

     - It requires use of the purchase method of accounting for all business
     combinations, thereby eliminating use of the pooling-of-interests method.
     - It provides new criteria for determining whether intangible assets
     acquired in a business combination should be recognized separately from
     goodwill.

     FAS 141 is effective for all business combinations (as defined in the
Statement) initiated after June 30, 2001 and for all business combinations
accounted for by the purchase method that are completed after June 30, 2001
(that is, the date of acquisition is July 1, 2001, or later).

     FAS 142 primarily addresses the accounting for goodwill and intangible
assets subsequent to their acquisition (i.e., the post-acquisition accounting).
FAS 142 supercedes APB 17, Intangible Assets. The most significant changes made
by FAS 142 are:

     - Goodwill and indefinite lived intangible assets will no longer be
     amortized and will be tested for impairment at least annually.
     - Goodwill will be tested at least annually at the reporting unit level.
     - The amortization period of intangible assets with finite lives is no
     longer limited to forty years

     FAS 142 is effective for fiscal years beginning after December 15, 2001 to
all goodwill and other intangible assets recognized in an entity's statement of
financial position at that date, regardless of when those assets were initially
recognized. Early application is permitted for entities with fiscal years
beginning after March 15, 2001 provided that the first interim period financial
statements have not previously been issued. In all cases, the provisions of FAS
142 should be applied at the beginning of a fiscal year. Retroactive application
is not permitted.

     On October 3, 2001, the FASB issued Statement of Financial Accounting
Standards No. 144 "Accounting for the Impairment or Disposal of Long-Lived
Assets" ("SFAS 144). SFAS 144 supersedes SFAS 121 "Accounting for the Impairment
of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of." SFAS 144
applies to all long-lived assets (including discontinued operations) and
consequently amends Accounting Principles Board Opinion No. 30 (APB 30),
"Reporting Results of Operations - Reporting the Effects of Disposal of a
Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring
Events and Transaction." SFAS 144 develops one accounting model for long-lived
assets that are to be disposed of by sale. SFAS 144 requires that long-lived
assets that are to be disposed of by sale be measured at the lower of book value
or fair value less cost to sell. Additionally, SFAS 144 expands the scope of
discontinued operations to include all components of an entity with operations
that (1) can be distinguished from the rest of the entity and (2) will be
eliminated from the ongoing operations of the entity in a disposal transaction.
The provisions of this Statement are effective for financial statements issued
for fiscal years beginning after December 15, 2001, and interim periods within
those fiscal years, with early application encouraged.

     In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statement
No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
Corrections." SFAS No. 145 generally requires that any gains or losses on
extinguishment of debt in current or prior periods be classified as other income
(expense). The Company expects to adopt the provisions of SFAS No. 145 in its
fiscal year ending July 31, 2003. The Company is currently evaluating the impact
of adopting the provisions of SFAS No. 145 in its financial statements.

     In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs
Associated with Exit or Disposal Activities." SFAS No. 146 requires companies to
recognize costs associated with exit or disposal activities when they are
incurred rather than at the date of a commitment to an exit or disposal plan.
SFAS 146 will be applied prospectively to any exit or disposal activities
initiated after December 31, 2002. The Company expects there will be no effect
on its financial results relating to the adoption of SFAS No. 146.

                                      II-8
<PAGE>

     In October 2002, the FASB issued SFAS No. 147, "Acquisitions of Certain
Financial Institutions - an amendment of FASB Statements No. 72 and 144 and FASB
Interpretation No. 9. SFAS 147 is effective for related transactions which occur
on n or after October 1, 2002. It is not anticipated that SFAS 147 will have an
impact on the Company's financial statements.

DIVIDEND POLICY

     The Company has never paid cash dividends on its Common Stock and it does
not anticipate that it will pay cash dividends or alter its dividend policy in
the foreseeable future. The payment of dividends by the Company on its Common
Stock will depend on its earnings and financial condition, and such other
factors as the Board of Directors of the Company may consider relevant. The
Company currently intends to retain its earnings to assist in financing the
growth of its business.

FORWARD LOOKING STATEMENTS

     Information included within this section relating to growth projections and
future results and events constitutes forward-looking statements. Actual results
in future periods may differ materially from the forward-looking statements
because of a number of risks and uncertainties, including but not limited to
fluctuations in the construction, agricultural, and industrial sectors; the
success of the Company's entry into new markets; the success of the Company's
expansion of its equipment rental business; rental industry conditions, and
competitors; competitive pricing; the Company's relationship with its suppliers;
relations with the Company's employees; the Company's ability to manage its
operating costs; the continued availability of financing; governmental
regulations and environmental matters; risks associated with regional, national,
and world economies. Any forward-looking statements should be considered in
light of these factors.









                                      II-9
<PAGE>

                                     PART IV

ITEM 14.    EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)    1.   Financial Statements.

            Consolidated Statements of Operations for
                 the years ended July 31, 2002, 2001, and 2000             F-1

            Consolidated Balance Sheets as of July 31, 2002 and 2001       F-2

            Consolidated Statements of Stockholders' Equity/(Deficit)
                 for the years ended July 31, 2002, 2001, and 2000         F-3

            Consolidated Statements of Cash Flows for
                 the years ended July 31, 2002, 2001, and 2000             F-4

            Notes to Consolidated Financial Statements                     F-5

            Report of Independent Accountants                       F-17, F-18

       2.   Financial Statement Schedule.

            Report of Independent Accountants - Financial
                 Statement Schedule                                 F-19, F-20

            Schedule II - Valuation and Qualifying Accounts               F-21

       3.   Exhibits.

            Exhibit
            Number      Description

            3.1         Certificate of Incorporation of Registrant. (2)

            3.2         By-laws of Registrant. (2)

            10.1        1995 Employee Stock Option Plan. (3)

            10.2        Second Amended and Restated Stock Option Plan for
                        Non-Employee Directors. (3)

            10.3        Case New Dealer Agreement Package. (1)

            10.4        Lease Agreement--Hayward, California. (2)

            10.5        Lease Agreement--Auburn, Washington. (7)

            10.6        Loan Agreement, dated January 17, 1997, between
                        Registrant and Case Credit Corp. including related
                        promissory notes. (5)

            10.7        Security Agreement, dated January 17, 1997, made by
                        Registrant in favor of Case Credit Corporation to secure
                        payment for and collateralized by all assets acquired by
                        Registrant from Sahlberg Equipment, Inc. (5)

            10.8        Loan and Security Agreement dated as of June 5, 1997
                        between Registrant and Deutsche Financial Services
                        Corporation. (6)

            10.9        Asset Purchase Agreement, dated April 30, 1998, between
                        Yukon Equipment, Inc. and Registrant. (8)

            10.10       Employment Agreement dated May 1, 1998 between Maurice
                        Hollowell and Registrant. (8)

            10.11       Employment Agreement dated August 1, 2000 between C.
                        Dean McLain and Registrant.

                                      IV-1
<PAGE>
            10.12       Consulting Agreement dated August 1, 2000 by and between
                        Registrant and Robert M. Rubin.

            10.13       Commercial Lease dated October 1, 2000 between
                        McLain-Rubin Realty Company III, LLC and Registrant for
                        Yuba City, California facility.

            10.14       Commercial Lease dated October 1, 2000 between
                        McLain-Rubin Realty Company III, LLC and Registrant for
                        Sacramento, California facility.

            10.15       Commercial Lease, dated as of October 1, 2000 between
                        McLain-Rubin Realty Company, LLC and Registrant for the
                        Sparks, Nevada facility.

            10.16       Commercial Lease, dated as of April 1, 2001 between
                        McLain-Rubin Realty Company II, LLC and Registrant for
                        the Vancouver, Washington corporate office.

