<PAGE>

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

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

                                   FORM 10-K

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

                  For the fiscal year ended December 31, 2001
                          Commission File No.  1-11775

                         TIMCO AVIATION SERVICES, INC.

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

             (Exact name of registrant as specified in its charter)

              DELAWARE                                   65-0665658
   (State or other jurisdiction of        (I.R.S.  Employer Identification No.)
   incorporation or organization)

           623 Radar Road
           Greensboro, NC                                  27410
(Address of principal executive offices)                (Zip Code)

                                (336) 668-4410
                        (Registrant's telephone number)

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

      TITLE OF EACH CLASS                         NAME OF EACH EXCHANGE
                                                   ON WHICH REGISTERED

            None                                           N/A

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

                    Common Stock, par value $.001 per share

     Indicate by check mark whether the registrant (1) filed all reports
required to be filed by Section 13 or 15(d) of the Exchange Act during the
preceding 12 months (or for such shorter periods 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 [ ]
<PAGE>

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (ss.229.405) 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 this Form 10-K.  [ ]

      As of April 12, 2002, 30,030,634 shares of common stock were outstanding
and the aggregate market value (based on the closing sales price of the common
stock as reported on the OTC Bulletin Board maintained by the NASD on such date,
which was $1.35 per share) of the common stock held by non-affiliates was
approximately $15.8 million.


                      DOCUMENTS INCORPORATED BY REFERENCE

     Portions of the Registrant's definitive Proxy Statement for its 2002 Annual
Meeting of Stockholders (which Proxy Statement will be filed on or before 120
days after the end of the Registrant's fiscal year ended December 31, 2001) are
incorporated by reference into Part III hereof.  Certain exhibits listed in Part
IV of this Annual Report on Form 10-K are incorporated by reference from prior
filings made by the Registrant under the Securities Act of 1933, as amended, and
the Securities Exchange Act of 1934, as amended.

                                      ii
<PAGE>

                                     PART I

ITEM 1.  BUSINESS.
         --------

     UNLESS THE CONTEXT OTHERWISE REQUIRES, REFERENCES TO "TIMCO," "WE," "OUR"
AND "US" IN THIS ANNUAL REPORT ON FORM 10-K INCLUDES TIMCO AVIATION SERVICES,
INC. (FORMERLY KNOWN AS AVIATION SALES COMPANY) AND ITS SUBSIDIARIES.  THIS
ANNUAL REPORT ON FORM 10-K CONTAINS OR MAY CONTAIN FORWARD-LOOKING STATEMENTS,
SUCH AS STATEMENTS REGARDING OUR STRATEGY AND ANTICIPATED TRENDS IN THE INDUSTRY
IN WHICH WE OPERATE.  THESE FORWARD-LOOKING STATEMENTS ARE BASED ON OUR CURRENT
EXPECTATIONS AND ARE SUBJECT TO A NUMBER OF RISKS, UNCERTAINTIES AND ASSUMPTIONS
RELATING TO OUR OPERATIONS AND RESULTS OF OPERATIONS, COMPETITIVE FACTORS,
SHIFTS IN MARKET DEMAND, AND OTHER RISKS AND UNCERTAINTIES, INCLUDING, IN
ADDITION TO THOSE DESCRIBED BELOW, IN "RISK FACTORS," AND ELSEWHERE IN THIS
ANNUAL REPORT ON FORM 10-K, OUR ABILITY TO CONTINUE TO GENERATE SUFFICIENT
WORKING CAPITAL TO MEET OUR OPERATING REQUIREMENTS AND SERVICE OUR INDEBTEDNESS,
OUR ABILITY TO REFINANCE OUR SENIOR DEBT, WHICH COMES DUE IN JULY 2002 AND
AUGUST 2002, OUR MAINTAINING GOOD WORKING RELATIONSHIPS WITH OUR VENDORS AND
CUSTOMERS, COMPETITIVE PRICING FOR OUR PRODUCTS AND SERVICES, OUR ABILITY TO
ACHIEVE GROSS PROFIT MARGINS AT WHICH WE CAN BE PROFITABLE, INCLUDING MARGINS ON
SERVICES WE PERFORM AT A FIXED PRICE BASIS, INCREASED COMPETITION IN THE
AIRCRAFT MAINTENANCE, REPAIR AND OVERHAUL MARKET AND THE IMPACT ON THAT MARKET
AND THE COMPANY OF THE TERRORIST ATTACKS ON SEPTEMBER 11, 2001, OUR ABILITY TO
ATTRACT AND RETAIN QUALIFIED PERSONNEL IN OUR BUSINESSES, UTILIZATION RATES FOR
OUR MR&O FACILITIES, OUR ABILITY TO EFFECTIVELY INTEGRATE FUTURE ACQUISITIONS,
OUR ABILITY TO EFFECTIVELY MANAGE OUR BUSINESS, ECONOMIC FACTORS WHICH AFFECT
THE AIRLINE INDUSTRY AND CHANGES IN GOVERNMENT REGULATIONS. SHOULD ONE OR MORE
OF THESE RISKS OR UNCERTAINTIES MATERIALIZE, OR SHOULD THE UNDERLYING
ASSUMPTIONS PROVE INCORRECT, ACTUAL RESULTS MAY DIFFER SIGNIFICANTLY FROM
RESULTS EXPRESSED OR IMPLIED IN ANY FORWARD-LOOKING STATEMENTS MADE BY US IN
THIS ANNUAL REPORT ON FORM 10-K. WE DO NOT UNDERTAKE ANY OBLIGATION TO REVISE
THESE FORWARD-LOOKING STATEMENTS TO REFLECT FUTURE EVENTS OR CIRCUMSTANCES.

General

     We are a leading provider of aviation maintenance, repair and overhaul
("MR&O") services.  We believe that we are the largest independent provider of
heavy maintenance services for aircraft in North America and one of the largest
providers of these services in the world.  We

                                       1
<PAGE>

sell and provide aircraft maintenance, repair and overhaul services to
commercial passenger airlines and air cargo carriers.

     We offer MR&O services to our customers through our seven repair stations
licensed by the Federal Aviation Authority (FAA).  These services include
maintenance, repair and modification services for aircraft, and repair and
overhaul services on a wide range of aircraft components, flight control
surfaces, aircraft interiors and Pratt & Whitney JT8D engines.  In addition, we
also provide modification services for the conversion of passenger aircraft to
freighter configuration as well as aircraft engineering services.

     Our strategy is to be the vendor of choice to our customers, providing
total aircraft maintenance solutions to meet our customers' MR&O requirements.
The services that we offer allow our customers to reduce their costs by
outsourcing some or all of their MR&O functions.

     We were incorporated in Delaware in 1996 under the name "Aviation Sales
Company."  We changed our corporate name to "TIMCO Aviation Services, Inc." in
February 2002.  Our principal executive offices are at 623 Radar Road,
Greensboro, North Carolina 27410, and our telephone number is (336) 668-4410.

Recently Completed Capital and Equity Restructuring

     In February 2002, we closed a significant restructuring of our capital and
equity. Our restructuring consisted of four parts. The first part was a reverse
split (on a one-share-for-ten-shares basis) of our outstanding common stock,
reducing our outstanding common shares from 15 million shares to 1.5 million
shares (5% of the restructured entity). The second part was an offer to the
holders of the $165 million of our 8 1/8% senior subordinated notes due 2008 to
exchange their old notes (the "Old Notes") for up to $10 million in cash, $100
million of our new 8% senior subordinated convertible paid-in-kind ("PIK") notes
due 2006 (the "New Notes"), 4.5 million shares of our post-reverse split common
stock (15% of the restructured entity) and five-year warrants to purchase an
additional 3.0 million shares of our post-reverse split common stock at an
exercise price of $5.16 per share (the "Note Exchange"). A condition to the
closing of the note exchange offer was that the holders of 80% or more of the
outstanding Old Notes tender their Old Notes in the Note Exchange. The third
part was a rights offering to our existing stockholders to raise funds to pay
the cash portion of the note exchange offer and the expenses of the
restructuring, and to provide us with working capital for our ongoing business
operations. In the rights offering, we offered 24.0 million shares of our post-
reverse split common stock (80% of the restructured entity) to raise $20
million. In connection with the rights offering, Lacy J. Harber, our principal
stockholder, agreed to purchase any unsold allotments. The last part consisted
of the issuance to the pre-restructuring holders of our common stock of five-
year warrants to purchase an additional 3.0 million shares of our post-reverse
split common stock at an exercise price of $5.16 per share.

     On February 28, 2002, we completed all four parts of our restructuring. In
the rights offering, we sold 12.1 million shares of our common stock to our
existing stockholders (including Mr. Harber), and Mr. Harber purchased the
balance (11.9 million) of the shares offered in the rights offering pursuant to
his obligation to purchase unsold allotments. In the Note Exchange, we exchanged
$148.8 million of our Old Notes (approximately 90% of the Old Notes) for $5.1

                                       2
<PAGE>

million in cash, and all of the New Notes, shares and warrants described above.
We are using the net proceeds of the rights offering, approximating $10.0
million after payment of the cash proceeds of the Note Exchange and expenses of
the restructuring, to reduce trade payables and to provide working capital for
our ongoing business operations.

Industry Overview

     We believe that the total worldwide market for maintenance, repair and
overhaul services is approximately $44.6 billion annually (according to the
Boeing 2001 Current Market Outlook report - "The Boeing Report", a pre-September
11, 2001 publication) and that $5.3 billion of that amount represents
maintenance, repair and modification services being provided in North America.
We believe airlines perform approximately 75% of the North American services,
outsourcing the balance to independent providers like TIMCO.

     We believe that the following trends are currently affecting our industry:

  .  Growth in the market for aircraft maintenance and repair services.
     -----------------------------------------------------------------
     The Boeing Report projects that:

         .  the worldwide fleet of commercial aircrafts will more than double by
            2020;

         .  the worldwide freighter airplane fleet will more than double by
            2020; and

         .  the aircraft fleet will continue to age.

     We believe that a combination of these factors will in the long term
     increase the demand for maintenance and repair services.

  .  Increased outsourcing of maintenance and repair requirements.
     ------------------------------------------------------------
     Airlines incur substantial expenditures in connection with fuel, labor and
     aircraft ownership. Airlines have come under increasing pressure during the
     last decade to reduce the costs associated with providing air
     transportation services. While several of the expenditures required to
     operate an airline are beyond the direct control of airline operators, such
     as the price of fuel and labor costs, we believe that outsourcing
     maintenance and repair functions are areas in which airlines can reduce
     their operating costs. Outsourcing of maintenance and repair functions by
     airlines allows an integrated service provider such as TIMCO to achieve
     economies of scale unavailable to individual airlines and to handle these
     functions less expensively and more efficiently on its customers' behalf.
     We believe that the trend towards outsourcing by airlines of a larger and
     larger portion of their MR&O requirements to large independent service
     providers such as TIMCO will continue in the future.

  .  Diversified services and competitive strengths.
     ----------------------------------------------
     We believe that the breadth of our services, including a wide range of
     aircraft maintenance and repair services, allows us to be a vendor of
     choice to our customers in a highly fragmented industry. In addition to our
     heavy airframe maintenance and modification services, by providing
     engineering services, repair and overhaul services on flight surfaces,
     aircraft components and interiors, we believe that we maintain a
     competitive advantage in the MR&O market

                                       3
<PAGE>

     through our ability to ensure that each of the individual parts that need
     repair or overhaul are completed on a timely basis and to our quality
     standards. Our customers include commercial passenger airlines, air cargo
     carriers, aircraft leasing companies and maintenance and repair facilities.

  .  Emphasis on Quality.
     -------------------
     All of our MR&O facilities are licensed by the FAA. We emphasize quality
     and on-time delivery to our customers. We are focused on meeting and
     exceeding FAA requirements. As industry, regulatory and public awareness
     have focused on safety, our ability to meet and exceed these requirements
     on a consistent basis has become important to customers.

  .  Airline consolidation.
     ---------------------
     During 2001, the trend toward consolidation in the airline industry
     continued, as many of the major commercial airlines and cargo carriers
     moved toward execution of mergers, acquisitions and enhancement of
     affiliations with other carriers. We believe that these events could have a
     positive impact on the maintenance and repair market as additional
     maintenance services related to integration of fleet types may be
     outsourced to third parties such as TIMCO. We also believe that fleet
     integration will likely create opportunities for aircraft modification and
     engineering services.

  .  Impact of September 11th Terrorist Attacks.
     ------------------------------------------
     The September 11, 2001 terrorist attacks against the United States of
     America have had a severe impact on the aviation industry. As a result of
     these attacks and its related aftermath, many commercial passenger airlines
     and air cargo carriers reported significant reductions in their capacity
     and have taken out of service upwards of 20% of their aircraft. This
     reduction in capacity caused by the September 11, 2001 events caused the
     airline industry to incur significant losses in 2001 and lessened the
     aircraft maintenance required by such airlines (and thereby the amount of
     maintenance being outsourced to companies like TIMCO). While recently
     airlines are reporting significant increases in their passengers and it
     appears that passenger levels will soon return to pre-September 11th
     levels, the effect of the terrorist acts and the state of the economy in
     general will continue to have a negative impact on our business. In
     response, during 2001 we took steps, including head count reductions, to
     reduce our costs. These terrorist attacks have also impacted our
     competition with some of our competitors exiting the MR&O business.

Operations

     Our core business is the providing of maintenance, repair and overhaul
services for aircraft and aircraft components.

     Since our customers consist of airlines, aircraft leasing companies, and
maintenance and repair facilities that service airlines and redistributors of
aircraft parts, economic factors affecting the airline industry tend to impact
our business.  When economic factors adversely affect the airline industry, they
tend to reduce the overall demand for aircraft maintenance and repair services,
causing downward pressure on pricing and increasing the credit risks associated
with doing business within the industry.  Additionally, the price of fuel
affects the aircraft maintenance and repair markets, since older aircraft, which
consume more fuel and which account for most of our aircraft maintenance and
repair business, become less viable as the price of fuel increases.  We cannot
assure you that economic and other factors which have affected the

                                       4
<PAGE>

airline market in the past and may affect the airline industry in the future
will not adversely impact our business, financial condition or results of
operations.

     During 2001, the market for maintenance and repair services was impacted by
rising fuel costs, increased capacity of competitors, changes in fleet mix by
some airlines, interest rates and other factors.  These factors caused certain
airlines and other carriers to reduce the volume of services to be outsourced to
third party providers such as TIMCO.  This has resulted in excess capacity among
many maintenance and repair service providers, which has caused pricing
pressures to maintain market share. We have been able to substantially maintain
our relative market share by continuing to focus on quality service, turn time
and by offering our array of services including increased opportunities in
aircraft modification and engineering services and by, where necessary, offering
price concessions and fixed prices for certain services.

     Aircraft heavy maintenance
     --------------------------

     We perform maintenance, repair and modification services on aircraft at
TIMCO's four repair stations in Greensboro, North Carolina, Lake City, Florida,
Winston-Salem, North Carolina, and Macon, Georgia (the Winston-Salem airframe
facility has been closed until we develop customers for this facility). The
services we offer principally consist of "C" and "D" level maintenance checks
and the modification of passenger aircrafts to freighter configurations. "C" and
"D" checks each involve a different degree of inspection, and the services
performed at each level vary depending upon the individual aircraft operator's
FAA-approved maintenance program. "C" and "D" level checks are comprehensive
checks and usually take a minimum of several weeks to complete, depending upon
the scope of the work to be performed.

     The "C" level check is an intermediate level service inspection that
typically includes testing and servicing of the aircraft's operational systems,
external and internal cleaning and refurbishing, and servicing of the interior.
Trained mechanics visually inspect the external and internal structure of the
aircraft, repair defects and remove corrosion found, all in a manner as required
by the manufacturer's maintenance and structural repair manuals. The "D" level
check includes all of the work accomplished in the "C" level check, but places a
more detailed emphasis on the integrity of the structure. In the "D" level
check, the aircraft is disassembled to the point where the entire structure can
be inspected and evaluated. Once the inspection, evaluation and repairs have
been completed, the aircraft is reassembled and its systems reinstalled to the
detailed tolerances demanded in each system's specifications. Depending upon the
type of aircraft and the FAA-certified maintenance program being followed,
intervals between "C" level checks can range from 12 to 18 months and 1,000 to
5,000 flight hours, and intervals between "D" level checks can range from four
to eight years and 10,000 to 25,000 flight hours. Structural inspections
performed during "C" level and "D" level checks provide personnel with detailed
information about the condition of the aircraft and the need to perform
additional work or repairs not provided for in the original work scope. Project
coordinators and customer support personnel work closely with the aircraft's
customer service representative in evaluating the scope of any additional work
required and in the preparation of a detailed cost estimate for the labor and
materials required to complete the job.

                                       5
<PAGE>

     Each aircraft certified by the FAA is constructed under a "Type
Certificate."  Anything which is done subsequently to modify the aircraft from
its original type design requires the review and approval of the FAA.  These
modifications are authorized by the issuance of a Supplemental Type Certificate
(STC) or an engineering order issued by the airline's engineering department.
Typical modification services include reconfiguring of passenger interiors,
installing passenger amenities such as telephones and installing crew rest
areas.

     We also convert passenger aircraft to freighter configuration.  When we
convert a passenger plane to freighter configuration we:

     completely strip the interior;

     strengthen the load-bearing capacity of the flooring;

     install the bulkhead or cargo net;

     cut into the fuselage for the installation of a cargo door;

     reinforce the surrounding door structures;

     replace windows with metal plugs;

     fabricate and install the cargo doors; and

     install fire detection and suppression systems.

     We also need to line the aircraft interior to protect the fuselage
structure from pallet damage and modify the air conditioning system.  Conversion
contracts also typically require "C" or "D" level maintenance checks as these
conversion aircraft have usually been out of service for some time and
maintenance is required for the aircraft to comply with current FAA standards.
Additional modification services performed may include cockpit reconfiguration
to upgrade the avionic systems to current technology and the integration of
traffic control and avoidance systems, windshear detection systems and
navigational aids.

     Component repair and overhaul services
     --------------------------------------

     We provide repair and overhaul services at our three FAA-licensed repair
stations.  Aerocell specializes in the maintenance, repair and overhaul of
airframe components, including flight surfaces, doors, fairing panels, nacelle
systems and exhaust systems.  Aircraft Interior Design refurbishes aircraft
interior components, including passenger and crew seats.  TIMCO Engine Center
refurbishes JT8D engines.

     Engineering services
     --------------------

     Our engineering services group provides integrated aircraft engineering,
including aircraft certification, design and approval of modifications to
aircraft systems and structures, for

                                       6
<PAGE>

customers of our heavy aircraft maintenance operations, and for airlines,
leasing companies and aerospace original equipment manufacturers. Our
engineering services group was the first to market cockpit door bars and is in
the process of obtaining certification from the FAA of new balistic cockpit
doors that are intended to comply with FAA requirements resulting from the
September 11, 2001 terrorist attacks.

     Joint venture to convert 727 aircraft
     -------------------------------------

     We own a 50% interest in a joint venture which has an STC for conversion of
Boeing 727 aircraft which is fully compliant with FAA regulations and
requirements for aftermarket aircraft cargo conversions.  We manufacture the
kits required to complete conversions of the aircraft based upon the STC, and we
operate one of the aircraft maintenance facilities which has been licensed by
the joint venture to install the kits on passenger aircraft being converted to
cargo configuration.

     Management information systems
     ------------------------------

     We operate our business using two decentralized, network based systems.
Each system is fully integrated in regards to the respective business unit.  One
system is utilized in the operation of our heavy airframe maintenance and
modification business.  The other system is used at each of our component MR&O
businesses.  We are currently assessing our systems and may in future periods
determine to further upgrade one or more of our systems. However, we do not
currently anticipate that any significant systems-related capital expenditures
will be required during 2002.

     Competition
     -----------

     The airline industry and the markets for our products and services are
extremely competitive, and we face competition from a number of sources.  Our
competitors include airline and aircraft service companies, and other companies
providing maintenance, repair and overhaul services.  Some of our competitors
have substantially greater financial and other resources than us.  We cannot
assure you that competitive pressures will not materially adversely affect our
business, financial condition or results of operations.  In the maintenance and
repair market, our major competitors are B.F. Goodrich and ST Mobile Aerospace
Engineering, Inc.

     Government regulation
     ---------------------

     The aviation industry is highly regulated by the FAA in the United States
and by similar agencies in other countries.  We must be certified by the FAA,
and in some cases authorized by the original equipment manufacturers, in order
to repair aircraft components and to perform maintenance and repair services on
aircraft.

     The FAA regulates the manufacture, repair and operation of all aircraft and
aircraft equipment operated in the United States.  Its regulations are designed
to ensure that all aircraft and aircraft equipment are continuously maintained
in proper condition to ensure safe operation of the aircraft.  Similar rules
apply in other countries.  All aircraft must be maintained under a continuous
condition monitoring program and must periodically undergo thorough inspection
and maintenance.  The inspection, maintenance and repair procedures for the
various types of aircraft and aircraft equipment are prescribed by regulatory
authorities and can be performed only by certified repair facilities utilizing
certified technicians.  Certification and conformance is required prior to
installation of a part on an aircraft.  We closely monitor the FAA and industry
trade groups in an attempt to understand how possible future regulations might
impact us.

                                       7
<PAGE>

     We cannot assure you that new and more stringent government regulations
will not be adopted in the future or that any such new regulations, if enacted,
will not materially adversely affect our business, financial condition or
results of operations.

     Further, our operations are also subject to a variety of worker and
community safety laws.  In the United States, the Occupational Safety and Health
Act mandates general requirements for safe workplaces for all employees.
Specific safety standards have been promulgated for workplaces engaged in the
treatment, disposal or storage of hazardous waste.  We believe that our
operations are in material compliance with health and safety requirements under
the Occupational Safety and Health Act.

     Product liability
     -----------------

     Our business exposes us to possible claims for personal injury or death
which may result from the failure of an aircraft or an aircraft part repaired or
maintained by us or from our negligence in the repair or maintenance of an
aircraft or an aircraft part.  While we maintain what we believe to be adequate
liability insurance to protect us from claims of this type, based on our review
of the insurance coverages maintained by similar companies in our industry, we
cannot assure you that claims will not arise in the future or that our insurance
coverage will be adequate.  Additionally, there can be no assurance that
insurance coverages can be maintained in the future at an acceptable cost.  Any
liability of this type not covered by insurance could materially adversely
affect our business, financial condition or results of operations.

     Employees
     ---------

     As of December 31, 2001, we employed approximately 2,300 persons.  None of
our employees are covered by collective bargaining agreements.  We believe that
our relations with our employees are good.

Risk Factors Relating to Our Business

     In addition to the other information contained in or incorporated by
reference into this Form 10-K, you should carefully consider the following risk
factors and other information contained in this report.

     Risks associated with the aviation services industry
     ----------------------------------------------------

     Problems in the airline industry could adversely affect our business. Since
our customers consist of airlines, maintenance and repair facilities that
service airlines and aircraft spare parts redistributors, as well as original
equipment manufacturers, economic factors affecting the airline industry impact
our business. When economic factors adversely affect the airline industry, they
tend to reduce the overall demand for maintenance and repair services, causing
downward pressure on pricing and increasing the credit risks associated with
doing business with airlines. Additionally, the price of jet fuel affects the
maintenance and repair markets, since older aircraft, which consume more fuel
and which account for most of our maintenance and repair services business,
become less viable as the price of fuel increases. We cannot assure you that
economic and other factors which may affect the airline industry will not
adversely impact our business, financial condition or results of operations.

                                       8
<PAGE>

     On September 11, 2001, four commercial aircraft were hijacked and destroyed
in terrorist attacks on the World Trade Center in New York City and the Pentagon
in Washington, D.C.  These terrorist attacks have had a negative impact on the
airline industry in general, and thereby indirectly on us.  Factors which have
affected or may affect our business may include: (i) the impact of these
terrorist attacks and the impact of declines in air travel as a result of these
terrorist attacks on the financial condition of one or more of our airline
customers, (ii) possible increases in jet fuel prices as a result of events
relating to these terrorist attacks, (iii) potential reductions in the need for
aircraft maintenance due to declines in airline travel and (iv) the adverse
effect of these terrorist attacks, or future events arising as a result of these
terrorist attacks, on the economy in general.

     The loss of one or two of our major customers could materially hurt our
     -----------------------------------------------------------------------
     business because we depend on only a small number of customers
     --------------------------------------------------------------

     Our four largest continuing customers accounted for approximately 32% of
our total revenues for the year ended December 31, 2000 and approximately 58% of
our total revenues for the year ended December 31, 2001. Our largest continuing
customer accounted for approximately 14% of total revenues for the year ended
December 31, 2000 and approximately 32% of our total revenues for the year ended
December 31, 2001, and a second continuing customer accounted for approximately
0% and 10%, respectively, of our total revenues for the years ended December 31,
2000 and 2001. While the relative significance of customers varies from period
to period, the loss of, or significant curtailments of purchase of our services
by, one or more of our significant customers at any time could adversely affect
our revenue and cash flow.

     Our business is subject to heavy government regulation
     ------------------------------------------------------

     The aviation industry is highly regulated by the Federal Aviation
Administration in the United States and by similar agencies in other countries.
We must be certified by the FAA in order to repair aircraft and aircraft
components.

     We cannot assure you that new and more stringent government regulations
will not be adopted in the future or that any such new regulations, if enacted,
would not materially adversely affect our business, financial condition or
results of operations.

     Our business is highly competitive
     ----------------------------------

     The airline industry and the markets for our products and services are
extremely competitive, and we face competition from a number of sources.  Our
competitors include aircraft manufacturers, aircraft part manufacturers, airline
and aircraft service companies and other companies providing maintenance, repair
and overhaul services. Certain of our competitors are currently experiencing
financial difficulties similar to or worse than our own. Some or all of these
competitors may respond to their financial difficulties by reducing prices on
their services to increase or retain market share. Any material deterioration in
our financial condition is likely to affect our ability to compete with price-
cutting by our competitors. Some of our competitors have substantially greater
financial and other resources than us. We cannot assure you that competitive
pressures will not materially adversely affect our business, financial condition
or results of operations.

                                       9
<PAGE>

     Our business is susceptible to liability claims
     -----------------------------------------------

     Our business exposes us to possible claims for personal injury or death
which may result if we were negligent in repairing an airplane.  We cannot
assure you that claims will not arise in the future or that our insurance
coverage will be adequate to protect us in all circumstances.  Additionally, we
cannot assure you that we will be able to maintain adequate insurance coverages
in the future at an acceptable cost.  Any liability claim not covered by
adequate insurance could materially adversely affect our business, financial
condition or results of operations.

     We depend on our executive officers and our employees
     -----------------------------------------------------

     Our continued success depends significantly upon the services of our
executive officers and upon our ability to attract and retain qualified
personnel in all of our operations. While we have employment agreements with
each of our executive officers and certain of our key employees, most of our
employees are employed on an at-will basis. The loss of one or more of our
executive officers and of a significant number of our other employees without
capable replacements could materially adversely affect our business, financial
condition or results of operations.

     Control of our company is vested with our principal stockholder
     ---------------------------------------------------------------

     Lacy Harber, our principal stockholder, owns approximately 61% of our
outstanding post-restructuring common stock. Mr. Harber is able to control the
vote on all matters submitted to the vote of our stockholders and therefore,
able to direct our management and policies, including, but not limited to, the
election of our entire board of directors and the appointment of our officers.
In addition, under such circumstances, we will not, without Mr. Harber's
approval, be able to consummate transactions involving an actual or potential
change in our control, including transactions in which the holders of our common
stock might otherwise receive a premium for their shares over then current
market prices.

Sales of business units during 2000 and 2001

     During 2000 and the first six months of 2001, we engaged in a restructuring
of our business and operations intended to focus our business on our
maintenance, repair and overhaul operations and to reduce our senior debt.

     In May 2001, we completed the sale of the assets of our Caribe Aviation,
Inc. component repair subsidiary for $22.5 million, of which we received $21.75
million at closing with the balance to be paid within one year, subject to post-
closing adjustments.  We used $15.5 million of the proceeds from the sale to
repay senior debt and the remainder for working capital.

     In December 2000, we completed the sale of our Dixie Aerospace new parts
distribution operation to Wencor West, Inc.  for $17.7 million, including debt
assumed by Wencor West.  We used the net cash proceeds of the sale, which
approximated $13.5 million, to repay senior debt.  In addition, we retained
certain accounts receivable and inventory of Dixie's new parts distribution
operation which are being liquidated pursuant to collection and consignment
agreements executed with the purchaser.

                                       10
<PAGE>

     In December 2000, we completed the sale of substantially all of the assets
and business of our redistribution operation in a series of transactions which
were intended to constitute a single transaction (the "Transaction").  The
Transaction was entered into with Kellstrom Industries, Inc. ("Kellstrom") and
KAV Inventory, LLC ("KAV").  KAV is a 50/50 limited liability company organized
by Kellstrom and us.  The aggregate purchase price received by us in the
Transaction was $156.4 million, approximately $127.0 million of which was paid
in cash ($122.0 million after payment of transaction expenses). The cash net
proceeds of the Transaction were used by us to repay senior debt.