            21.         Subsidiaries of the Company.

            23.1        Consent of PricewaterhouseCoopers LLP

            23.2        Consent of Moss Adams LLP

            99.         Certification of Executive Officers.

       (1)  Filed as an Exhibit to the American United Global, Inc. Annual
            Report on Form 10-K, as filed on October 29, 1993 and incorporated
            herein by reference thereto.

       (2)  Filed as an Exhibit to Amendment No. 1 to the Registrant's
            Registration Statement on Form S-1, filed on May 16, 1995 and
            incorporated herein by reference thereto. (Registration No.
            33-89762).

       (3)  Filed as an Exhibit to the Registrant's Registration Statement on
            Form S-8, filed on September 18, 1998 and incorporated herein by
            reference thereto. (Registration No. 33-63775).

       (4)  Filed as an Exhibit to the Quarterly Report on Form 10-Q of the
            Registrant, as filed on June 11, 1997 and incorporated herein by
            reference thereto.

       (5)  Filed as an Exhibit to the Annual Report on Form 10-K of the
            Registrant, as filed on October 28, 1996 and incorporated herein by
            reference thereto.

       (6)  Filed as an Exhibit to the Annual Report on Form 10-K of the
            Registrant, as filed on October 29, 1998 and incorporated herein by
            reference thereto.

       (7)  Filed as an Exhibit to the Quarterly Report on Form 10-Q of the
            Registrant, as filed on June 14, 1999 and incorporated herein by
            reference thereto.

       (8)  Filed as an Exhibit to Form 8-K of the Registrant, as filed on May
            11, 1998 and incorporated herein by reference thereto.

(b)    Reports on Form 8-K.
       --------------------

       During the quarter ended January 31, 2002, the Company filed a report
       on Form 8-K to report a change in the Company's Certifying Accountant.

(c)    Exhibits
       --------

       See (a)(3) above.

(d)    Additional Financial Statement Schedules
       ----------------------------------------

       See (a)(2) above.

                                      IV-2
<PAGE>

                         WESTERN POWER & EQUIPMENT CORP.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                      (in thousands, except per share data)
<TABLE><CAPTION>
                                                                 Year Ended July 31,
                                                    ---------------------------------------------
                                                       2002              2001              2000
                                                    ---------         ---------         ---------
<S>                                                 <C>               <C>               <C>
Net revenue:
     Product sales                                  $  96,723         $ 112,502         $ 122,714
     Service revenue                                    5,748             6,584             6,589
     Rental revenue                                     5,517            20,816            26,334
                                                    ---------         ---------         ---------
  Total net revenue                                   107,988           139,902           155,637

Cost of goods sold:
     Product sales                                     90,261           107,447           116,744
     Service revenue                                    4,945             6,087             6,577
     Rental revenue                                     5,019            16,548            20,778
                                                    ---------         ---------         ---------
  Total cost of goods sold                            100,225           130,082           144,099
                                                    ---------         ---------         ---------

Gross profit                                            7,763             9,820            11,538

Selling, general and administrative expenses           10,199            12,840            13,534
Impairment of goodwill and write-down of
      property, plant and equipment                     3,478               -0-               -0-
                                                    ---------         ---------         ---------

                                                       (5,914)           (3,020)           (1,996)

Other income (expense):
     Interest expense                                  (4,114)           (5,982)           (6,069)
     Other income (expense)                                57             1,465             1,646
                                                    ---------         ---------         ---------

Loss before income taxes                               (9,971)           (7,537)           (6,419)

Provision for income taxes                                 48               305               779
                                                    ---------         ---------         ---------
Net loss                                            $ (10,019)        $  (7,842)        $  (7,198)
                                                    =========         =========         =========

Basic loss per common share                         $   (2.50)        $   (2.30)        $   (2.18)
                                                    =========         =========         =========

Average Outstanding Common Shares
     for Basic EPS                                      4,003             3,403             3,306
                                                    =========         =========         =========


Diluted loss per common share                       $   (2.50)        $   (2.30)        $   (2.18)
                                                    =========         =========         =========

Average Outstanding Common Shares
     And Equivalents for Diluted  EPS                   4,003             3,403             3,306
                                                    =========         =========         =========
</TABLE>
          See accompanying notes to consolidated financial statements.

                                      F-1
<PAGE>

                         WESTERN POWER & EQUIPMENT CORP.
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)

<TABLE><CAPTION>
                                                                                 July 31,         July 31,
                                                                                   2002             2001
                                                                                 --------         --------
<S>                                                                              <C>              <C>
ASSETS
------
Current assets:
     Cash and cash equivalents                                                   $      5         $    770
     Accounts receivable, less allowance for
       doubtful accounts of $646 and $948                                          10,304           14,295
     Inventories                                                                   26,915           44,867
     Prepaid expenses                                                                  48              298
     Note Receivable Current                                                          122              -0-
     Deferred income taxes                                                            -0-            2,541
                                                                                 --------         --------
         Total current assets                                                      37,394           62,771
                                                                                 --------         --------
Fixed assets (net):
     Property, plant and equipment                                                  3,434            5,584
     Rental equipment fleet                                                        18,696           22,027
                                                                                 --------         --------
         Total fixed assets                                                        22,130           27,611
                                                                                 --------         --------
Intangibles and other assets, net of accumulated
          amortization of $2,650 and $808                                              52            2,720
                                                                                 --------         --------
         Total assets                                                            $ 59,576         $ 93,102
                                                                                 ========         ========
LIABILITIES & STOCKHOLDERS' EQUITY
----------------------------------
Current liabilities:
     Borrowings under floor plan financing                                       $ 10,974         $ 14,237
     Short-term borrowings                                                         41,322           53,384
     Convertible Debt                                                                 218              182
     Accounts payable                                                               7,600           11,591
     Accrued payroll and vacation                                                     659            1,754
     Other accrued liabilities                                                        985            1,716
     Capital lease obligations                                                         26               18
                                                                                 --------         --------
         Total current liabilities                                                 61,784           82,882
                                                                                 --------         --------

Deferred income taxes                                                                 -0-            2,541
Capital lease obligations                                                             928              920
Long-term borrowings                                                                  -0-                8
                                                                                 --------         --------
         Total liabilities                                                         62,712           86,351
                                                                                 --------         --------

Commitments and contingencies

Stockholders' equity:
     Preferred stock-10,000,000 shares authorized; none outstanding                   -0-              -0-
     Common stock, $.001 par value - Authorized, 20,000,000 shares
         Outstanding, 4,003,162 shares and 3,403,162 shares, respectively               5                4
     Additional paid-in capital                                                    16,025           15,894
     Accumulated deficit                                                          (18,322)          (8,303)
     Less common stock in treasury, at cost (130,300 shares)                         (844)            (844)
                                                                                 --------         --------
         Total stockholders' (deficit) equity                                      (3,136)           6,751
                                                                                 --------         --------
         Total liabilities and stockholders' equity                              $ 59,576         $ 93,102
                                                                                 ========         ========
</TABLE>
          See accompanying notes to consolidated financial statements.

                                      F-2
<PAGE>

                         WESTERN POWER & EQUIPMENT CORP.
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                             (Dollars in thousands)

<TABLE><CAPTION>
                               Common Stock
                         -----------------------     Additional                                    Total
                           Number                     Paid-in      Accumulated     Treasury     Stockholders'
                         of Shares       Amount       Capital        Deficit         Stock     Equity (Deficit)
                         ---------     ---------     ---------      ---------      ---------      ---------
<S>                      <C>           <C>           <C>            <C>            <C>            <C>
Balance at
     July 31, 1999       3,303,162     $       4     $  16,072      $   6,738      $  (1,491)     $  21,323

Issuance of Treasury
Stock                       50,000          --             (67)          --              323            256

Net loss                      --            --            --           (7,198)          --           (7,198)
                         ----------------------------------------------------------------------------------

Balance at
     July 31, 2000       3,353,162             4        16,005           (460)        (1,168)        14,381

Issuance of Treasury
Stock                       50,000          --            (111)          --              324            213


Net loss                      --            --            --           (7,842)          --           (7,842)
                         ----------------------------------------------------------------------------------

Balance at
     July 31, 2001       3,403,162             4        15,894         (8,303)          (844)         6,751

Issuance of Stock          600,000             1           131           --             --              132

Net loss                      --            --            --          (10,019)          --          (10,019)
                         ----------------------------------------------------------------------------------

Balance at
     July 31, 2002       4,003,162     $       5     $  16,025      $ (18,322)     $    (844)     $  (3,136)
                         =========     =========     =========      =========      =========      =========
</TABLE>
          See accompanying notes to consolidated financial statements.


                                      F-3
<PAGE>

                         WESTERN POWER & EQUIPMENT CORP.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)

<TABLE><CAPTION>
                                                                                  Year Ended July 31,
                                                                       ------------------------------------------
                                                                         2002             2001             2000
                                                                       --------         --------         --------
<S>                                                                    <C>              <C>              <C>
 Cash flows from operating activities:
     Net loss                                                          $(10,019)        $ (7,842)        $ (7,198)
     Adjustments to reconcile net loss to
       net cash provided by operating activities:
                Depreciation                                              7,950            9,835           11,599
                Amortization                                                125              125              113
                 Impairment of goodwill and write-down of
                        property, plant and equipment                     3,478              -0-              -0-
     Write-off of disputed financing receivables                          1,983              -0-              -0-
      Gain on sale of fixed assets                                         (606)          (2,016)             (59)
               Non-cash stock compensation expense                          132              -0-              -0-
        Changes in assets and liabilities
                    Accounts receivable                                   2,008            3,052           (1,847)
Inventories 14,716                                                        8,545            2,903
                    Prepaid expenses                                        249              (88)              23
                    Deferred income taxes                                   -0-              -0-              574
                    Notes receivable current                               (122)             -0-              -0-
                    Accounts payable                                     (3,990)             861           (1,972)
                    Accrued payroll and vacation                         (1,095)           1,003              (74)
                    Other accrued liabilities                              (723)             393             (433)
                    Income taxes receivable/payable                          (7)             400              (46)
                    Deferred lease income                                   -0-           (1,007)            (333)
                    Other assets/liabilities                                -0-              -0-              -0-
                                                                       --------         --------         --------
Net cash provided by operating activities                                14,079           13,261            3,250
                                                                       --------         --------         --------

Cash flow from investing activities:
     Purchase of fixed assets                                              (308)            (964)          (1,254)
     Purchase of rental equipment                                        (5,129)          (6,500)          (9,531)
     Proceeds on sale of rental equipment                                 5,548            8,512           10,574
     Proceeds on sale of fixed assets                                       309              283              189
     Sale (purchase) of leased equipment fleet                              -0-              -0-              289
     Purchase of other assets                                                18               12              (18)
                                                                       --------         --------         --------
            Net cash provided by (used in) investing activities             438            1,343              249
                                                                       --------         --------         --------

Cash flows from financing activities:
     Principal payments on capital leases                                    16               (2)              32
     Treasury stock sales                                                   -0-              -0-              256
     Inventory floor plan financing                                      (3,251)            (531)          (2,380)
     Short-term financing                                               (12,075)         (14,287)          (3,192)
     Convertible debt issuance                                              100              182              -0-
     Payments on convertible debt                                           (64)             -0-              -0-
     Long-term debt repayments                                               (8)             (20)             (20)
                                                                       --------         --------         --------
            Net cash used in financing activities                       (15,282)         (14,658)          (5,304)
                                                                       --------         --------         --------

(Decrease) increase in cash and cash equivalents                           (765)             (54)          (1,805)
Cash and cash equivalents at beginning of year                              770              824            2,629
                                                                       --------         --------         --------
Cash and cash equivalents at end of year                               $      5         $    770         $    824
                                                                       ========         ========         ========
</TABLE>
          See accompanying notes to consolidated financial statements.

                                      F-4
<PAGE>

Western Power & Equipment Corp.

Notes to Consolidated Financial Statements (Dollars in thousands, except per
share and options data)


1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      BASIS OF PRESENTATION

      The Company is engaged in the sale, rental, and servicing of light,
      medium, and heavy construction and industrial, and agricultural equipment
      and related parts in Washington, Oregon, California, Nevada, and Alaska.
      Case serves as the manufacturer of the single largest portion of the
      Company's products.

      The consolidated financial statements include the accounts of the Company
      and its Oregon subsidiary after elimination of all intercompany accounts
      and transactions.

      The accompanying financial statements have been prepared on a going
      concern basis, which contemplates the realization of assets and the
      satisfaction of liabilities in the normal course of business. As discussed
      in note 5 below, the Company has significant borrowings that require,
      among other things, compliance with certain financial ratios on a
      quarterly basis. As a result of losses incurred during the last year, the
      Company was not in compliance with the financial ratio covenants under its
      credit facility with Deutsch Financial Services (DFS). The Company
      requested, but did not receive a waiver of such non-compliance. There can
      be no assurance that the Company will be able to meet the financial ratio
      covenants in the future, which could result in DFS calling the debt at any
      time and requiring the Company to discontinue operations.

      The Company is in discussions with DFS regarding renewal or extension of
      the current credit facility. In addition, the Company is exploring
      alternative financing arrangements with other potential lenders. The
      Company's continuation as a going concern is dependent, in part, upon its
      ability to successfully establish the necessary financing arrangements and
      to comply with the terms thereof.

      Subsequent breaches of any of the terms and conditions of the current DFS
      credit facility or any renewal or replacement thereof could result in
      acceleration of the Company's indebtedness, in which case the debt would
      become immediately due and payable. Based upon the Company's current
      projections, it does not believe that it will comply with the existing
      financial covenants unless they are modified or waived. If there is no
      modification or waiver, the Company may not be able to repay its debt or
      borrow sufficient funds to refinance it. Even if new financing is
      available, it may not be on terms that are acceptable to the Company.

      The Company is concentrating its efforts on making all of its ongoing
      operations profitable and in capitalizing on its existing operations'
      strengths to restore profitability. The Company has selectively pared down
      the number of stores it operates and its product offerings to reduce
      overall costs and to improve turnover in the remaining product lines that
      it offers.

      CASH EQUIVALENTS

      For financial reporting purposes, the Company considers all highly liquid
      investments purchased with an original maturity of three months or less to
      be cash equivalents, which balances may, at times, exceed the federally
      insured limits.

      RESTRICTED CASH

      In accordance with the borrowing agreement with Deutsche Financial
      Services (DFS), the Company has a cash account restricted by DFS for the
      purpose of paying down the line of credit and accordingly has been
      recorded as a current asset. Restricted cash included in the cash balances
      totaled $540 and $242 at July 31, 2002 and 2001, respectively.

                                      F-5
<PAGE>

      INTANGIBLE ASSETS

      Goodwill, which represents the excess of purchase price over fair value of
      net assets acquired is amortized on a straight-line basis over the
      expected period to be benefited. The Company uses estimates of the useful
      life of these intangible assets ranging from twenty to forty years. These
      lives are based on the factors influencing the acquisition decision and on
      industry practice. In accordance with Statement of Financial Accounting
      Standards No. 121, "Accounting for the Impairment of Long-Lived Assets to
      be Disposed Of" the Company continually reviews goodwill to evaluate
      whether events or changes have occurred that would suggest an impairment
      of carrying value based on an estimate of future cash flows from related
      operations. Based on this review, a $2,525 write-down for impairment loss
      on goodwill has been recorded during the fourth quarter of the year ended
      July 31, 2002.