     The first component of the Transaction consisted of KAV's acquisition of
substantially all of the aircraft and engine spare parts inventory and the
engine inventory of our redistribution operation, as well as certain rotable
parts inventories from two of our MR&O operations.  The purchase price paid for
this inventory was 89% of the closing date adjusted book value of such inventory
($148.6 million), subject to post-closing adjustment as set forth in the
agreement relating to the inventory sale.  As part of the Transaction, KAV
consigned the inventory to Kellstrom.

     The cash portion of the purchase price paid for the inventory ($105.5
million) was obtained by KAV from a financial institution, with the balance paid
in the form of three subordinated promissory notes. The KAV institutional
financing is secured by a lien on all of the assets of KAV. The first two
subordinated notes, each in the principal amount of $13.7 million, are five-year
senior subordinated notes bearing interest at the rate of 14% per annum (see
below for a description of Kellstrom's purchase of one of these notes). The
first two notes are subordinated in all respects to the KAV institutional
financing. The third subordinated note is a five-year junior subordinated note
in the principal amount of $15.7 million bearing interest at the rate of 14% per
annum. The junior subordinated note is subordinated in all respects to both the
KAV institutional financing and to repayment of the two senior subordinated
notes. These amounts will be paid with funds available after repayment of the
KAV institutional financing and after repayment of the two $13.7 million senior
subordinated notes.

     In connection with the Transaction, we agreed with Kellstrom to equally
share the operational expenses of KAV beyond amounts permitted under the loan
agreement relating to KAV's institutional financing.  Additionally, we posted an
$8.5 million letter of credit and Kellstrom posted a $6.5 million letter of
credit with Bank of America to secure (in part) KAV's institutional financing.
The letters of credit were only to be drawn upon a default by KAV of its loan
obligations and if drawn, such amounts were to be treated as loans to KAV and
repaid prior to repayment of the two $13.7 million senior subordinated notes.
Additionally, we and Kellstrom are each to be repaid the approximately $2.3
million which we each advanced to KAV for use in paying bank fees and expenses
relating to obtaining their institutional financing. We and Kellstrom will be
repaid these amounts prior to repayment of the two $13.7 million senior
subordinated notes. See Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS for a description of the current
status of the KAV notes and the Company's $8.5 million letter of credit.

     The second component of the Transaction consisted of a sale to Kellstrom of
certain non-inventory assets of our redistribution operation and the assumption
by Kellstrom of a portion of the redistribution operation's accounts payable.
Kellstrom also acquired one of the $13.7 million senior subordinated notes
described above.  The net purchase price for these assets (including the $13.7
million senior subordinated note), after adjustment for assumed debt, was $21.5
million,

                                       11
<PAGE>

all of which was paid in cash. The purchase price of the non-inventory assets
purchased by Kellstrom was subject to post-closing adjustment as set forth in
the agreement relating to the asset sale.

     Additionally, as part of the Transaction:

     (1) Kellstrom leased certain furniture, fixtures and equipment (the "FF&E")
used in the redistribution operation and the redistribution operation's
warehouse facility in Pearland, Texas for a one-year term (the Pearland lease
and related option (described below) were recently cancelled);

     (2) Kellstrom leased the redistribution operation's 545,000 square foot
headquarters and warehouse facility located in Miramar, Florida (the "Miramar
Lease").  Pursuant to a sublease agreement, Kellstrom will pay us the lesser of
$384,000 or the actual lease payment due under our lease for this facility for
each year during the initial five year lease term.  We also granted Kellstrom
the right to renew the sublease for five consecutive five year periods, at a
fair market rental rate;

     (3) Kellstrom has an option to acquire the FF&E and/or the Pearland, Texas
property during the term of the above-described leases, and for a period of 60
days thereafter, for a purchase price equal to the net book value of such assets
(approximately $9.4 million in the aggregate).  We have an option after one year
to require Kellstrom to purchase the FF&E and/or the Pearland, Texas property
for the same purchase prices; provided, however, that if we exercise either or
both of our options, Kellstrom may defer its purchases of and continue to lease
the FF&E and/or the Pearland, Texas property for up to an additional six months
under certain circumstances;

     (4) We entered into a cooperation agreement under which we agreed to
provide repair services for the KAV parts inventory as well as repair services
to Kellstrom with respect to Kellstrom's parts inventory, and Kellstrom agreed
to supply parts to our MR&O operations, on an ongoing basis;

     (5) We entered into a non-competition agreement with Kellstrom whereby we
are restricted for a period of up to five years from engaging in the
redistribution business; and

     (6) We granted Kellstrom a limited license to use the name "Aviation Sales"
(if combined with the Kellstrom name) in connection with Kellstrom's
redistribution business.

     On February 18, 2002, the Company entered into a Post-Closing Resolution
Agreement (the "Resolution Agreement") with Kellstrom. The Resolution Agreement
is intended to resolve and settle globally outstanding disputes between the
Company and Kellstrom (the "Settlement") relating to matters arising out of the
Transaction. The Resolution Agreement provides that:

      .  Kellstrom will purchase the FF&E;

                                       12
<PAGE>

      .  Kellstrom will "put" certain uncollected accounts receivable which were
         sold as part of the sale of the assets of the redistribution operation
         to us in accordance with the terms of the purchase agreement relating
         to the Transaction;

      .  Kellstrom and TIMCO will resolve outstanding purchase price adjustment
         disputes under the purchase agreements relating to the Transaction;

      .  TIMCO and Kellstrom will settle and setoff amounts due and owing in the
         ordinary course between Kellstrom and TIMCO, including certain rental
         amounts owed by Kellstrom under the Miramar Lease;

      .  The Miramar Lease of our 545,000 square foot Miramar, Florida warehouse
         and office facility (the "Miramar Facility") will be amended to provide
         for a term of twenty (20) years with an annual minimum rental of
         $2,750,000 for the first five years, $3,000,000 for years six through
         ten and a fair market value thereafter (all subject to CPI increases).
         Further, the amended Miramar Lease will provide Kellstrom with a one-
         time right to terminate the Miramar Lease upon the completion of the
         7th lease year after the closing of the Settlement;

      .  The Non-Competition Agreement between TIMCO and Kellstrom will be
         amended to, among other things, allow TIMCO's Aerocell Structures
         flight surfaces MR&O operation to exchange flight surfaces with its
         customers and to allow TIMCO, during the six months following the
         completion of the Settlement to sell up to $4.0 million of aircraft
         parts;

      .  The Cooperation Agreement between Kellstrom and TIMCO, which obligates
         TIMCO to purchase aircraft parts from Kellstrom, will be terminated;
         and

      .  TIMCO will support a new consignment agreement for the consignment of
         the KAV inventory to Kellstrom on certain amended terms.

     The Settlement, if completed, is expected to result in a net payment to
TIMCO of approximately $300,000 in cash.

     Closing of the Settlement is subject to various closing conditions. In
particular, the Settlement is subject to approval of the bankruptcy court in
Kellstrom's Chapter 11 bankruptcy proceeding in the United States Bankruptcy
Court for the District of Delaware (Case no. 02-10536). On February 20, 2002,
Kellstrom filed its bankruptcy petition and announced that it had executed an
agreement, subject to Bankruptcy Court approval, to sell its business to an
entity controlled by Inverness Management LLC. We believe that the sale of the
FF&E to Kellstrom and the execution of the Miramar lease amendment between the
Company and Kellstrom are required as part of Kellstrom's proposed sale of its
business.

     The closing of the Settlement is also subject to, among other conditions,
the approval of our senior revolving credit lenders and tax retention operating
lease ("TROL") facility lender and to a satisfactory long-term restructuring of
our TROL facility.

                                       13
<PAGE>

     In December 2000, at the time of the Company's sale of its redistribution
operation to Kellstrom, four investors posted $8.0 million in letters of credit
with Kellstrom's lenders to support Kellstrom's senior revolving credit
facility. One of those investors is an entity controlled by Lacy Harber, our
principal stockholder. A second is an entity controlled by Robert Alpert, a
former director and principal stockholder of the Company. The letters of credit
were drawn by Kellstrom's senior lenders in October 2001 and the four investors
are now creditors of Kellstrom in its bankruptcy proceeding.

     As part of the Resolution Agreement, Kellstrom has agreed to grant the four
investors an option to purchase a facility owned by Kellstrom located in
Sunrise, Florida for a period of one year following the closing of the
Settlement for a net amount of $5.5 million, which includes a credit for the
$8.0 million of letters of credit which were previously drawn by Kellstrom's
lenders. Completion of this transaction is one of the conditions to the closing
of the Settlement with Kellstrom.

     On September 7, 2000, we completed the sale to Barnes Group Inc.  of
substantially all of the assets of our Kratz-Wilde Machine Company and Apex
Manufacturing manufacturing operations for $41.0 million, excluding transaction
expenses and possible post-closing adjustments as set forth in the agreement
relating to the sale. The net proceeds of the sale were used to repay senior
debt. In addition, as part of the sale, Barnes assumed the closing date ordinary
course liabilities of these businesses.

     In July 2000, we executed agreements to sell three of the A-300 aircraft
which we owned for $12.0 million each.  The sales closed on August 15, 2000
(with respect to the first aircraft), September 15, 2000 (with respect to the
second aircraft) and September 30, 2000 (with respect to the third aircraft).
The net proceeds of this sale were used by us to repay senior debt.

                                       14
<PAGE>

ITEM 2.  PROPERTIES.
         ----------

     Our executive offices are located in Greensboro, North Carolina at the
headquarters of our TIMCO heavy airframe maintenance operations.  Our ownership
interests and leasehold interests in all of our facilities are pledged to our
senior lenders as collateral for amounts borrowed. See Notes 7 and 11 to
Consolidated Financial Statements. The following table identifies, as of
December 31, 2001, our principal properties:

<TABLE>
<CAPTION>
      FACILITY                                               SQUARE                  OWNED OR
     DESCRIPTION                  LOCATION                   FOOTAGE                 LEASED
---------------------------------------------------------------------------------------------------
<S>                           <C>                          <C>                    <C>
Office and warehouse          Miramar, FL                   545,000               Leased(1)
---------------------------------------------------------------------------------------------------
Office and Aircraft           Greensboro, NC                765,000               Leased(2)
 Maintenance
---------------------------------------------------------------------------------------------------
Office and Aircraft           Lake City, FL                 650,000               Leased
 Maintenance
---------------------------------------------------------------------------------------------------
Office and Aircraft           Oscoda, MI                    396,000               Leased(3)
 Maintenance
---------------------------------------------------------------------------------------------------
Office and Maintenance        Hot Springs, AK               260,000               Owned
---------------------------------------------------------------------------------------------------
Office and Aircraft           Winston-Salem, NC             250,000               Leased
 Maintenance
---------------------------------------------------------------------------------------------------
Office and Aircraft           Macon, GA                     140,000               Leased
 Maintenance
---------------------------------------------------------------------------------------------------
Office and Maintenance        Miami, FL                      55,000               Leased(4)(5)
---------------------------------------------------------------------------------------------------
Office and Maintenance        Dallas, TX                     80,000               Owned
---------------------------------------------------------------------------------------------------
Office and Maintenance        Minneapolis, MN                34,000               Leased(4)
---------------------------------------------------------------------------------------------------
Warehouse                     Pearland, TX                  100,000               Owned
---------------------------------------------------------------------------------------------------
Warehouse                     Covington, KY                  38,200               Owned
---------------------------------------------------------------------------------------------------
</TABLE>

(1)  Currently subleased to Kellstrom Industries, Inc.
(2)  Our corporate headquarters is currently located at this facility.
(3)  Airframe maintenance facility has been closed; Engine repair facility is
     currently operating.
(4)  These facilities are closed.
(5)  This facility is leased from a related party and sub-leased to a third
     party.

                                       15
<PAGE>

ITEM 3.  LEGAL PROCEEDINGS.
         -----------------

Pending lawsuits and investigations

     Several lawsuits have been filed against us and certain of our former
officers and directors, and our auditors, in the United States District Court
for the Southern District of Florida, which have now been consolidated into a
single lawsuit.  The consolidated complaint, as amended in March 2000 and in
September 2000, alleges violations of Sections 11 and 15 of the Securities Act
of 1933 in connection with our June 1999 public offering, and alleges violations
of Sections 10(b) and 20(a) of, and Rule 10b-5 under, the Securities Exchange
Act of 1934 (the "Exchange Act").  Among other matters, the amended consolidated
complaint alleges that our reported financial results were materially misleading
and violated generally accepted accounting principles.  The amended consolidated
complaint seeks damages and certification of two classes, one consisting of
purchasers of our common stock in the June 1999 public offering and one
consisting of purchasers of our common stock during the period between April 30,
1997 and April 14, 2000.  On August 22, 2001, the District Court granted our
motion to dismiss the pending claims under the Exchange Act, with leave to
amend, but denied our motion to dismiss the pending claims under the Securities
Act.  On September 22, 2001, the plaintiffs filed a third amended consolidated
complaint and we have filed a motion to dismiss the Exchange Act claims
contained therein.  We believe that the allegations contained in the third
amended consolidated complaint are without merit and we intend to vigorously
defend this and any related actions.  Nevertheless, unfavorable resolution of
this lawsuit could have a material adverse effect on our financial position and
results of operations.

     The U.S. Securities and Exchange Commission is conducting an inquiry into
our accounting for certain transactions.  We are cooperating with the SEC in its
inquiry.

     In November 2001, we were sued by several former employees of our Oscoda,
Michigan heavy airframe maintenance operation, on behalf of themselves and
purportedly on behalf of a class of similarly situated employees, for alleged
violations by us of the Worker Adjustment and Retraining Notification Act in
connection with our spring 2001 temporary closure of that operation.  The suit,
which was filed in the U.S. District Court for the Eastern District of Michigan,
seeks back pay (including salary and accrued vacations) and other benefits for
each of the affected employees for a sixty day period after such employees were
terminated.  We believe that we have valid defenses to this suit and we intend
to vigorously defend this suit.  Nevertheless, unfavorable resolution of this
suit could have a material adverse effect on our financial condition.

     We are also involved in various lawsuits and other contingencies arising
out of operations in the normal course of business.  In the opinion of
management, the ultimate resolution of these claims and lawsuits will not have a
material adverse effect upon our business, financial position or results of
operations.

Environmental matters

     We are taking remedial action pursuant to Environmental Protection Agency
and Florida Department of Environmental Protection ("FDEP") regulations at
TIMCO-Lake City.  Ongoing

                                       16
<PAGE>

testing is being performed and new information is being gathered to continually
assess the impact upon us and the magnitude of required remediation efforts.
Based upon the most recent cost estimates provided by environmental consultants,
we believe that the total remaining testing, remediation and compliance costs
for this facility will be approximately $1.4 million. Testing and evaluation for
all known sites on TIMCO-Lake City's property is substantially complete and we
have commenced a remediation program. We are currently monitoring the
remediation, which will extend into the future. Subsequently, our accruals were
increased because of this monitoring, which indicated a need for new equipment
and additional monitoring. Based on current testing, technology, environmental
law and clean-up experience to date, we believe that we have established an
accrual for our best estimate of the probable liabilities associated with our
current remediation strategies. To comply with the financial assurances required
by the FDEP, we have issued a $1.4 million standby letter of credit in favor of
the FDEP.

     Additionally, there are other areas adjacent to TIMCO-Lake City's facility
that could also require remediation. We do not believe that we are responsible
for these areas; however, it may be asserted that TIMCO and other parties are
jointly and severally liable and are responsible for the remediation of these
properties.

     Accrued expenses in our financial statements at December 31, 2001 include
$2.0 million relating to obligations to remediate the environmental matters
described above.

     Future information and developments will require us to continually reassess
the expected impact of the environmental matters discussed above.  Actual costs
to be incurred in future periods may vary from the estimates, given the inherent
uncertainties in evaluating environmental exposures.  These uncertainties
include the extent of required remediation based on future testing and
evaluation and the varying costs and effectiveness of remediation methods.

                                       17
<PAGE>

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

     No matters were submitted to a vote of our stockholders during the fourth
quarter of 2001.

     During the first quarter of 2002, we held a special meeting of our
stockholders to consider and vote upon our restructuring. At the meeting, at
which the holders of 12,272,074 shares (81.7%) of our outstanding common stock
were represented in person or by proxy, constituting a quorum for the
transaction of business, the following proposals were adopted by the vote
indicated:

     PROPOSAL 1: Issuance of post-reverse split shares of common stock, warrants
     to purchase post-reverse split shares of common stock and 8% senior
     subordinated convertible PIK notes in exchange for all of our outstanding
     Old Notes.

          Voted for: 12,053,035   Voted Against: 195,668  Abstained: 23,371

     PROPOSAL 2:  Issuance of (a) shares of our post-reverse split common stock
     equal to 80% of our reorganized company for $20 million in a rights
     offering to our existing stockholders, (b) shares of our post-reverse split
     shares of our common stock to Lacy Harber, a 29.4% beneficial owner of our
     common stock, in the rights offering to the extent that Mr. Harber is
     called upon to purchase additional shares in accordance with his commitment
     to purchase unsold allotments in the rights offering, and (c) warrants to
     purchase additional shares of our post-reverse split common stock to our
     existing stockholders.

          Voted for: 12,042,420    Voted Against: 205,608  Abstained: 24,046

     PROPOSAL 3:  Amendment to our certificate of incorporation to increase the
     authorized common shares from 30 million shares to 500 million shares.

          Voted for: 12,035,205    Voted Against: 207,765  Abstained: 29,034

     PROPOSAL 4:  Amendment to our certificate of incorporation to effect a
     reverse stock split of our issued and outstanding common stock on a one-
     share-for-ten-share basis.

          Voted for: 12,025,869    Voted Against: 221,722  Abstained: 24,483

     PROPOSAL 5:  Approval and adoption of the 2001 Stock Option Plan.

          Voted for: 6,985,005     Voted Against: 127,194  Abstained: 23,625

     PROPOSAL 6:  Amendment to our certificate of incorporation to change our
     name to "TIMCO Aviation Services, Inc.".

          Voted for: 12,101,341    Voted Against: 133,213  Abstained: 37,520

                                       18
<PAGE>

                                    PART II


ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
         ---------------------------------------------------------------------

Shares of common stock issued in recently completed restructuring of common
equity

     In connection with our restructuring, effective February 27, 2002 we
changed our capitalization by increasing the number of our authorized shares of
common stock from 30 million shares to 500 million shares and by reducing the
number of our issued and outstanding shares of common stock by converting every
ten shares of our issued and outstanding common stock into one share.

     Prior to the restructuring, we had 15,015,317 shares of common stock
outstanding. In connection with the restructuring, these outstanding shares
became 1,501,532 post-reverse split shares of our common stock. We also issued
the following shares of our common stock in the restructuring:

      .  4,504,595 shares of our post-reverse split common stock were issued to
         the holders of our Old Notes in the Note Exchange;

      .  24,024,507 shares of our post-reverse split common stock were issued in
         the rights offering.

     At the completion of the restructuring, we had 30,030,634 post-reverse
split shares of common stock outstanding and Lacy J. Harber, our principal
stockholder, owned approximately 61% of the outstanding shares.

     Further, in connection with the restructuring we issued 6,006,126 five-year
warrants to purchase shares of our post-reverse split common stock at an
exercise price of $5.16 per share. Half of these warrants were issued to the
holders of our pre-restructuring common stock. The balance of the warrants were
issued to the holders of our Old Notes in the Note Exchange. Warrants issued to
the holders of our Old Notes will trade together with the New Notes until
December 31, 2003.

     Pursuant to the terms of the New Notes which were issued in the Note
Exchange, we are obligated to issue additional shares of our post-reverse split
common stock when the New Notes are either redeemed or mature:

      .  If the New Notes are redeemed prior to their maturity, we will issue
         the following shares of our post-reverse split common stock in
         connection with such redemption:

          o  If the New Notes are redeemed in 2002 or 2003, we will issue an
             additional 4,504,595 shares of post-reverse split common stock as
             part of the redemption consideration; and

                                       19
<PAGE>

          o  If the New Notes are redeemed in 2004, 2005 or 2006 (prior to
             maturity), we will issue an additional 3,003,063 shares of post-
             reverse split common stock as part of the redemption consideration.

      .  If the New Notes have not been redeemed prior to their maturity at the
         close of business on December 31, 2006, the New Notes will
         automatically convert into an additional 270,275,706 shares of our
         post-reverse split common stock.

Trading Market for our Common Stock

     The following information relates to the trading of our common stock, par
value $.001 per share.  At December 28, 2001, we believe that there were
approximately 7,000 beneficial holders of our common stock.  The high and low
last sales prices of our common stock (adjusted for the one-share-for-ten-shares
reverse split which occurred on February 28, 2002) for each quarter during our
two most recent fiscal years as well as for the first quarter and second quarter
to date of 2002, as reported by the New York Stock Exchange through December 5,
2001 and as reported by the OTC Bulletin Board from December 6, 2001 to date,
are set forth below:

<TABLE>
<CAPTION>
                                                       HIGH                  LOW
                                                       ----                  ---
2000
----
<S>                                                  <C>                    <C>
First Quarter                                        $193.60                $64.40
Second Quarter                                       $ 81.30                $37.50
Third Quarter                                        $ 66.30                $46.90
Fourth Quarter                                       $ 56.30                $21.30

2001
----
First Quarter                                        $ 47.50                $26.30
Second Quarter                                       $ 40.70                $11.80
Third Quarter                                        $ 19.50                $ 3.30
Fourth Quarter                                       $  4.50                $ 2.20

2002
----
First Quarter                                        $  2.30                $ 0.83
Second Quarter (to 4/17/02)                          $  2.00                $ 1.00
</TABLE>

No Cash Dividends

     We have never declared any cash dividends on our common stock, and we do
not expect to pay cash dividends in the future.  Future profits, if any, will be
retained by us for use in the operation of our business.  There are also
restrictions in our credit agreements limiting our ability to pay cash
dividends.  See Note 7 of Notes to consolidated financial statements and Item 7.
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS - LIQUIDITY AND CAPITAL RESOURCES.

                                       20
<PAGE>

Stockholders' Rights Plan

     On November 2, 1999 we adopted a Stockholders' Rights Plan and declared a
dividend distribution of one preferred share purchase right on each outstanding
share of our common stock.  Each preferred share purchase right would entitle
stockholders to buy one one-thousandth of a share of our newly created Series A
Junior Participating Preferred Stock at an initial exercise price of $90.00. In
general, the preferred share purchase rights were to become exercisable if a
person or group acquired 15% or more of our common stock or announced a tender
offer for 15% or more of our common stock, (no limit as to ownership by Mr.
Harber). Our Board of Directors was entitled to redeem the preferred share
purchase rights at one cent per preferred share purchase right at any time
before any such person acquired 15% or more of our outstanding common stock.

     In February 2002, in connection with the closing of the Note Exchange and
rights offering, we terminated the Stockholders' Rights Plan.

Risks associated with our equity securities

     Our existing stockholders will experience substantial dilution upon the
     redemption or maturity of the New Notes

     We are obligated to issue additional shares of our post-reverse split
common stock if we redeem the New Notes. Additionally, if the New Notes have not
been redeemed prior to maturity, they will automatically convert into
270,275,706 post-reverse shares of our common stock. Holders of our common stock
at that time, as a result of such conversion, will face immediate and
substantial dilution in their percentage ownership of the total outstanding
shares of our common stock and a reduction in their voting power.  In addition,
as a result of this conversion, there could be a material adverse effect on the
prevailing market price of our common stock.  Finally, under our 2001 Stock
Option Plan, we may grant options or warrants to purchase up to 2.4 million
post-reverse split shares of our common stock to our officers, directors and
employees.

     Impact of our being a Bulletin Board stock

     Our common stock is traded on the OTC Bulletin Board which may negatively
affect the price and liquidity of our common stock. Due to the fact that we were
no longer in compliance with the NYSE continued listing criteria, which
required, among other things, that we have a market capitalization of not less
than $50 million and total shareholders' equity of not less than $50 million and
due to the fact that the average closing price of our pre-reverse split common
stock had fallen below $1.00 for more than 30 consecutive trading days, the NYSE
suspended the trading of our common stock on the NYSE effective immediately
prior to the opening of the market on Thursday, December 6, 2001. Commencing
December 6, 2001, our common stock became quoted on the OTC Bulletin Board
maintained by the NASD. We cannot assure you that the market for our common
stock will be as liquid as it had historically been on the NYSE. As a result,
the market price for our common stock may become more volatile than it has been
historically.

                                       21
<PAGE>

     If our common stock is deemed a "penny stock," its liquidity will be
     adversely affected

     The price of our pre-reverse split common stock fell below $1.00 per share
in September 2001.  If the market price for our common stock falls and remains
below $1.00 per share, our common stock may be deemed to be a penny stock. If
our common stock is considered a penny stock, it would be subject to rules that
impose additional sales practices on broker-dealers who sell our securities. For
example, broker-dealers must make a special suitability determination for the
purchaser and have received the purchaser's written consent to the transaction
prior to sale. Also, a disclosure schedule must be prepared before any
transaction involving a penny stock, and disclosure is required about sales
commissions payable to both the broker-dealer and the registered representative
and current quotations for the securities. Monthly statements are also required
to be sent disclosing recent price information for the penny stock held in the
account and information on the limited market in penny stocks. Because of these
additional obligations, some brokers may not effect transactions in penny
stocks. This could have an adverse effect on the liquidity of our common stock.

     Our common stock is thinly traded.  Our stock price may fluctuate more than
     the stock market as a whole

     As a result of the thin trading market for our stock, its market price may
fluctuate significantly more than the stock market as a whole or the stock
prices of similar companies.  Of the 30,030,634 post-reverse split shares of our
common stock currently outstanding, approximately 61% are beneficially owned by
Lacy Harber, our principal stockholder.  Without a larger float, our common
stock will be less liquid than the stock of companies with broader public
ownership, and, as a result, the trading prices for our common stock may be more
volatile.  Among other things, trading of a relatively small volume of our
common stock may have a greater impact on the trading price for our stock than
would be the case if our public float were larger.

     In addition, sales of a substantial amount of common stock in the public
market, or the perception that these sales may occur, could adversely affect the
market price of our common stock.  Possible or actual sale of any of these
shares, particularly by Mr. Harber, may decrease the market price of our common
stock.

     The market price of our common stock could be depressed by future sales

     Future sales of our common stock, or the perception that these sales could
occur, could adversely affect the market price of our common stock.  We cannot
assure you as to when, and how many of, the shares of our common stock will be
sold and the effect these sales may have on the market price of our common
stock.  In addition, we may issue additional shares of common stock in
connection with possible future acquisitions or other transactions.  Although
these securities may be subject to regulatory or contractual resale
restrictions, as these restrictions lapse or if these shares are registered for
sale to the public, they may be sold to the public.  In the event we issue a
substantial number of shares of our common stock, which subsequently become
available for unrestricted resale, there could be a material adverse effect on
the prevailing market price of our common stock.

                                       22
<PAGE>

     Adjustments to common stock purchase warrant exercise price and exercise
     date

     We may, in our sole discretion, and in accordance with the terms of the
warrant agreement with the warrant agent, reduce the exercise price of the
common stock purchase warrants issued in the restructuring and/or extend the
time within which the warrants may be exercised, depending on such things as the
current market conditions, the price of the common stock and the need for
additional capital. Further, in the event that we issue certain securities or
make certain distributions to the holders of our common stock, the exercise
price of the warrants may be reduced. Any such price reductions (assuming
exercise of the warrants) will provide less money for us, higher incremental
expense and possibly adversely affect the market price of our securities. The
warrants issued in the Note Exchange will not trade separately from the New
Notes until December 31, 2003.

     Impact of warrant exercise on market

     In the event of the exercise of a substantial number of warrants within a
reasonably short period of time after the right to exercise commences, the
resulting increase in the amount of our common stock in the trading market could
substantially affect the market price of our common stock.

     We are subject to significant anti-takeover provisions

     Our certificate of incorporation and bylaws contain provisions that may
have the effect of discouraging transactions involving an actual or threatened
change of control.  In addition, our board of directors has the authority to
issue up to 1,000,000 shares of preferred stock in one or more series and to fix
the preferences, rights and limitations of any of these series without
stockholder approval. Our ability to issue preferred stock could discourage
unsolicited acquisition proposals, or make it difficult for a third party to
gain control of us, which could adversely affect the market price of our common
stock.

                                       23
<PAGE>

ITEM 6.  SELECTED FINANCIAL DATA
         -----------------------

     The following table represents our selected consolidated financial
information.  The selected financial data set forth below should be read in
conjunction with the Consolidated Financial Statements and notes thereto and
Management's Discussion and Analysis of Financial Condition and Results of
Operations and Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS which contains a description of the factors
that materially affect the comparability from period to period of the
information presented herein.  Operating results from continuing operations
reflect the results of operations from our MR&O and leasing operations,
including the pre-acquisition operations for all periods presented of Whitehall
Corporation (acquired in July 1998) and Aerocell Structures (acquired in
September 1997) and the post acquisition results of businesses acquired under
the purchase method of accounting.