      PROPERTY, PLANT, AND EQUIPMENT

      Property, plant, and equipment are stated at cost less accumulated
      depreciation. Depreciation and amortization on the property, plant, and
      equipment are computed using the straight-line method over the estimated
      useful lives of the assets, ranging from 5 to 40 years. Depreciation on
      the rental fleet is calculated using the straight-line method over the
      estimated useful lives, considering salvage values. Expenditures for
      replacements and major improvements are capitalized. Expenditures for
      repairs, maintenance, and routine replacements are charged to expenses as
      incurred. The cost of assets retired or otherwise disposed of and the
      related accumulated depreciation are eliminated from the accounts; any
      resulting gain or loss is included in the results of operations.

      In accordance with Statement of Financial Accounting Standards No. 121,
      "Accounting for the Impairment of Long-Lived Assets to be Disposed Of" at
      each balance sheet date, management assesses whether there has been
      permanent impairment in the value of the long-lived assets. The existence
      of any such impairment is determined by comparing anticipated undiscounted
      future cash flows from operating activities with the associated carrying
      value of the assets. The factors considered by management in performing
      this assessment include operating results, trends and prospects, as well
      as the effects of obsolescence, demand, competition, and other economic
      factors. The amount of any such impairment is determined by comparing the
      discounted future cash flows noted above with the associated carrying
      value of the assets. Based on a review of the Company's property, plant
      and equipment, a $953 reduction in the carrying value was recorded during
      the fourth quarter of the year ended July 31, 2002, which is, classified
      as a write-down of property, plant and equipment in the Consolidated
      Statement of Operations.

      REVENUE RECOGNITION

      Revenue on equipment and parts sales is recognized upon shipment of
      products and passage of title. Rental and service revenue is generally
      recognized at the time such services are provided.

      The Company has entered into sales contracts under which the customer may
      require the Company to repurchase equipment at specified dates and
      specified prices. The Company records the proceeds from such sales
      contracts as deferred lease income. The difference between the sale
      contract amount and the repurchase obligation is recognized as revenue
      over the period of the repurchase obligation. The remaining repurchase
      obligation is recorded as a sale if and when the customer does not
      exercise the repurchase option. At July 31, 2002, no repurchase
      obligations were in existence.

      ADVERTISING EXPENSE

      The Company expenses all advertising costs as incurred. Total advertising
      expense for the years ended July 31, 2002, 2001 and 2000 was $176, $221,
      and $320 respectively.

                                      F-6
<PAGE>

OTHER INCOME (EXPENSE)

      Other income and expense includes gains and losses on the sale of fixed
      assets, amortization of goodwill and miscellaneous income associated with
      contract financing activities.

      INCOME TAXES

      The Company recognizes deferred tax assets and liabilities based upon
      differences between the financial reporting and tax bases of the assets
      and liabilities using the enacted tax rates and laws that are expected to
      be in effect when the differences are expected to be recovered. The
      Company provides a valuation allowance for deferred tax assets for which
      it does not consider realization of such assets to be more likely than
      not.

      TREASURY STOCK

      In April 1998, the Board of Directors authorized the repurchase of up to
      350,000 shares of the Company's common stock in the open market, subject
      to normal trading restrictions. Under this program, the Company purchased
      a total of 230,300 shares of common stock at a cost of $1.49 million in
      fiscal year 1998. Currently, the Company uses shares of treasury stock to
      issue shares upon exercise of outstanding stock options and/or for private
      placements of common stock. As of July 31, 2002 and 2001 the Company held
      130,300 shares in treasury stock.

      RECLASSIFICATIONS

      Certain amounts in the 2001 financial statements have been reclassified to
      conform with the 2002 presentation. These reclassifications had no impact
      on net loss or cash flows as previously reported.

      FINANCIAL INSTRUMENTS

      The recorded amounts of cash and cash equivalents, accounts receivable,
      short-term borrowings, accounts payable and accrued liabilities as
      presented in the financial statements approximate fair value because of
      the short-term nature of these instruments. The recorded amount of short
      and long-term borrowings approximates fair value as the actual interest
      rates approximate current competitive rates.

      NET INCOME (LOSS) PER COMMON SHARE

      Basic net income (loss) per common share is computed using the average
      number of common shares outstanding during the period. Diluted net income
      (loss) per share is computed using the average number of common shares and
      common share equivalents outstanding during the period, unless inclusion
      of common share equivalents would be anti-dilutive.

      SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION


                                                     Year ended July 31,
                                                2002         2001         2000
                                              -------      -------      -------
      Cash paid (received) during the year for:
         Interest                             $ 4,114      $ 5,887      $ 5,922
         Income taxes, net of refunds             (12)         (12)         219

      During fiscal year 2001, the Company's obligations under various
      guaranteed buyback obligations were terminated resulting in elimination of
      leased equipment assets of $4,975 and deferred income of $5,982 from the
      prior fiscal year. In fiscal year 2001, in lieu of payment for certain
      professional services provided to the Company, the Company issued 50
      shares of its common stock for $213 to the provider of such professional
      services.

                                      F-7
<PAGE>

      A capital lease obligation of $1,942 was incurred in February 1999 when
      the Company entered into a 20-year lease for the Sparks, Nevada facility.
      In the first quarter of fiscal 2001 certain capital leases were converted
      to operating leases resulting in a gain of $720.

      USE OF ESTIMATES

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

      RECENT ACCOUNTING PRONOUNCEMENTS

      Business Combinations and Goodwill and Other Intangible Assets

      During the first quarter of fiscal year-end 2003, the Company is required
      to adopt Financial Accounting Standard (FAS) No. 141, "Business
      Combinations" and FAS No. 142, "Goodwill and Other Intangible Assets." The
      Company has recorded the amortization of goodwill in prior periods. The
      impact of the future adoption of FAS 142 will result in the elimination of
      goodwill amortization of $31 per quarter and $125 on an annual basis. As
      noted above, the Company recorded an impairment loss of $2,525 during the
      fourth quarter of 2002 related to goodwill.

      On October 3, 2001, the FASB issued Statement of Financial Accounting
      Standards No. 144 "Accounting for the Impairment or Disposal of Long-Lived
      Assets" ("SFAS 144). SFAS 144 supersedes SFAS 121 "Accounting for the
      Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed
      Of." SFAS 144 applies to all long-lived assets (including discontinued
      operations) and consequently amends Accounting Principles Board Opinion
      No. 30 (APB 30), "Reporting Results of Operations - Reporting the Effects
      of Disposal of a Segment of a Business, and Extraordinary, Unusual and
      Infrequently Occurring Events and Transaction." SFAS 144 develops one
      accounting model for long-lived assets that are to be disposed of by sale.
      SFAS 144 requires that long-lived assets that are to be disposed of by
      sale be measured at the lower of book value or fair value less cost to
      sell. Additionally, SFAS 144 expands the scope of discontinued operations
      to include all components of an entity with operations that (1) can be
      distinguished from the rest of the entity and (2) will be eliminated from
      the ongoing operations of the entity in a disposal transaction. The
      provisions of this Statement are effective for financial statements issued
      for fiscal years beginning after December 15, 2001, and interim periods
      within those fiscal years, with early application encouraged. The Company
      is in the process of evaluating the effect of SFAS 144 on its financial
      statements.

      In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statement
      No. 4, 44, and 64, Amendment of FASB Statement No. 13, and Technical
      Corrections." SFAS No. 145 generally requires that any gains or losses on
      extinguishment of debt in current or prior periods be classified as other
      income (expense). The Company expects to adopt the provisions of SFAS No.
      145 in its fiscal year ending July 31, 2003. The Company is currently
      evaluating the impact of adopting the provisions of SFAS No. 145 in its
      financial statements.

      In June 2002, the FASB issued SFAS No. 146, "Accounting for Costs
      Associated with Exit or Disposal Activities." SFAS No. 146 requires
      companies to recognize costs associated with exit or disposal activities
      when they are incurred rather than at the date of a commitment to an exit
      or disposal plan. SFAS 146 will be applied prospectively to any exit or
      disposal activities initiated after December 31, 2002. The Company expects
      there will be no effect on its financial results relating to the adoption
      of SFAS No. 146.