<TABLE>
<CAPTION>
                                                                        Year Ended December 31, (1)
                                                ----------------------------------------------------------------------
                                                  1997          1998           1999             2000            2001
                                                 -------      --------       --------        ---------       ---------
                                                                  (In thousands, except per share data)
<S>                                              <C>          <C>            <C>             <C>             <C>
STATEMENT OF OPERATIONS DATA:
Operating revenues...........................    $98,327      $184,448       $371,753        $ 338,077       $ 264,140
Cost of sales................................     79,572       141,569        307,944          353,331         259,647
                                                 -------      --------       --------        ---------       ---------
 Gross profit(loss)..........................     18,755        42,879         63,809          (15,254)          4,493
Operating expenses...........................     20,179        17,721         41,774           74,580          64,305
                                                 -------      --------       --------        ---------       ---------
 Income (loss) operations....................     (1,424)       25,158         22,035          (89,834)        (59,812)
Interest expense and other...................      5,623        13,699         17,322           21,272          64,843
                                                 -------      --------       --------        ---------       ---------
 Income (loss) before income taxes, equity
  income (loss) of affiliate and
  discontinued operations....................     (7,047)       11,459          4,713         (111,106)       (124,655)
Income tax expense...........................     (4,179)        4,281          3,004            4,810             621
                                                 -------      --------       --------        ---------       ---------
 Income (loss) before equity income (loss) of
  affiliate and discontinued operations......     (2,868)        7,178          1,709         (115,916)       (125,276)
Equity income (loss) of affiliate............       (139)        1,356          1,289               43          (6,573)
                                                 -------      --------       --------        ---------       ---------
 Income (loss) from continuing operations....     (3,007)        8,534          2,998         (115,873)       (131,849)

Discontinued operations:
 Operations, net of income taxes.............      7,850        16,959        (24,721)         (23,432)            ---

 Loss on disposal, net of income tax.........        ---           ---            ---          (72,325)         (9,386)
                                                 -------      --------       --------        ---------       ---------
 Net income (loss)...........................    $ 4,843      $ 25,493       $(21,723)       $(211,630)      $(141,235)
                                                 =======      ========       ========        =========       =========
Basic Earnings (Loss) Per Share:
 Income (loss) from continuing operations....    $ (2.45)     $   6.95       $   2.16        $  (77.17)      $  (87.81)
 Income (loss) from discontinued operations..       6.40         13.81         (17.78)          (63.77)          (6.25)
                                                 -------      --------       --------        ---------       ---------
 Net income (loss)...........................    $  3.95      $  20.76       $ (15.62)       $ (140.94)      $  (94.06)
                                                 =======      ========       ========        =========       =========
Diluted Earnings (Loss) Per Share:
 Income (loss) from continuing operations....    $ (2.42)     $   6.72       $   2.12        $  (77.17)      $  (87.81)
 Income (loss) from discontinued operations..       6.31         13.35         (17.74)          (63.77)          (6.25)
                                                 -------      --------       --------        ---------       ---------
 Net income (loss)...........................    $  3.89      $  20.07       $ (15.62)       $ (140.94)      $  (94.06)
                                                 =======      ========       ========        =========       =========
</TABLE>

                                       24
<PAGE>

<TABLE>
<CAPTION>
                                                            As of December, 31
                                    ----------------------------------------------------------------------
                                         1997         1998            1999           2000             2001
                                    ----------------------------------------------------------------------
                                                              (In thousands)
<S>                                  <C>          <C>            <C>             <C>              <C>
BALANCE SHEET DATA:
Accounts receivable..............    $ 20,672     $ 50,027        $ 91,926       $ 67,558        $  26,936
Inventories......................       9,101       61,462          90,145         53,115           42,926
Working capital (deficiency).....     (78,531)     (82,465)        (72,846)        24,673          (64,078)
Total assets.....................     303,110      560,331         710,875        300,611          181,174
Total debt.......................     165,802      366,176         442,964        220,861          227,851
Stockholders' equity (deficit)...     121,280      154,298         218,522          6,892         (131,367)
</TABLE>

<TABLE>
<CAPTION>
                                                           December 31, 2001
                                                              Pro Forma(1)
PRO FORMA BALANCE                                          -----------------
SHEET DATA:                          December 31, 2001        (Unaudited)
                                     -----------------     -----------------
                                                 (In thousands)
<S>                                  <C>                   <C>
Working capital (deficiency)            $ (64,078)            $(41,033)
Total assets                              181,174              175,694
Old notes                                 164,437               16,192
New notes                                       -              113,300
All other debt                             63,414               53,024
Total debt                                227,851              182,516
Stockholders' equity (deficit)           (131,367)             (78,857) (2)
</TABLE>

___________________________
(1) Adjusted to reflect the completion of the restructuring as if it had
    occurred on December 31, 2001 as follows:

    (a)  Receipt of $20.0 million in the rights offering and the use of such
         proceeds to pay the cash portion of the Note Exchange, the expenses of
         the restructuring and the use of the remaining proceeds on a temporary
         basis to repay senior revolving debt;
    (b)  The write-off of unamortized deferred financing costs and bond discount
         in the amount of $2,997 and the cancellation of accrued interest on the
         Old Notes of $10,390; and
    (c)  The cancellation of $148,753 of Old Notes and the issuance of $113,300
         of New Notes (face value $100,000).

(2) While we have the right, but not the obligation, to redeem the New Notes,
    other than in connection with a change of control we will never be obligated
    to make any cash payments to the holders of the New Notes. As such, had the
    New Notes been converted into common stock as of December 31, 2001, our pro
    forma stockholders' equity would have been $34,443.

                                      25
<PAGE>

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

Recently completed Note Exchange and rights offering

     In August 2001, we entered into an agreement with the holders of 73.02%, or
$120.5 million aggregate principal amount, of our 8 1/8% senior subordinated
notes due 2008 (the "Old Notes") to restructure those notes. Under the
agreement, the holders of more than a majority of the outstanding Old Notes
agreed to exchange the Old Notes in an exchange offer and consent solicitation
and to waive the default arising as a result of the failure to pay the interest
payment due August 15, 2001. Also, our senior lenders approved the terms of the
restructuring and agreed to forbear until March 31, 2002, subject to certain
conditions, on the default in the senior loan agreements resulting from the
failure to make the note interest payment.

     In connection with our restructuring, we offered to exchange in an exchange
offer and consent solicitation a combination of up to $10 million in cash, $100
million of our new 8% senior subordinated convertible pay-in-kind ("PIK") notes
due 2006, our post-reverse split common stock and our warrants to purchase our
common stock for all of our outstanding $165 Million of Old Notes. We also
solicited consents to amend the indenture under which the Old Notes were issued
to remove substantially all of the covenant protection available to the holders
of the Old Notes

     We commenced the Note Exchange on or about January 14, 2002 and the Note
Exchange expired on February 22, 2002.  At a special meeting of our stockholders
held on February 19, 2002, our stockholders approved the terms of the
restructuring.

     On February 28, 2002, we exchanged $148.8 million of our Old Notes for $5.1
million in cash, $100 million of our New Notes, (recorded at $113.3 million on
our balance sheet), 4,504,595 shares of our post-reverse split common stock, and
five year warrants to purchase 3,003,063 shares of our post-reverse split common
stock at an exercise price of $5.16 per share. We also issued five-year warrants
to purchase 3,003,063 shares of our post-reverse split common stock at an
exercise price of $5.16 per share to our pre-restructuring stockholders.

     In connection with the restructuring, we further conducted a rights
offering to all existing stockholders to raise $20 million. Lacy Harber, our
principal stockholder, agreed to purchase unsold allotments in the rights
offering. In the rights offering, which closed on February 28, 2002, we sold
12.1 million shares of our post-reverse split common stock to our existing
stockholders (including Mr. Harber), and Mr. Harber purchased the balance (11.9
million) of the unsold allotments, raising gross proceeds of $20 million. The
net proceeds of the rights offering, approximating $10 million after payment of
the cash proceeds of the Note Exchange and expenses of the restructuring, are
being used by the Company for working capital.

     In connection with the closing of the restructuring, we recognized an
extraordinary gain of $30.3 million, net of tax. We will record this
extraordinary gain in the first quarter of 2002.

                                       26
<PAGE>

     Risk factors relating to our financial condition and results of operations

     We have substantial debt that we may be unable to service

     We currently have significant outstanding indebtedness, $59.3 million of
which matures in July 2002 and August 2002. As of December 31, 2001 we had
outstanding indebtedness of $227.9 million, of which $59.3 million was senior
indebtedness, including amounts due under the TROL Financing, which is now
characterized as a capital lease, and the balance of which was other
indebtedness. In addition, we had $12.1 million of letters of credit outstanding
under our senior revolving credit facility. As of April 16, 2002, we have
outstanding $48.7 million of senior indebtedness, $12.1 million of outstanding
letters of credit, $16.2 million of our Old Notes and $100 million of our New
Notes (recorded on our financial statements at $113.3 million). The degree to
which we are leveraged could have important consequences to us, including:

     .  our vulnerability to adverse general economic and industry conditions;

     .  our ability to refinance our senior indebtedness;

     .  our ability to obtain additional financing for future working capital
        expenditures, general corporate or other purposes;

     .  we are required to obtain consent from our lenders under our senior
        credit facilities and the parties under our tax retention operating
        lease in order to obtain new debt financing; and

     .  the dedication of a portion of our cash flow from operations to the
        payment of principal and interest on indebtedness, thereby reducing the
        funds available for operations.

     In addition, subject to the limitations set forth in the indenture for the
New Notes, we and our subsidiaries may incur substantial amounts of additional
indebtedness, much of which is expected to be senior indebtedness.  As of April
16, 2002, we had availability under our senior revolving credit facility of
$10.0 million. Our senior credit facilities are secured by substantially all of
our assets.

     Due to the fact that we have significant senior indebtedness which comes
due in July 2002 and August 2002, our auditors have included a going concern
modification in their audit report regarding our 2001 financial statements.

     We may not be able to repay or refinance the principal amount of our
     outstanding senior debt or senior subordinated notes at their maturity date

     Our currently outstanding senior debt comes due in July 2002 and August
2002. We are currently working on refinancing all of our senior debt. However,
while we believe that we will successfully refinance our senior debt, there can
be no assurance we will be able to do so.

     We did not have sufficient available liquid resources to pay the August
2001 and the February 2002 interest payments due on the Old Notes.  As a result
of our failure to make the August 2001 and the February 2002 interest payments,
we were in breach of the terms of the indenture and the breach was subsequently
waived by holders of the Old Notes who exchanged such notes for New Notes in the
Note Exchange.  We have now cured the default arising by reason of our non-
payment of interest by paying the remaining holders of the Old Notes their past-
due back interest. We do not currently have sufficient available liquid
resources to repay the principal balance of the Old Notes at maturity or to
refinance the New Notes prior to their maturity and there can be no assurance
that funding will be available for such purposes in the future.

                                       27
<PAGE>

     We have outstanding issues with Kellstrom and KAV

     In December 2000, we acquired a 50% interest in KAV.  We sold to KAV
aircraft and engine spare parts inventory and engine inventory.  Compensation
for the sale of inventory was comprised of cash and two senior subordinated
notes, each in the principal amount of $13.7 million (one of which was
immediately sold to Kellstrom), and one junior subordinated note in the
principal amount of $15.7 million. The notes bear interest at 14% per annum and
are subordinated in all respects to KAV's institutional financing. In addition,
we posted an $8.5 million letter of credit to secure, in part, KAV's
institutional financing. In July 2001, the financial institution providing the
financing informed KAV that it was in default under the loan agreement and on
October 5, 2001, the lender exercised its rights to call the outstanding
financing. Additionally, on October 18, 2001, the lender drew against our $8.5
million letter of credit.

     KAV's sole business is the liquidation of the inventory it acquired from
us.  Our agreement regarding this transaction specifies that all of the proceeds
from sales of the inventory, less a consignment commission of 20% (which is
payable to Kellstrom in connection with their sale of such inventory), will be
used to pay interest and principal on KAV's institutional debt.  After the
institutional debt is paid in full, proceeds from the sale of inventory will be
used to reimburse us and Kellstrom for advances made to KAV to allow it to pay
fees and costs relating to its institutional financing and the notes relating to
the draw against our respective letters of credit, and thereafter to pay
interest and principal on the two $13.7 million senior subordinated notes.
Interest and principal on the $15.7 million junior note will be paid from the
remaining proceeds from the sale of inventory, less a 35% consignment
commission. Effective on October 5, 2001, KAV's lender, pursuant to its rights
under the agreements between KAV and its lenders, terminated the Consignment
Agreement between KAV and Kellstrom. During the fiscal year ended December 31,
2001, as a result of the default of KAV under its credit agreement with the
financial institution that provided the funding for the purchase of the
inventory and the weakened economic conditions in the aviation industry being
experienced by Kellstrom as reported in its SEC filings (Kellstrom has
subsequently filed for bankruptcy protection), we recorded non-cash reserves
totaling $50.5 million relating to these matters, including a full reserve on
the notes receivable due from KAV.

     We recently entered into a Post-Closing Resolution Agreement with Kellstrom
seeking to resolve outstanding issues. These issues are described in Item 1.
BUSINESS. Completion of the Post-Closing Resolution Agreement is subject to
certain approvals, including bankruptcy court approval in Kellstrom's pending
Chapter 11 bankruptcy proceeding and approval of our senior lenders. Further, in
the event that the weakened economic conditions described above persist, this
may adversely impact Kellstrom's ability to make payments under its future lease
obligations to us. Finally, if the settlement is not completed, we may have
obligations to Kellstrom related to the items proposed to be settled.

     We depend on financing transactions

     During 1999, we relied primarily upon significant borrowings
under our senior revolving credit facility, and sales of our securities,
including our previously issued Old Notes, to satisfy our funding requirements
relating to our acquisitions of several businesses and to finance the working
capital required to operate our business. During 2000 and 2001, we relied
primarily on proceeds from sales of our various business operations and on
borrowings under our senior revolving credit facility to reduce our senior debt
and to fund our working capital requirements. We cannot assure you that
financing alternatives will be available to us in the future to support our
operations.

                                       28
<PAGE>

     Our lenders impose significant restrictions on us

     Our senior credit facilities and the New Notes impose significant operating
and financial restrictions on us. These restrictions may significantly limit our
ability to incur additional indebtedness, pay dividends, repay indebtedness
prior to its stated maturity, sell assets or engage in mergers or acquisitions.
In addition, our failure to comply with these restrictions could result in an
event of default which, if not cured or waived, could materially adversely
affect our business, financial condition or results of operations.