                                      F-8
<PAGE>

      In October 2002, the FASB issued SFAS No. 147, "Acquisitions of Certain
      Financial Institutions - an amendment of FASB Statements No. 72 and 144
      and FASB Interpretation No. 9. SFAS 147 is effective for related
      transactions which occur on n or after October 1, 2002. It is not
      anticipated that SFAS 147 will have an impact on the Company's financial
      statements.

2.    RELATED PARTY TRANSACTIONS

      The real property and improvements used in connection with the Sacramento
      Operations, and upon which the Sacramento Operation is located, were sold
      by Case for $1,500 to the McLain-Rubin Realty Company, LLC ("MRR"), a
      Delaware limited liability company the owners of which are Messrs. C. Dean
      McLain, the Chairman, President and Chief Executive Officer the Company,
      and Robert M. Rubin, a director of the Company. Simultaneous with its
      acquisition of the Sacramento Operation real property and improvements,
      MRR leased such real property and improvements to the Company under the
      terms of a 20-year commercial lease agreement dated March 1, 1996 with the
      Company paying an initial annual rate of $168. As of October 1, 2000, the
      Company entered into a renegotiated 7-year lease with an initial annual
      rate of $228. In addition to base rent, the Company is responsible for the
      payment of all related taxes and other assessments, utilities, insurance
      and repairs (both structural and regular maintenance) with respect to the
      leased real property during the term of the lease. The new lease qualifies
      for treatment as an operating lease.

      In February 1999, the real property and improvements used in connection
      with the Company's Sparks, Nevada operation and upon which such operation
      is located, were sold to McLain-Rubin Realty, L.L.C. (MRR) under the terms
      of a real property purchase and sale agreement. MRR is a Delaware limited
      liability company the owners of which are Messrs. C. Dean McLain, the
      Chairman, President and Chief Executive Officer of the Company, and Robert
      M. Rubin, a director of the Company. The sale price was $2,210 in cash at
      closing. Subsequent to the closing of the sale, the Company entered into a
      20-year commercial lease agreement with MRR for the Sparks, Nevada
      facility at an initial rental rate of $252 per year. The lease is a net
      lease with payment of insurance, property taxes and maintenance costs paid
      by the Company. The sale resulted in a deferred gain which will be
      amortized over the life of the lease pursuant to generally accepted
      accounting principles. As of October 1, 2000, the Company entered into a
      renegotiated 7-year lease with an initial annual rate of $276. The new
      lease qualifies for treatment as an operating lease and the remainder of
      the deferred gain which was previously being amortized over the life of
      the cancelled lease was all recognized in the first quarter of fiscal year
      2001.

      On April 1, 2001, the Company entered into a lease with McLain-Rubin
      Realty Company II, LLC ("MRR II"), a Delaware limited liability company,
      the owners of which are Messrs. C. Dean McLain, the Chairman, President,
      and Chief Executive Officer of the Company, and Robert M. Rubin, a
      director of the Company, for a 5-year lease on its Vancouver, Washington
      corporate office with an annual rate of $98. In addition to base rent, the
      Company is responsible for the payment of all related taxes and other
      assessments, utilities, insurance, and repairs (both structural and
      regular maintenance) with respect to the leased real property during the
      term of the lease. The lease qualifies for treatment as an operating
      lease.

      On May 17, 2002, the shareholders authorized the issuance of 600,000
      shares of the Company's common stock to the Rubin Family Irrevocable Stock
      Trust with no monetary consideration received by the Company. Mr. Robert
      M. Rubin is an elected director of the Company and compensation expense
      for the fair market value of the stock on the date of issuance in the
      amount of $132 has been recognized in selling, general and administrative
      expenses.

                                      F-9
<PAGE>

3.    INVENTORIES

      Inventories are stated at market, which was lower than cost. Cost is
      determined using the first-in, first-out (FIFO) method for parts
      inventories and the specific identification method for equipment
      inventories. Inventories consist of the following:

                                                     July 31,       July 31,
                                                       2002           2001
                                                     -------        -------
      Equipment (net of reserve allowances of
        $7,770 and $7,489 respectively):
            New equipment                            $13,834        $28,163
            Used equipment                             5,915          7,425

      Parts (net of reserve allowance of $286
        and $282 respectively)                         7,166          9,279
                                                     -------        -------
                                                     $26,915        $44,867
                                                     =======        =======

4.    FIXED ASSETS

      Fixed assets consist of the following:

                                                  July 31,         July 31,
                                                    2002             2001
                                                  --------         --------
      Property, plant, and equipment:
      Land                                        $    522         $    500
      Buildings                                      1,749            1,717
      Machinery and equipment                        3,137            3,997
      Office furniture and fixtures                  2,220            2,377
      Computer hardware and software                 1,501            1,453
      Vehicles                                       1,406            1,964
      Leasehold improvements                           960              958
                                                  --------         --------
                                                    11,495           12,966
      Less: accumulated depreciation                (8,061)          (7,382)
                                                  --------         --------
      Property, plant, and equipment (net)        $  3,434         $  5,584
                                                  ========         ========

      Rental equipment fleet                      $ 25,833         $ 28,889
      Less: accumulated depreciation                (7,137)          (6,862)
                                                  --------         --------
      Rental equipment (net)                      $ 18,696         $ 22,027
                                                  ========         ========

5.    BORROWINGS

      The Company has inventory floor plan financing arrangements with Case
      Credit Corporation, an affiliate of Case, for Case inventory and with
      other finance companies affiliated with other equipment manufacturers. The
      terms of these agreements generally include a one-month to twelve-month
      interest free term followed by a term during which interest is charged.
      Principal payments are generally due at the earlier of sale of the
      equipment or twelve to forty-eight months from the invoice date.

      The Company has a $50,000 inventory flooring and operating line of credit
      through Deutsche Financial Services (DFS). The agreement was amended as of
      October 31, 2000 with terms maturing December 31, 2001 and with a floating
      rate based on prime with rates between 0.75% under prime to 2.25% over
      prime depending on the amount of total debt leverage of the Company. This
      amendment waived all prior defaults under the agreement and established
      revised financial covenants to be measured at the Company's second and
      fourth quarters. In addition, the amendment included several, periodic
      mandatory reductions in the credit limit. Amounts may be advanced against
      the Company's assets, including accounts receivable, parts, new equipment,
      rental fleet, used equipment, real property, and vehicles. Interest
      payments on the outstanding balance are due monthly.

                                      F-10
<PAGE>

      As of June 21, 2002, the Company entered into a Forbearance Agreement with
      DFS under the terms of which DFS raised the interest rate to prime plus 4%
      while the Company is in default and required the Company to pay a $45 fee
      to DFS for the forbearance. In addition, under the terms of the
      Forbearance Agreement, the Company is required to meet certain financial
      covenants and meet certain debt reduction schedules. At July 31, 2002, the
      Company was in technical default of the DFS Loan Agreement. The Company
      has requested, but has not obtained a waiver letter for the period July
      31, 2002 or thereafter. Although DFS has not called the debt due to such
      defaults, there is no guarantee that DFS will not call this debt at any
      time after July 31, 2002.

      All floor plan debt is classified as current since the inventory to which
      it relates is generally sold within twelve months of the invoice date. The
      following table summarizes the inventory floor plan financing
      arrangements:

<TABLE><CAPTION>
                                                                               July 31,
                                                           Maturity     ---------------------
                                         Interest Rate      Date          2002          2001
                                         -------------      ----        -------       -------
<S>                                      <C>                <C>         <C>           <C>
      Case Credit Corporation            Prime + 2%         8 - 48      $10,974       $14,237
                                             (6.75%)        months

      Deutsche Financial Services        Prime + 4.00%      12 - 36      41,322        53,384
                                             (8.75%)        months      -------       -------

                                                                        $52,296       $67,621
                                                                        =======       =======
</TABLE>

      At July 31, 2002 and July 31, 2001, the Company was in technical default
      of the Deutsche Financial Services Loan Agreement. There is no guarantee
      that Deutsche Financial Services will not call this debt at any time after
      July 31, 2002. If DFS does call the debt, it will become immediately due
      and payable in full and the Company would not be able to continue
      operations. In addition, if the Company is unable to renew the DFS credit
      facility after December 31, 2001 or replace it with an equivalent or
      better credit facility, there are no assurances that the Company will have
      adequate credit facilities to continue its business.

      In December 2000, the Company completed the sale of $182 principal amount
      of 10% convertible promissory notes due December 31, 2001. In March 2001,
      the Company completed the sale of an additional $100 principal amount of
      10% convertible promissory notes due December 31, 2001. The notes are
      convertible, at the option of the holders, into common stock at a minimum
      conversion price of $1.50 per share. The Company could at its option,
      redeem the notes at the principal amount plus accrued interest any time
      prior to December 31, 2001. The Company elected to redeem the notes and is
      currently paying off the principal and accrued interest balances thereof.
      The balance of the unpaid principal and accrued interest on the
      convertible notes as of July 31, 2002 is $218.

6.    INCOME TAXES

      The provision for income taxes is comprised of the following:


                                                    Year Ended
                                          -------------------------------
                                          July 31,    July 31,    July 31,
                                            2002        2001        2000
                                            ----        ----        ----
      Current:
          Federal                           $-0-        $278        $180
          State                               48          27          26
                                            ----        ----        ----
                                              48         305         206
                                            ----        ----        ----
      Deferred:
          Federal                            -0-           0         500
          State                              -0-           0          73
                                            ----        ----        ----
                                             -0-           0         573
                                            ----        ----        ----
      Total provision
          for income taxes                  $ 48        $305        $779
                                            ====        ====        ====

                                      F-11
<PAGE>

      The principal reasons for the variation from the customary relationship
      between income taxes at the statutory federal rate and that shown in the
      statement of operations were as follows:

                                                     Year Ended
                                            ------------------------------
                                            July 31,   July 31,   July 31,
                                              2002       2001       2000
                                              ----       ----       ----
      Statutory federal income tax rate      (34.0%)    (34.0%)    (34.0%)
      State income taxes, net of
           federal income tax benefit         (5.0%)     (4.3%)     (2.9%)
      Valuation allowance                     39.3%      38.3%      46.1%
      Other                                    0.2%       4.0%       2.9%
                                              ----       ----       ----
                                               0.5%       4.0%      12.1%
                                              ====       ====       ====

      Temporary differences and carry forwards which give rise to a significant
      portion of deferred tax assets and liabilities were as follows:

                                                               Year Ended
                                                          --------------------
                                                          July 31,     July 31,
                                                            2002         2001
                                                          -------      -------
      Net Current Deferred Tax Assets:
           Inventory                                      $ 2,804      $ 2,734
           Accounts receivable                                252          373
           Accrued vacation and bonuses                        75           83
           Other accruals                                      60           75
           NOL carryforward                                   -0-        5,997
                                                          -------      -------
           Current Deferred Tax Asset                       3,191        9,262
           Less-Valuation Allowance                        (3,191)      (6,721)
                                                          -------      -------
           Net Current Deferred Tax Asset                     -0-        2,541
                                                          -------      -------

      Net Long-Term Deferred Tax Assets (Liability):
           Fixed Assets                                    (2,542)      (2,385)
           Goodwill and intangibles                           774         (156)
           NOL carryforward                                 9,935          -0-
                                                          -------      -------
           Long-term Deferred Tax Asset (Liability)         8,167       (2,541)
           Less- Valuation Allowance                       (8,167)         -0-
                                                          -------      -------
           Net Long-term Deferred Tax Asset (Liability)   $     0      $(2,541)
                                                          =======      =======

      The valuation allowance primarily relates to the federal and state net
      operating losses for which utilization in future periods is uncertain. The
      ultimate realization of deferred tax assets is dependent upon the
      generation of future taxable income during the periods in which those
      temporary differences become deductible. The Company considers projected
      future taxable income and tax planning strategies in making this
      assessment. Based on the historical taxable income and projections for
      future taxable income over the periods that the deferred tax assets are
      deductible, the Company believes it is more likely than not that the
      Company will not realize the benefits of these deductible differences in
      the near future.

      As of July 31, 2002 the Company has approximately $29 million of federal
      net operating losses available to offset future taxable income, which if
      not utilized will expire in 2016 through 2021.

7.    STOCKHOLDERS' EQUITY

      STOCK OPTION PLANS

      Under the Company's 1995 Employee Stock Option Plan, key employees,
      officers, directors, and consultants of the Company can receive incentive
      stock options and non-qualified stock options to purchase up to an
      aggregate of 1,500,000 shares of the Company's common stock. The plan
      provides that the exercise price of incentive stock options be at least
      equal to 100 percent of the fair market value of the common stock on the
      date of grant. With respect to non-qualified stock options, the plan
      requires that the exercise price be at least 85 percent of fair value on
      the date such option is granted. Outstanding options expire no later than
      ten years after the date of grant.

                                      F-12
<PAGE>

      In December 1995, the Board of Directors adopted a stock option plan for
      non-employee directors under which each non-employee director is entitled
      to receive on August 1 of each year beginning August 1, 1996, options to
      purchase 2,500 shares of the Company's common stock at the fair market
      value of the stock at the date of grant. In January 1998, the Company's
      shareholders approved an amendment to this plan increasing the number of
      shares for which options are granted yearly to non-employee directors from
      2,500 to 5,000. Outstanding options expire no later than ten years after
      the date of grant.

      The following summarizes the stock option transactions under the Company's
      stock option plans:

                                                                     Weighted
                                                         Shares       Average
                                                          (000)    Option Price
                                                         ------         ----
                  Options outstanding July 31, 1999:      1,513         4.56

                  Exercised                                 (50)        5.13
                  Surrendered                            (1,453)        4.64
                  Granted                                  --            --
                                                         ------         ----

                  Options outstanding July 31, 2000:         10         4.56

                  Exercised                                --            --
                  Surrendered -                            --
                  Granted                                 1,200         0.53
                                                         ------         ----

                  Options outstanding July 31, 2001       1,210         0.56

                  Exercised                                --            --
                  Surrendered                              --            --
                  Granted                                  --            --
                                                         ------         ----

      Options outstanding July 31, 2002                   1,210         0.56
                                                         ======         ====

      As allowed by SFAS 123, "Accounting for Stock-Based Compensation," the
      Company has elected to continue to follow Accounting Principles Board
      Opinion No. 25, "Accounting for Stock Issued to Employees" (APB 25), in
      accounting for its stock option plans. Under APB 25, the Company does not
      recognize compensation expense upon the issuance of its stock options
      because the option terms are fixed and the exercise price equals the
      market price of the underlying stock on the grant date. As required by
      SFAS, the Company has computed for pro-forma disclosure purposes the value
      of options granted using the Black-Scholes option pricing model. The
      weighted average assumptions used for stock option grants for fiscal years
      2002, 2001, and 2000 were:

                                    FY02        FY01            FY00
                                    ----        ----            ----
      Risk free interest rate       N/A          4.35%       4.85-5.45%

      Expected dividend yield       N/A             0%               0%

      Expected life                 N/A        4 years          4 years

      Expected volatility           N/A        116.21%            93.31

      Adjustments for forfeitures are made as they occur. The options granted in
      FY01 were fully vested and exercisable as of July 31, 2001. The weighted
      average fair value per share of the options granted in fiscal years 2002,
      2001, and 2000 are $-0-, $0.53, and $ -0-, respectively.