     We have incurred losses in the past and we may incur losses in the future.
If we incur losses in the future, our ability to obtain sufficient working
capital for our operations and our ability to service our indebtedness may be
impaired.

     We incurred losses from continuing operations of approximately $115.9
million during our 2000 fiscal year and approximately $131.8 million during our
2001 fiscal year.  If we continue to incur losses in the future, we may limit
our ability to obtain sufficient working capital for our operations and our
ability to execute our business strategy.  In addition, our ability to service
our indebtedness may be harmed because we may not generate sufficient cash flow
from operations to pay principal or interest when due.

     A large portion of our operating expenses are relatively fixed and
cancellations, reductions or delays in orders by a customer or group of
customers could materially adversely affect our business, financial condition or
results of operations.

                                       29
<PAGE>

Results of Operations

     Operating revenues consist primarily of service revenues and sales of
materials consumed while providing services, net of allowances for returns.
Cost of sales consists primarily of labor, materials and freight charges.

     Our operating results have fluctuated in the past and may fluctuate
significantly in the future.  Many factors affect our operating results,
including:

     .  decisions made regarding sales of our assets to reduce our debt,

     .  timing of repair orders and payments from large customers,

     .  the general state of the economy,

     .  competition from other third-party MR&O service providers,

     .  the number of airline customers seeking repair services at any time,

     .  the impact of fixed pricing on gross margins and our ability to
        accurately project our costs in a dynamic environment,

     .  our ability to fully utilize our hangar space dedicated to maintenance
        and repair services,

     .  the volume and timing for 727 cargo conversions and the impact during
        future periods on airline use of both the 727 fleet type and JT8D
        engines (both of which are older models) as a result of increased fuel
        costs and other factors,

     .  our ability to attract and retain a sufficient number of mechanics to
        perform the maintenance, overhaul and repair services requested by our
        customers, and

     .  the timeliness of customer aircraft arriving for scheduled maintenance.

     Large portions of our operating expenses are relatively fixed.  Since we
typically do not obtain long-term commitments from our customers, we must
anticipate the future volume of orders based upon the historic patterns of our
customers and upon discussions with our customers as to their future
requirements.  Cancellations, reductions or delays in orders by a customer or
group of customers could have a material adverse effect on our business,
financial condition and results of operations.

                                       30
<PAGE>

Year Ended December 31, 2000 Compared to Year Ended December 31, 2001

     The following tables set forth certain information relating to our
operations for the periods indicated:

<TABLE>
<CAPTION>
                                                                                  Year Ended December 31,
                                                     -----------------------------------------------------------------------------
                                                                     2000                                      2001
                                                     -----------------------------------       -----------------------------------
                                                             $                   %                     $                   %
                                                     ---------------      --------------       ---------------      --------------
<S>                                                    <C>                  <C>                  <C>                  <C>
                                                                                     (In thousands)
Operating revenues:
   Sales........................................           $ 333,289                98.6%            $ 262,303                99.3%
   Other........................................               4,788                 1.4%                1,837                 0.7%
                                                     ---------------      --------------       ---------------      --------------
      Total operating revenues..................             338,077               100.0%              264,140               100.0%
Cost of sales...................................             353,331               104.5%              259,647                98.3%
                                                     ---------------      --------------       ---------------      --------------
   Gross profit (loss)..........................             (15,254)               (4.5%)               4,493                 1.7%
Operating expenses..............................              74,580                22.1%               64,305                24.3%
                                                     ---------------      --------------       ---------------      --------------
   Loss from operations.........................             (89,834)              (26.6%)             (59,812)              (22.6%)
Interest expense................................              20,347                 6.0                25,778                 9.8%
Other expense (income)..........................                 925                 0.3                39,065                14.8%
                                                     ---------------      --------------       ---------------      --------------
Loss before income taxes, equity income of
 affiliate and discontinued operations..........            (111,106)              (32.9%)            (124,655)              (47.2%)
Income tax expense .............................               4,810                 1.4%                  621                 0.2%
                                                     ---------------      --------------       ---------------      --------------
   Loss before equity income of affiliate and
    discontinued operations.....................            (115,916)              (34.3%)            (125,276)              (47.4%)
Equity income of affiliate......................                  43                 ---                (6,573)               (2.5%)
                                                     ---------------      --------------       ---------------      --------------
   Loss from continuing operations..............            (115,873)              (34.3%)            (131,849)              (49.9%)
Discontinued operations, net of income taxes....             (95,757)              (28.3%)              (9,386)               (3.6%)
                                                     ---------------      --------------       ---------------      --------------
      Net loss..................................           $(211,630)              (62.6%)           $(141,235)              (53.5%)
                                                     ===============      ==============       ===============      ==============
</TABLE>

     Operating revenues for the year ended December 31, 2001 decreased $73.9
million or 21.9% to $264.1 million, from $338.1 million for the year ended
December 31, 2000.  The decrease in revenues is primarily attributable to
decreased revenues from our heavy airframe maintenance operations.  This
decrease was generally caused by a reduction in market opportunities due to
adverse market conditions, which have caused many of our customers to delay
maintenance on their aircraft or park older aircraft maintained by us due to
rising fuel prices, higher interest rates and general economic conditions.  Our
revenue has also been adversely impacted during 2001 by increased competition
that has spread outsourced available heavy airframe maintenance among a larger
group of providers.  These factors forced us during fiscal 2000 and 2001 to
reduce pricing and take fixed priced work at lower rates, which severely
impacted revenues and gross margins. Further, during this period, several of our
customers experienced severe adverse financial problems of their own, which
further adversely impacted our operating results. In addition, revenues
decreased due to the closure of our Oscoda, Michigan heavy airframe maintenance
facility and the consolidation of our Winston Salem, North Carolina heavy
aircraft maintenance facility into our Greensboro, North Carolina operations,
impacts of reduced pricing and a change in the timing of revenue recognition in
relation to the design and construction of specialized parts effective December
31, 2000. Also, revenues

                                       31
<PAGE>

from our Caribe Aviation operation declined $13.6 million from period to period,
due to the sale of that business in May 2001.

     Finally, during this period, several of our large customers delayed sending
work to us, or sent the work to competitors which would have otherwise gone to
us, due to their concerns about our financial stability. While we cannot assure
you of this fact, we believe that this is becoming less of a factor affecting
our revenue since we completed our restructuring.

     Gross profit was $4.5 million, compared to a gross loss of $15.3 million
for the year ended December 31, 2000.  Gross profit for the year ended December
31, 2000 was negatively impacted by a charge recorded of $11.5 million relating
to the disposition of three A-300 aircraft that were sold during August and
September 2000 and the reduction of the carrying value of certain equipment on
lease.  We incurred losses of $1.3 million during the beginning of the first
quarter of 2001 associated with the start-up of operations at one of our heavy
airframe maintenance facilities for a new program that began at the end of 2000.
Additionally, due to adverse economic conditions as described above, we provided
for an additional $2.7 million in inventory reserves which is included in cost
of sales for the year ended December 31, 2001.  Our 2001 cost of sales was also
impacted by the reduction in revenue described above relative to our primarily
fixed cost structure and the impact of price competition and fixed pricing on
certain of our heavy airframe maintenance operations. As a result of reduced
revenues and market opportunities, as described above, during 2001 we closed and
consolidated certain facilities and reduced headcount at each of our operations,
resulting in an aggregate reduction of approximately 28% of our workforce. In
addition, in April 2001 we implemented salary and benefit reductions that
affected virtually all employees. Gross profit (loss) as a percentage of
operating revenues was 1.7% for the year ended December 31, 2001, compared to
(4.5%) for the year ended December 31, 2000.

     Operating expenses decreased $10.3 million or 13.8% to $64.3 million for
the year ended December 31, 2001, compared with $74.6 million for the year ended
December 31, 2000.  Operating expenses as a percentage of operating revenues
were 24.3% for the year ended December 31, 2001, compared to 22.1% for the year
ended December 31, 2000.  Operating expenses in 2000 were affected by a $3.6
million increase in professional fees relating primarily to the completion of
our 1999 audit and the refinancing and amendments to our credit facility, and a
charge of $4.4 million relating to reserves recorded against certain accounts
receivable of a major customer which filed for bankruptcy protection in 2000.
Operating expenses for 2000 were also negatively impacted by the costs
associated with the move to new facilities during the third quarter of 2000 of
two of our MR&O operations. Included in operating expenses for the year ended
December 31, 2001 are an aggregate of $25.0 million in non-cash adjustments to
the carrying value of certain of our long-lived assets, including the write-off
of goodwill and certain fixed assets associated with the closure of the Oscoda,
Michigan heavy airframe maintenance facility and an impairment relating to the
Oscoda, Michigan engine overhaul operation, Winston-Salem heavy airframe
maintenance facility and the Company component overhaul facilities. These costs
were partially offset by a reduction in operating expenses resulting from the
closure of two

                                      32
<PAGE>

heavy airframe maintenance facilities during 2001 and the savings associated
with the consolidation of the operations of Aircraft Interior Design.

     Interest expense for the year ended December 31, 2001 increased by $5.4
million or 26.7% to $25.8 million, from $20.3 million for the year ended
December 31, 2000.  This increase was primarily attributable to increased
amortization of bank fees due to the significant bank fees paid during 2000 and
2001 and the accelerated amortization of such fees in connection with the sale
of Caribe during the second quarter of 2001.

     Other expense, net increased $38.1 million, from $0.9 million for the year
ended December 31, 2000 to $39.1 million for the year ended December 31, 2001.
Other expense, net for the year ended December 31, 2000 includes our recording a
loss of $0.9 million in connection with the disposition of the AvAero joint
venture.  Included in other expense for the year ended December 31, 2001 is the
gain on the sale of Caribe and the recognition of income on a lease deposit
taken during the second quarter of 2001 totaling $7.9 million in the aggregate,
offset by a charge to fully reserve the notes receivable due from KAV in the
amount of $37.9 million and a charge of $9.0 million relating to our purchase
obligation on property in which the obligation price exceeds the fair market
value of the property.

     As a result of the above factors, loss before income taxes, equity income
(loss) of affiliate and discontinued operations for the year ended December 31,
2001 was a loss of $124.7 million, compared to a loss of $111.1 million for the
year ended December 31, 2000.   Equity income (loss) of affiliate, net of income
taxes, decreased $6.6 million for the year ended December 31, 2001 to a loss of
$6.6 million, from $.04 million for the same period in 2000. The increase is
attributable to our recording a charge of $6.4 million in 2001 to fully reserve
our investment in a limited liability corporation that designs, manufactures and
installs FAA approved Boeing 727 conversion kits.

     For the reasons set forth above, loss from continuing operations for the
year ended December 31, 2001 was $131.8 million or $87.81 per diluted share,
compared to $115.9 million, or $77.17 per diluted share, for the year ended
December 31, 2000.  Weighted average common and common equivalent shares (on a
post-reverse split basis) outstanding (diluted) were 1.5 million during both the
years ended December 31, 2001 and 2000.

     Loss from discontinued operations for the year ended December 31, 2001 was
$9.4 million, or $6.25 per diluted share, compared to $95.8 million or $63.77
per diluted share for the year ended December 31, 2000. The loss for 2000
includes a loss from the operation of our discontinued operations of $23.4
million. All such operations were sold during 2000. The loss from discontinued
operations for the year ended December 31, 2001 is primarily comprised of the
write-down of certain assets of the operations to their estimated net realizable
values and the provision of reserves for certain exposures (including $7.7
million of reserves relating to assets whose realization is impacted by KAV and
Kellstrom) offset by certain recoveries.

                                       33
<PAGE>

Year Ended December 31, 1999 Compared to Year Ended December 31, 2000

     The following tables set forth certain information relating to our
operations for the periods indicated:

<TABLE>
<CAPTION>
                                                                            1999                                2000
                                                               -----------------------------      -------------------------------

                                                                     $                %                 $                %
                                                               --------------   ------------      -------------     ------------
<S>                                                            <C>               <C>              <C>               <C>
Operating revenues:                                                                          (In thousands)
 Sales, net...............................................           $359,956           96.8%         $ 333,289            98.6%
 Other....................................................             11,797            3.2%             4,788             1.4%
                                                               --------------   ------------      -------------     -----------
     Total operating revenues.............................            371,753          100.0%           338,077           100.0%
Cost of sales and services................................            307,944           82.8%           353,331           104.5%
                                                               --------------   ------------      -------------     -----------
 Gross profit (loss)......................................             63,809           17.2%           (15,254)           (4.5%)
Operating expenses........................................             41,774           11.2%            74,580            22.1%
                                                               --------------   ------------      -------------     -----------
 Income (loss) from operations............................             22,035            6.0%           (89,834)          (26.6%)
Interest expense and other................................             17,322            4.7%            21,272             6.3%
                                                               --------------   ------------      -------------     -----------
Income (loss) before income taxes, equity income of
  affiliates and discontinued operations..................              4,713            1.3%          (111,106)          (32.9%)
Income tax expense........................................              3,004            0.8%             4,810             1.4%
                                                               --------------   ------------      -------------     -----------
 Income (loss) before equity income of affiliates and
  discontinued operations.................................              1,709            0.5%          (115,916)          (34.3%)
Equity income of affiliates...............................              1,289            0.3%                43             ---
                                                               --------------   ------------      -------------     -----------
 Income (loss) from continuing operations.................              2,998            0.8%          (115,873)          (34.3%)
Discontinued operations, net of income taxes..............            (24,721)          (6.6%)          (95,757)          (28.3%)
                                                               --------------   ------------      -------------     -----------
     Net loss.............................................           $(21,723)          (5.8%)        $(211,630)          (62.6%)
                                                               ==============   ============      =============     ===========
</TABLE>

     Operating revenues for the year ended December 31, 2000, decreased $33.7
million, or 9.1%, to $338.1 million, from $371.8 million for the same period in
1999.  As previously discussed, operating revenues in 2000 were negatively
impacted by a reduced volume of orders received from existing customers due to
concerns over the status of our credit facility and our financial stability, and
due to a reduction in market opportunities caused by several airline customers
delaying or deferring maintenance in an effort to reduce costs.  Revenues were
also affected by increased competition that spread outsourced aircraft
maintenance among a larger group of providers, which caused us to give various
price concessions and fixed pricing in order to retain customers.  In addition,
revenues from our leasing operation decreased $13.0 million from period to
period, due to a significant reduction in leased assets and sales of leased
assets in 1999, which did not recur in 2000.

     Gross profit decreased $79.1 million, or 123.9%, to a loss of $15.3 million
for the year ended December 31, 2000, compared with a profit of $63.8 million
for the year ended December 31, 1999.  As discussed below, gross profit for the
year ended December 31, 1999 included charges related to the carrying value of
our inventory and aircraft that we owned totaling $12.7 million.  Gross profit
for the year ended December 31, 2000 was negatively impacted by a charge
recorded in the second quarter of 2000 of $6.6 million relating to the
disposition of the three A-300 aircraft which were sold during August and
September 2000.  Additionally, due to our continuing efforts to reduce our debt
through sales of our assets, we recorded a charge of $4.9 million in the year
ended December 31, 2000 to reduce the carrying value of certain equipment on
lease and inventory (including the A-300 aircraft we continue to own) to an
amount estimated to be recoverable through the sale of such assets.  We further
recorded a charge of $3.0 million relating to inventory which was scrapped in
connection with the move of

                                       34
<PAGE>

one of our MR&O operations, Aircraft Interior Design, from Florida to Texas. We
also experienced a decrease in gross profit from our leasing operations, due to
a reduction in our investment in leased assets and sales of leased assets in
1999, which did not recur in 2000.

     Gross profit as a percentage of operating revenues decreased to (4.5)% for
the year ended December 31, 2000, from 17.2% for the year ended December 31,
1999.  In addition to the items discussed above, gross profit for the year ended
December 31, 2000 was also negatively impacted by inefficiencies and reductions
in gross profits realized as a result of delays in the timing of orders being
placed into service, a reduced volume of orders received from existing and
potential customers due to concerns which existed over the status of our credit
facility and our financial stability, and a reduction in market opportunities
caused by several airline customers' decision to defer aircraft or aircraft
component maintenance in an effort to reduce costs due to higher fuel prices and
interest rates.  Also, due to our primarily fixed cost structure, excess
capacity in our airframe maintenance facilities resulted in reduced realization
and gross profit.  Lastly, gross profit was negatively impacted by the effects
of price concessions and fixed pricing in the dynamic competitive environment
that we experienced in 2000.  Our operating results for the year ended December
31, 2000 were significantly adversely affected by these factors.

     Operating expenses increased $32.8 million or 78.5% to $74.6 million for
the year ended December 31, 2000, compared with $41.8 million for the year ended
December 31, 1999.  Operating expenses as a percentage of operating revenues
were 22.1% for the year ended December 31, 2000, compared to 11.2% for the year
ended December 31, 1999.  As discussed below, operating expenses for the year
ended December 31, 1999 included non-recurring charges of $5.3 million.
Operating expenses in 2000 were affected by increased costs associated with the
operation of new facilities opened during 1999.  They were also affected by a
$2.0 million increase in professional fees during 2000 compared to 1999,
relating primarily to the completion of our 1999 audit and the refinancing and
amendments to our credit facility, and a charge of $22.3 million relating to bad
debt reserves recorded against certain major customers, including accounts
receivable relating to a customer which filed for bankruptcy protection in 2000
and maintenance performed on an aircraft for a customer that recently ceased
operation.  In addition, during 2000 we recorded a non-cash charge of $7.8
million relating to the write-off of goodwill and contract costs associated with
the temporary closure of one of our MR&O facilities, as described above.
Operating expenses were also negatively impacted by costs associated with the
move to new facilities during the third quarter of 2000 of two of our MR&O
operations, Caribe Aviation and Aircraft Interior Design.

     Interest expense and other from continuing operations for the year ended
December 31, 2000 increased by $4.0 million or 22.8% to $21.3 million, from
$17.3 million for the year ended December 31, 1999.  The increase was due, in
part, to our recording a loss of $0.9 million in connection with the disposition
of the AvAero joint venture.  Additionally, we paid bank fees of $10.6 million
during the year ended December 31, 2000.  Total amortization of bank fees,
including bank fees attributable to discontinued operations, for the year ended
December 31, 2000 was $13.7 million.  Interest expense relating to continuing
operations for the year ended December 31, 2000 was $20.3 million, compared to
$18.6 million for the year ended December 31, 1999.  Cash interest due in 2001
includes an aggregate of $13.4 million in interest due on our

                                       35
<PAGE>

outstanding Old Notes, and annualized current interest on amounts due under our
senior credit facilities of approximately $5.5 million.

     In addition, we were not in compliance with the financial covenants under
our credit facility as of December 31, 1999 and March 31, 2000.  As a result,
during the first quarter of 2000, we entered into a standstill agreement with
our lenders under which they agreed to forbear in regards to these covenant
violations and other matters.  Under the terms of the standstill agreements, our
interest rate was increased by 2%.  We were also required to pay substantial
financing fees ($1.5 million) that were expensed over the term of the original
standstill agreement, which expired on March 31, 2000 and an additional $1.5
million that related to a further extension of the standstill agreement through
May 31, 2000 which were expensed during the second quarter of 2000.  In
connection with the May 31, 2000 amendment of the credit facility, we paid
additional bank fees of $3.8 million, which are being amortized over the term of
the facility.  In connection with the amendment to the credit facility which
became effective June 25, 2000, we paid fees of $2.2 million, which are being
amortized between July 1, 2000 and July 1, 2002.

     As a result of the above factors, income (loss) before income taxes, equity
income of affiliate and discontinued operations for the year ended December 31,
2000 was a loss of $111.1 million, compared to income of $4.7 million for the
year ended December 31, 1999.

     Income tax expense increased $1.8 million to $4.8 million for the year
ended December 31, 2000, from $3.0 million for the year ended December 31, 1999.
Income tax expense for the year ended December 31, 2000 is primarily comprised
of state income tax accrual and a provision for a full valuation allowance on
our deferred tax assets.  These charges are primarily non-cash charges.

     Equity income of affiliate, net of income taxes, decreased $1.2 million for
the year ended December 31, 2000 to $0.1 million, from $1.3 million for the same
period in 1999.  The decrease was attributable to the winding down in the
operations of the AvAero joint venture.  During the second quarter of 2000, our
remaining investment in the joint venture was liquidated resulting in a $0.9
million charge, which is included in interest expense and other.

     For the reasons set forth above, income (loss) from continuing operations
for the year ended December 31, 2000 was a loss of $115.9 million ($77.17 per
diluted share), compared to income of $3.0 million ($2.12 per diluted share) for
the year ended December 31, 1999. Weighted average common and common equivalent
shares outstanding (diluted) were 1.5 million during the year ended December 31,
2000, compared to 1.4 million for the year ended December 31, 1999.

     Discontinued operations include the results of operations of our
redistribution operation, new parts distribution operation and manufacturing
operations, all of which were sold during 2000.

     Income (loss) from discontinued operations for the year ended December 31,
2000 was a loss of $95.8 million, or $63.77 per diluted share, compared to a
loss of $24.7 million, or $17.74 per diluted share, for the year ended December
31, 1999. Revenues and gross margin in our

                                       36
<PAGE>

redistribution operations decreased during 2000 as a result of our decision to
limit purchases of spare aircraft parts commencing at the end of the first
quarter of 2000 and our initiative to reduce inventory in our redistribution
operations (and use the proceeds from such inventory reductions to repay senior
debt). Operating revenues were also negatively impacted during 2000 by customer
concerns regarding the status of our credit agreement and financial stability.
Operating expenses relating to our redistribution operations also increased as a
result of our strategy during 1999 and the beginning of 2000 to continue to grow
these operations. During the latter portion of the first quarter of 2000, we
restructured our redistribution operations and reduced headcount in that
business. Additionally, our redistribution operation experienced an increase in
interest expense primarily attributable to the increased debt required to
support its operations. Results from discontinued operations also include losses
on the disposal of the discontinued operations of $72.3 million (or $48.17 per
diluted share) for the year ended December 31, 2000.

Liquidity and capital resources

     Liquidity

  Below is a chart setting forth our contractual payment obligations as of
December 31, 2001 which have been aggregated in order to facilitate a basic
understanding of our liquidity (in thousands):

<TABLE>
<CAPTION>
 Contractual                      Less than                Payments due by period
 Obligations        Total          One Year     1-3 years       4-5 years     After 5 years
<S>            <C>              <C>             <C>             <C>             <C>
Revolving             $ 12,074         $12,074       $     --        $     --        $     --
Credit
Facility

Long-Term              186,437          22,000              --              --         164,437
Debt*

Operating               61,786           5,593          15,441           9,625          31,127
Leases

Capital                 29,340          25,450             334             544           3,012
Leases
                       -------           -----         -------         -------         --------
Total
contractual
cash
obligations           $289,637         $65,117       $  15,775       $  10,169       $  198,576
                       =======           =====         =======         =======         ========
</TABLE>
* Substantially all of the senior subordinated notes included in long-term debt
were recently exchanged for $100 million of our 8% senior subordinated
convertible PIK notes due 2006. No cash interest is required to be paid on the
New Notes.

     We believe that we will meet our working capital requirements during 2002
from funds available under our revolving credit agreement, from our operations,
from sales of individual

                                       37
<PAGE>

assets or our equity securities, from debt infusions and other sources,
including collection of income tax refunds. We are currently working to
refinance our senior debt, all of which comes due in July 2002 and August 2002.
While we believe that we will successfully refinance our senior debt, there can
be no assurance that we will be able to do so or that we will have sufficient
working capital to meet our requirements.

     Cash

     Net cash provided by continuing operating activities during the fiscal year
ended December 31, 2001 was $17.6 million, compared to net cash used in
continuing operating activities during 2000 of $2.7 million. Cash provided by
operating activities for the 2001 fiscal year was primarily the result of
increased collections which reduced receivables levels by $28.7 million and
increased accrued expenses by $5.4 million partially offset by a reduction in
trade payables of $2.0 million and cash used to fund our net loss. Cash provided
by investing activities during the fiscal year ended December 31, 2001 and 2000
was $22.0 million and $163.3 million, respectively. The cash provided by
investing activities for 2001 was primarily related to the sale of a note
receivable to an affiliate and the sale of a subsidiary coupled with an
initiative to reduce capital expenditures associated with tooling investments in
our MR&O operations and equipment purchases. Cash used in financing activities
for the year ended December 31, 2001 and 2000 was $39.6 million and $232.7
million, respectively. Cash used in financing activities was primarily comprised
of continued reductions in our revolving loan made possible by the sale of
Caribe Aviation, which was partially offset by the proceeds of a $10.0 million
term loan executed in February 2001.

     Senior Credit Facilities

     Prior to May 31, 2000, we had a revolving loan and letter of credit
facility of $300.0 million with a group of financial institutions.  Effective
May 31, 2000, the credit facility was amended and restated and the commitment
was reduced to $285.0 million.  Following the asset sales described above, the
commitment was reduced to $57.7 million.  The credit facility has been amended
on several occasions since May 31, 2000 and the commitment is now $37.5 million.
The credit facility, as amended to date (the "Credit Facility"), expires in
July 2002. Interest under the Credit Facility is, at our option, (a) Prime plus
3.0%, or (b) LIBOR plus 4.5%. As of December 31, 2000 and December 31, 2001, the
outstanding balance on the Credit Facility was $36.0 million and $12.1 million,
respectively. Additionally, as of December 31, 2001 outstanding letters of
credit aggregated $12.1 million. Borrowings under the Credit Facility are
secured by a lien on substantially all of our assets and the borrowing base
primarily consists of certain of our receivables and inventory.

     The Credit Facility contains certain financial covenants regarding our
financial performance and certain other covenants, including limitations on the
amount of annual capital expenditures and the incurrence of additional debt, and
provides for the suspension of the Credit Facility and repayment of all debt in
the event of a material adverse change in the business or a change in control.
In addition, the Credit Facility requires mandatory repayments from the proceeds
of a sale of assets or an issuance of equity or debt securities or as a result
of insufficient collateral to meet the borrowing base requirements thereunder.

     In February 2000, we obtained a $15.5 million senior term loan from the
financial institution that is agent for the Credit Facility.  The proceeds from
the term loan were used to repay debt outstanding under the Credit Facility.
The term loan, as amended, bears interest at

                                       38
<PAGE>

12%, contains financial covenants that are consistent with the Credit Facility.
We repaid $3.5 million of the term loan from the proceeds of the sale of Caribe.
The remaining principal balance is due in July 2002. Under the term loan
agreement, we also granted warrants to the lender to purchase 12,900 shares of
our common stock exercisable for nominal consideration at any time until
December 31, 2005. The warrants entitle the holder to require us to repurchase
the warrants or common shares issued upon prior exercise of the warrants at
$85.00 per share.

     In February 2001, we obtained a $10.0 million senior term loan from a
financial institution.  The term loan bears interest at LIBOR plus 2% and
matures in August 2002.  The proceeds of the term loan were used to pay the
semi-annual interest payment on the senior subordinated notes in February 2001
of $6.7 million and for working capital purposes. In connection with the term
loan, we issued warrants to purchase 25,000 shares of our unissued common stock
at an exercise price of $40.00 per share to each of four individuals. Of these
individuals, one of them is one of our directors and a second is our principal
stockholder. Each of these four individuals provided credit support to the
financial institution which advanced the term loan proceeds. In May 2001, we
obtained a short-term increase of up to $3.0 million in the term loan. We
borrowed $2.0 million under the increased term loan in May 2001 and thereafter
repaid the additional borrowing from the proceeds of the Caribe sale. One of our
principal stockholders provided credit support for the increased amount of the
term loan. In return for providing credit support, the stockholder received a
cash fee of $0.1 million and warrants to purchase 33,334 shares of our common
stock at an exercise price of $14.00 per share. The credit support provided by
each of the related parties was in the form of a full and unconditional guaranty
to the financial institution, up to a percentage amount, of any amounts required
to be repaid to the financial institution.

     Senior Subordinated Notes

     New Notes
     ---------

     On February 28, 2002, in connection with our Note Exchange, we issued $100
million in aggregate principal amount of our New Notes. The New Notes mature on
December 31, 2006. They bear interest from the date of issuance, at the rate of
8.0% per annum. Interest will be payable at our option either in cash or paid-
in-kind through the issuance of additional New Notes, semiannually on June 30
and December 31 of each year, commencing June 30, 2002, to the persons in whose
names the New Notes are registered at the close of business on the previous June
15 and December 15, as the case may be, immediately preceding the interest
payment date. We expect to elect to pay interest in-kind. If we do not pay
interest in cash as of an interest payment date, we will automatically be deemed
to have paid such interest in-kind and additional New Notes in the amount of
such interest payment will automatically be deemed to be outstanding from such
date forward.

     The New Notes are our general unsecured obligations and are subordinated in
right of payment to all current and future senior debt and are senior in right
of payment to any remaining Old Notes. The New Notes are fully and
unconditionally guaranteed by our subsidiary guarantors.  Substantially all of
our subsidiaries are "restricted subsidiaries". The indenture provides that
under certain circumstances, we may be able to designate current or future
subsidiaries as

                                       39
<PAGE>

unrestricted subsidiaries. Unrestricted subsidiaries will not be subject to many
of the restrictive covenants set forth in the indenture.