                                      F-13
<PAGE>

The following table sets forth the exercise prices, the number of options
outstanding and exercisable, and the remaining contractual lives of the
Company's stock options at July 31, 2002:

<TABLE><CAPTION>
   ---------- ------------------- ------------------ ------------------ ------------------- ------------------
                                   Weighted Average   Weighted Average                       Weighted Average
    Exercise   Number of Options       Exercise         Contractual      Number of Options      Exercise
      Price       Outstanding           Price          Life Remaining       Exercisable           Price
   ---------- ------------------- ------------------ ------------------ ------------------- ------------------
<S>                 <C>                 <C>                <C>                  <C>               <C>
     $4.375         10,000              $4.375             5.00                 10,000            $4.375
   ---------- ------------------- ------------------ ------------------ ------------------- ------------------
     $0.531        1,200,000            $0.531             8.50              1,200,000            $0.531
   ---------- ------------------- ------------------ ------------------ ------------------- ------------------
</TABLE>

      If the Company had accounted for the compensation cost of these stock
      options issued to employees in accordance with SFAS 123, the Company's net
      loss and pro forma net loss and net loss per share and pro forma net loss
      per share would have been reported as follows.

      Year Ended July 31, 2002
      ------------------------
                                                     Basic       Diluted
                                    Net Loss         E.P.S.       E.P.S.
                                    ---------        -----        ------

      As Reported                   $ (10,019)      ($2.50)      ($2.50)
      Pro Forma                     $ (10,019)      ($2.50)      ($2.50)

      Year Ended July 31, 2001
      ------------------------
                                                     Basic       Diluted
                                    Net Loss         E.P.S.       E.P.S.
                                    --------         -----        ------

      As Reported                   $ (7,842)       ($2.30)      ($2.30)
      Pro Forma                     $ (8,162)       ($2.30)      ($2.40)

      Year Ended July 31, 2000
      ------------------------
                                                     Basic       Diluted
                                    Net Loss         E.P.S.       E.P.S.
                                    ---------        -----        ------

      As Reported                   $  (7,198)      ($2.18)      ($2.18)
      Pro Forma                     $  (7,206)      ($2.18)      ($2.18)

      The effects of applying SFAS 123 for providing pro forma disclosure for
      fiscal years 2002, 2001 and 2000 are not likely to be representative of
      the effects on reported net income and earnings per share for future years
      since additional option awards may be made each year.

8.    COMMITMENTS AND CONTINGENCIES

      The Company leases certain facilities under noncancelable lease
      agreements. As more fully described in Note 3, the building portion of
      some of the Company's facility leases qualify under SFAS 13 as "capital
      leases" (i.e., an acquisition of an asset and the incurrence of a
      liability). The remaining facility lease agreements have terms ranging
      from month-to-month to nine years and are accounted for as operating
      leases. Certain of the facility lease agreements provide for options to
      renew and generally require the Company to pay property taxes, insurance,
      and maintenance and repair costs. Total rent expense under all operating
      leases aggregated $1,535, $2,280, and $2,129 for the years ended July 31,
      2002, 2001, and 2000, respectively.

                                      F-14
<PAGE>

      Assets recorded under capital leases are recorded in fixed assets and are
      as follows:


                                        July 31,     July 31,     July 31,
                                          2002         2001         2000
                                        -------      -------      -------
      Capitalized asset value           $ 1,043      $   937      $ 4,553
      Less accumulated amortization        (369)        (262)        (667)
                                        -------      -------      -------
                                        $   674      $   675      $ 3,886
                                        =======      =======      =======

      Net capitalized asset values are included in Property, Plant and
      Equipment. Future minimum lease payments under all noncancelable leases as
      of July 31, 2002, are as follows:

                                                         Capital   Operating
     Year ending July 31,                                 leases     leases
                                                          ------     ------
      2003                                                $  134     $1,534
      2004                                                   126      1,356
      2005                                                   108      1,090
      2006                                                   124        900
      2007                                                   132        900
      Thereafter                                           1,100      1,021
                                                          ------     ------
      Total annual lease payments                          1,724     $6,801
                                                                     ======
      Less amount representing interest, with imputed
           interest rates ranging from 6% to 15%             770
                                                          ------
      Present value of minimum lease payments                954
      Less current portion                                    26
                                                          ------
      Long-term portion                                   $  928
                                                          ======

      The Company issues purchase orders to Case Corporation for equipment
      purchases. Upon acceptance by Case, these purchases become noncancelable
      by the Company. As of July 31, 2002, such purchase commitments totaled
      $4,100,951.

      The Company is involved in various legal proceedings which are incidental
      to the industry and for which certain matters are covered in whole or in
      part by insurance or, otherwise, the Company has recorded accruals for
      estimated settlements. Management believes that any liability which may
      result from these proceedings will not have a material adverse effect on
      the Company's consolidated financial statements.

9.    SEGMENT INFORMATION

      In fiscal 1999, the Company adopted Statement of Financial Accounting
      Standards No. 131 (SFAS 131), "Disclosures about Segments of an Enterprise
      and Related Information," which requires the reporting of certain
      financial information by business segment. For the purpose of providing
      segment information, management believes that all of the Company's
      operations consist of one segment. However, the Company evaluates
      performance based on revenue and gross margin of three distinct business
      components. Revenue and gross margin by component are summarized as
      follows:

    -------------------- --------------- --------------- ---------------
     Business Component    Year Ended      Year Ended      Year Ended
       Net Revenues       July 31, 2002   July 31, 2001   July 31, 2000
    -------------------- --------------- --------------- ---------------
    Equipment Sales        $  73,909        $  84,065       $  92,513
    -------------------- --------------- --------------- ---------------
    Equipment Rental           5,747           20,817          26,334
    -------------------- --------------- --------------- ---------------
    Product Support           28,332           35,020          36,790
    -------------------- --------------- --------------- ---------------
        Totals             $ 107,988        $ 139,902       $ 155,637
    -------------------- --------------- --------------- ---------------

    -------------------- --------------- --------------- ---------------
     Business Component    Year Ended      Year Ended      Year Ended
       Gross Margins      July 31, 2002   July 31, 2001   July 31, 2000
    -------------------- --------------- --------------- ---------------
    Equipment Sales        $   2,360        $    (641)      $    (66)
    -------------------- --------------- --------------- ---------------
    Equipment Rental             727            4,566          5,556
    -------------------- --------------- --------------- ---------------
    Product Support            4,676            5,895          6,048
    -------------------- --------------- --------------- ---------------
        Totals             $   7,763        $   9,820       $ 11,538
    -------------------- --------------- --------------- ---------------

                                      F-15
<PAGE>

      There are no inter-segment revenues. Asset information by reportable
      segment is not reported, since the Company does not produce such
      information internally.

10.   UNAUDITED QUARTERLY CONSOLIDATED FINANCIAL DATA

<TABLE><CAPTION>
                                                               Quarter
                                          ----------------------------------------------------       Total
                                            First        Second        Third          Fourth          Year
                                          ---------     ---------     ---------      ---------      ---------
<S>                                       <C>           <C>            <C>            <C>            <C>
Fiscal 2002:

      Net sales                           $  28,499     $  26,229      $  25,568      $  27,692      $ 107,988
      Gross Profit                            4,117         2,850          2,538         (1,742)         7,763
      Net income (loss)                         357          (766)          (721)        (8,889)       (10,019)
      Basic income (loss) per share            0.10         (0.22)         (0.21)         (2.17)         (2.50)
      Diluted income (loss) per share          0.10         (0.22)         (0.21)         (2.17)         (2.50)


                                                               Quarter
                                          ----------------------------------------------------       Total
                                            First        Second        Third          Fourth          Year
                                          ---------     ---------     ---------      ---------      ---------
Fiscal 2001:

      Net sales                           $  37,783     $  34,299     $  33,641      $  34,179      $ 139,902
      Gross Profit                            4,858         2,957         2,358           (353)         9,820
      Net income (loss)                         461         1,695        (5,119)        (4,879)        (7,842)
      Basic income (loss) per share            0.14          0.51         (1.53)         (1.42)         (2.30)
      Diluted income (loss) per share          0.14          0.51         (1.53)         (1.42)         (2.30)
</TABLE>

      During the fourth quarter of fiscal 2002, the Company recorded four
      adjustments which in the aggregate reduced net income by $9.3 million and
      gross profit by $3.8 million in the quarter. Refer to Note 1 of the
      financial statements for additional disclosure of each individual
      adjustment. These adjustments included (1) a $3,796 adjustment to increase
      the inventory valuation allowance recorded at the end of the third quarter
      of 2002, (2) the impairment of goodwill aggregating $2,525, (3) the
      elimination of $1,983 of recorded financing discounts, and (4) the
      write-off of property, plant and equipment aggregating $953.


                                      F-16
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and
Stockholders of Western Power & Equipment Corp.

We have audited the accompanying consolidated balance sheet of Western Power &
Equipment Corp. (a Delaware Corporation) as of July 31, 2002, and the related
consolidated statements of operations, stockholders' equity and cash flows for
the year then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audit.

We conducted our audit in accordance with auditing standards generally accepted
in the United States of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Western Power &
Equipment Corp. as of July 31, 2002, and the results of their operations and
their cash flows for the year then ended, in conformity with accounting
principles generally accepted in the United States of America.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. The Company has incurred losses from
operations and has a working capital deficit for the year ended July 31, 2002.
Further, as discussed in Note 5 to the financial statements, the Company is in
technical default of its loan agreement and has not obtained a waiver or
revisions to the agreement from the financial institution. Accordingly, the
financial institution at any time may call the outstanding borrowings, which
aggregated $41.3 million at July 31, 2002. These matters raise substantial doubt
about the Company's ability to continue as a going concern. Management's plans
in regard to these matters are also described in Note 1. The financial
statements do not include any adjustment that might result from the outcome of
this uncertainty.


                                                /s/ Moss Adams LLP
                                                --------------------------
                                                MOSS ADAMS LLP
Beaverton, Oregon
October 15, 2002




                                      F-17
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS


To the Board of Directors and
Stockholders of Western Power & Equipment Corp.

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of operations, of stockholders' equity and of cash flows
present fairly, in all material respects, the financial position of Western
Power & Equipment Corp. and its subsidiary at July 31, 2001, and the results of
their operations and their cash flows for each of the two years in the period
ended July 31, 2001, in conformity with accounting principles generally accepted
in the United States of America. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with auditing standards generally
accepted in the United States of America, which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.

The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. The Company has incurred losses from
operations and has a working capital deficit at July 31, 2001. Further, as
discussed in Note 5 to the financial statements, the Company is in technical
default of its loan agreement and has not obtained a waiver or revisions to the
agreement from the financial institution. Accordingly, the financial institution
at any time may call the outstanding borrowings, which aggregated $53.4 million
at July 31, 2001. Such factors raise substantial doubt about the Company's
ability to continue as a going concern. Management's plans in regard to these
matters are also described in Note 1. The financial statements do not include
any adjustment that might result from the outcome of this uncertainty.



PRICEWATERHOUSECOOPERS LLP
Portland, Oregon
October 6, 2001


                                      F-18
<PAGE>

                        REPORT OF INDEPENDENT ACCOUNTANTS
                          FINANCIAL STATEMENT SCHEDULE


To the Board of Directors and
Stockholders of Western Power & Equipment Corp.

Our audits of the consolidated financial statements referred to in our report
dated October 15, 2002 appearing on page F-17 of this Annual Report on Form
10-K/A3 also included an audit of the financial statement schedules listed in
Item 14(a)(2) of this Form 10-K/A3. In our opinion, this financial statement
schedule presents fairly, in all material respects, the information set forth
therein when read in conjunction with the related consolidated financial
statements.




MOSS ADAMS LLP
Beaverton, Oregon
October 15, 2002






                                      F-19
<PAGE>

                        Report of Independent Accountants
                          Financial Statement Schedule


To the Board of Directors and Stockholders of
Western Power & Equipment Corp.


Our audits of the consolidated financial statements as of July 31, 2001 and for
each of the two years in the period ended July 31, 2001 referred to in our
report dated October 6, 2001 appearing on page F-18 of this Annual Report on
Form 10-K/A3 also included an audit of the financial statement schedule for the
year ended July 31, 2001 listed in Item 14(a)(2) of this Form 10-K/A3. In our
opinion, this financial statement schedule for the year ended July 31, 2001
presents fairly, in all material respects, the information set forth therein
when read in conjunction with the related consolidated financial statements.


PRICEWATERHOUSECOOPERS LLP
Portland, Oregon
October 6, 2001










                                      F-20
<PAGE>

                         WESTERN POWER & EQUIPMENT CORP.

VALUATION AND QUALIFYING ACCOUNTS
                For the Fiscal Years Ended July 31, 2002 and 2001

                             (Dollars in Thousands)

<TABLE><CAPTION>
                                       Balance at      Charged to   Charged to                       Balance at
                                        Beginning      Costs and      Other                            End of
          Description                   of Period       Expenses     Accounts        Deductions        Period
          -----------                   ---------       --------     --------        ----------        ------
<S>                                     <C>            <C>            <C>            <C>             <C>
Accounts Receivable Reserve:

  Fiscal year ended July 31, 2002        $   948        $   119        $  --          $  (421)        $   646

  Fiscal year ended July 31, 2001            563            544           --             (159)            948

Inventory Reserve:
  Fiscal year ended July 31, 2002          7,771          6,616           --           (6,331)          8,056

  Fiscal year ended July 31, 2001          5,052          4,106           --           (1,387)          7,771
</TABLE>






                                      F-21
<PAGE>

                                   SIGNATURES


         Pursuant to the requirements of Section 13 or 15(d) 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.

                                          WESTERN POWER & EQUIPMENT CORP.


                                          By: /s/ C. Dean McLain
                                          ------------------------------------
                                          C. Dean McLain, President and
                                          Chief Executive Officer

         Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.

Signature                           Title                           Date
---------                           -----                           ----


/S/ C. Dean McLain             President, Chief                August 4, 2003
-------------------------      Executive Officer,
 C. Dean McLain                and Chairman


/S/ Mark J. Wright             Vice President of Finance,      August 4, 2003
-------------------------      Chief Financial and Principal
 Mark J. Wright                Accounting Officer,
                               Treasurer and Secretary


/S/ Robert M. Rubin            Director                        August 4, 2003
-------------------------
 Robert M. Rubin


/S/ Michael Metter             Director                        August 4, 2003
-------------------------
Michael Metter


/S/ Steven Moskowitz           Director                        August 4, 2003
-------------------------
Steven Moskowitz
<PAGE>

I, C. Dean McLain, certify that:

     1. I have reviewed this annual report on Form 10-K/A3 of Western Power &
Equipment Corp.;

     2. Based on my knowledge, this annual 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 annual
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this annual 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 annual report;


Date: August 4, 2003


/s/ C. Dean McLain
-------------------------------------
Chief Executive Officer and President
<PAGE>

I, Mark J. Wright, certify that:

     1. I have reviewed this annual report on Form 10-K/A3 of Western Power &
Equipment Corp.;

     2. Based on my knowledge, this annual 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 annual
report;

     3. Based on my knowledge, the financial statements, and other financial
information included in this annual 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 annual report;


Date: August 4, 2003


/s/ Mark J. Wright
-------------------------------------
Chief Financial Officer and Vice President of Finance