     The indenture for the New Notes (i) permits us to incur indebtedness equal
to the greater of $95 million or an amount that satisfies a fixed charge
coverage ratio of 2.25 to 1, (ii) requires us, upon a change of control or
certain asset sales, to repurchase the New Notes at a price equal to the
redemption price which we would be obligated to pay if we redeemed the New Notes
on the date of the change of control or asset sale; and (iii) does not contain a
provision requiring acceleration of any premium due upon acceleration of the New
Notes upon an event of default by reason of any willful action (or inaction)
taken (or not taken) by us with the intention of avoiding the prohibition on the
redemption of New Notes. The indenture limits the aggregate principal amount of
New Notes that may be issued to $100 million.

     The New Notes are redeemable at our option at the following percentages of
par plus accrued interest on the par value through the date of redemption: 2002
- 70.0%, 2003 - 72.5%, 2004 - 73.0%, 2005 - 75.625% and 2006 - 77.5%.  The New
Notes also provide that the holders will receive an aggregate of 4,504,595 post-
reverse split shares of common stock if the New Notes are redeemed in 2002 or
2003 and an aggregate of 3,003,063 post-reverse split shares of common stock if
the New Notes are redeemed in 2004, 2005 or 2006.

     If the New Notes have not already been redeemed or repurchased, the New
Notes, including those New Notes previously issued as paid-in-kind interest and
all accrued but unpaid interest, will automatically convert on December 31, 2006
into an aggregate of 270,275,706 post-reverse split shares of our common stock.
Holders of New Notes will not receive any cash payment representing principal or
accrued and unpaid interest upon conversion; instead, holders will receive a
fixed number of shares of common stock and a cash payment to account for
fractional shares, if any.

     The payment of principal and interest on the New Notes is subordinated in
right of payment to the prior payment in full of all senior debt, whether
outstanding on the date of the indenture or thereafter incurred.

     Old Notes
     ---------

     In February 1998, we sold $165.0 million of the Old Notes due in 2008 with
a coupon rate of 8.125% at a price of 99.395%.  As a result of the Note
Exchange, $16.2 million in aggregate principal amount of the Old Notes remain
outstanding. The Old Notes mature on February 15, 2008. Interest is payable on
February 15 and August 15 of each year. The Old Notes are general unsecured
obligations, subordinated in right of payment to all existing and future senior
debt, including indebtedness outstanding under the senior credit facility and
under facilities, which may replace the senior credit facility in the future,
and to the New Notes.
                                       40
<PAGE>

In addition, the Old Notes are effectively subordinated to all secured
obligations to the extent of the assets securing such obligations, including the
senior credit facility, and to the New Notes. The Old Notes are also effectively
subordinated in right of payment to all existing and future liabilities of any
of our subsidiaries that do not guarantee the Old Notes.

     The Old Notes are unconditionally guaranteed, on a senior subordinated
basis, by substantially all of our existing subsidiaries and each subsidiary
that we organize in the future, unless such subsidiary is designated as an
unrestricted subsidiary (the "subsidiary guarantors").  Subsidiary guarantees
are joint and several, full and unconditional, general unsecured obligations of
the subsidiary guarantors.  Subsidiary guarantees are subordinated in right of
payment to all existing and future senior debt of subsidiary guarantors,
including the senior credit facility, and are also effectively subordinated to
all secured obligations of subsidiary guarantors to the extent of the assets
securing such obligations, including the senior credit facility.

     The Old Notes are redeemable, at our option, in whole or in part, at any
time after February 15, 2003, at the following redemption prices, plus accrued
and unpaid interest and liquidated damages, if any, to the redemption date: (i)
2003 - 104.063%; (ii) 2004 - 102.708%; (iii) 2005 - 101.354%; and (iv) 2006 and
thereafter - 100%.

     Lease for Miramar facilities
     ----------------------------

     During 1998, we decided to move our redistribution operation and one of our
MR&O operations to new facilities in Miramar, Florida.  On December 17, 1998, we
entered into an operating lease for the new facility with Wells Fargo, as
successor to First Security Bank, National Association, as trustee of a newly
created trust, as lessor. The lease, which had an initial term of five years and
is a triple net lease, currently expires in July 2002. The lease contains
financial covenants regarding our financial performance and other affirmative
and negative covenants. Substantially all of our subsidiaries have guaranteed
our obligations under the lease. Additionally, we have an option to acquire the
new facility at the end of the lease and, if we do not purchase the new facility
at the end of the lease, we will be obligated to pay a fee. We moved our
corporate headquarters and redistribution operations into one of the new
facilities in April 2000 and one of our MR&O operations, Caribe Aviation
("Caribe"), into another building

                                      41
<PAGE>

adjacent to the redistribution operations facility during October 2000. In
conjunction with the sale of our redistribution operations in December 2000, we
subleased the corporate headquarters and redistribution operation facility to
the purchaser of our redistribution operations. Further, in May 2001 the
purchaser of Caribe acquired the land and building on which that business
operates.

     The lessor has financed the development of the new facility through a $43.0
million loan from a financial institution. In conjunction with the sale of
Caribe, the purchaser of that business also acquired the real estate and
facility in which Caribe operates for $8.5 million, reducing the amount of the
facility to $34.2 million. The lessor's obligations under the agreement are
secured by a lien on the real property and on the new facility. Further, under a
September 10, 2001 agreement, we agreed that the lender may draw down in full,
at any time, the $9.0 million letter of credit which we had posted as security
for this loan and apply the proceeds from such letter of credit draw against
balances outstanding under the letter agreement. On November 7, 2001, the lender
drew the entire $9.0 million letter of credit, further reducing this facility to
$25.2 million. As a result of the draw on the letter of credit and modifications
made to the required lease payments under a November 27, 2001 amendment to
lease, we have determined that the lease now qualifies as a capital lease. We
intend to sell this property. Accordingly, we have recorded a capitalized lease
asset held for sale and a related capital lease liability. We have also recorded
a reserve against this capitalized lease asset to reduce the carrying value of
this asset on our balance sheet to its fair market value, which we believe
approximates the $25.2 million which we currently owe under this facility. We
and all of our subsidiaries have guaranteed repayment of this facility.

     The lease agreement has been amended on several occasions.  Under the terms
of an April 19, 2001 amendment, two of our stockholders provided a guarantee in
an amount up to $1.0 million.  Such guarantee was released in conjunction with
the sale of Caribe and repayment of proceeds relating to the sale of the real
estate and facility as discussed above.  As part of the April 19, 2001
amendment, the lessor has agreed to waive non-compliance with financial
covenants, if any, through the period ended December 31, 2001.  As of November
9, 2001, we were not in compliance with certain non-financial covenants within
the lease agreement.  The lessor has agreed to waive such events of non-
compliance.

Critical Accounting Policies

        Financial Reporting Release No. 60, which was recently released by the
U.S. Securities and Exchange Commission, encourages all companies to include a
discussion of critical accounting policies or methods used in the preparation of
the financial statements. Our consolidated financial statements include a
summary of the significant accounting policies and methods used in the
preparation of our consolidated financial statements.

        Revenue Recognition

        Revenues from MR&O services are recognized when services are performed
and unbilled receivables are recorded based upon the percentage of completion
method. Unbilled receivables are billed on the basis of contract terms
(generally upon completion of an aircraft) and deliveries.

                                       42
<PAGE>

Revenues related to engine overhaul services are recognized upon shipment of the
overhauled engine.

        Use of Estimates

        Management's discussion and analysis of financial condition and results
of operations is based upon our consolidated financial statements, which have
been prepared in accordance with accounting principles generally accepted in the
United States of America. The preparation of our financial statements requires
management to make estimates and judgments that affect the reported amounts of
assets, liabilities, revenues and expenses, and the related disclosure of
contingent assets and liabilities. On an ongoing basis, management evaluates
these estimates, including those related to estimated losses on disposal of
discontinued operations, the allowance to reduce inventory to the lower of cost
or net realizable value, the estimated profit recognized as aircraft
maintenance, design and construction services are performed, the allowance for
doubtful accounts and notes receivable, the realizability of its investment in
affiliates, future cash flows in support of long lived assets, medical benefit
accruals, the estimated fair values of facilities under capital leases and
allowances for litigation and environmental costs. Management bases their
estimates on historical experience and on various other assumptions that are
believed to be reasonable under the circumstances, the results of which form the
basis for making judgments about the carrying value of assets and liabilities
that are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions and conditions.

                                       43
<PAGE>

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS.
          -----------------------------------------------------------

     The table below provides information about our market sensitive financial
instruments and constitutes a "forward-looking statement." Our major market
risk exposure is changing interest rates in the United States and fluctuations
in the London Interbank Offered Rate.  Our policy is to manage interest rates
through use of a combination of fixed and floating rate debt.  All items
described are non-trading.  The table below assumes the December 31, 2001
interest rates remain constant (dollars in thousands).

<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------------
                                                                                                        Fair Value
                                                                                                       December 31,
                         2002         2003       2004      2005     2006   Thereafter       Total          2001
--------------------------------------------------------------------------------------------------------------------
Long term debt:
--------------------------------------------------------------------------------------------------------------------
<S>                  <C>           <C>          <C>       <C>      <C>    <C>              <C>       <C>
 Fixed rate debt*     $12,000                                                 $164,437       $176,437        $61,500
--------------------------------------------------------------------------------------------------------------------
 Average                12.00%                                                    8.13%
  interest rate
--------------------------------------------------------------------------------------------------------------------
 Variable rate        $22,074                                                                $ 22,074        $22,074
  debt
--------------------------------------------------------------------------------------------------------------------
 Average                 6.01%
  interest rates
--------------------------------------------------------------------------------------------------------------------
</TABLE>
* Substantially all of the senior subordinated notes included in fixed rate debt
were recently exchanged for $100 million of our 8% senior subordinated
convertible PIK notes due 2006. No cash interest is required to be paid on the
New Notes.


ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
         -------------------------------------------

     The financial information required by Item 8 is included elsewhere in this
report (see Part IV, Item 14).


ITEM 9.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
         ---------------------------------------------------------------
         FINANCIAL DISCLOSURE.
         --------------------

     None.

                                       44
<PAGE>

                                    PART III

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.
          --------------------------------------------------

     The information required by Item 10 is hereby incorporated by reference
from the Registrant's Proxy Statement for its 2002 Annual Meeting of
Stockholders, which Proxy Statement will be filed within 120 days after the end
of the fiscal year ended December 31, 2001.

ITEM 11.  EXECUTIVE COMPENSATION.
          ----------------------

     The information required by Item 11 is hereby incorporated by reference
from the Registrant's Proxy Statement for its 2002 Annual Meeting of
Stockholders, which Proxy Statement will be filed within 120 days after the end
of the fiscal year ended December 31, 2001.

ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
          --------------------------------------------------------------

     The information required by Item 12 is hereby incorporated by reference
from the Registrant's Proxy Statement for its 2002 Annual Meeting of
Stockholders, which Proxy Statement will be filed within 120 days after the end
of the fiscal year ended December 31, 2001.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.
          ----------------------------------------------

     The information required by Item 13 is hereby incorporated by reference
from the Registrant's Proxy Statement for its 2002 Annual Meeting of
Stockholders, which Proxy Statement will be filed within 120 days after the end
of the fiscal year ended December 31, 2001.

                                       45
<PAGE>

                                    PART IV

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

(A) The consolidated balance sheets as of December 31, 2000 and December 31,
2001 and the related consolidated statements of operations and stockholders'
equity and cash flows for each of the three years in the period ended December
31, 2001 are filed as part of this report:

<TABLE>
<CAPTION>
(1)    Financial Statements                                                                          PAGE
       --------------------
<S>                                                                                                   <C>
Report of Independent Certified Public Accountants                                                    F-2
Consolidated Balance Sheets at December 31, 2000 and 2001                                             F-3
Consolidated Statements of Operations for each of the three years in the period
    ended December 31, 2001                                                                           F-4
Consolidated Statements of Stockholders' Equity for each of the three years in the
    period ended December 31, 2001                                                                    F-5
Consolidated Statements of Cash Flows for each of the three years in the period
    ended December 31, 2001                                                                           F-6
Notes to Consolidated Financial Statements                                                            F-8

(2)    Consolidated Financial Statement Schedules
       ------------------------------------------

Schedule II - Valuation and Qualifying Accounts for the three years ended December 31, 2001           F-38

(3)    Exhibits
       --------

3.1    Certificate of Incorporation of Aviation Sales and amendment thereto (2)

3.2    Second Amendment to Certificate of Incorporation (4)

3.3    Third Amendment to Certificate of Incorporation (1)

3.4    Bylaws (2)

4.1    Indenture, dated as of February 17, 1998, among Aviation Sales, the
       Subsidiary Guarantors named therein and SunTrust Bank, Central Florida,
       National Association, Trustee (3)

4.2    Form of Supplemental Indenture among Aviation Sales, the Subsidiary
       Guarantors named therein and the Trustee (24)

4.3    Common Stock Purchase Warrant Certificate issued on February 18, 2000 to
       Citicorp USA, Inc.(10)

4.4    Form of Common Stock Purchase Warrants issued in February 2001 (16)
</TABLE>

                                       46
<PAGE>

4.5    Indenture, dated as of February 28, 2002 among TIMCO Aviation Services,
       Inc., the Subsidiary Guarantors named therein and Trustee with respect to
       the 8% Senior Subordinated Convertible PIK Notes due 2006(22)

4.6    Warrant Agreement (22)

4.7    Common Stock Purchase Warrant issued in the Exchange Offer and Consent
       Solicitation (22)

10.1   Fourth Amended and Restated Credit Agreement dated May 31, 2000 by and
       among Aviation Sales, certain of our Subsidiaries and Citicorp USA, Inc.,
       as Agent (11)

10.2   Lease dated July 22, 1998 by and between Ben Quevedo, Ltd. and Caribe (7)

10.3   Form of Employment Agreement, dated January 1, 1999, by and between Ben
       Quevedo and Aviation Sales (7)

10.4   1996 Director Stock Option Plan (4)

10.5   1996 Stock Option Plan (4)

10.6   1997 EBITDA Incentive Compensation Plan (5)

10.7   Form of Aviation Sales Company 1999 EBITDA Plan (7)

10.8   Form of Stock Option Agreement (Non-Plan) by and between Aviation Sales
       and Ben Quevedo (7)

10.9   TIMCO Aviation Services, Inc. 2001 Stock Option Plan (1)

10.10  Special Incentive Compensation Plan (8)

10.11  Credit Agreement dated as of December 17, 1998 among First Security Bank,
       National Association, as Owner Trustee for the Aviation Sales Trust 1998-
       1, as Lessor, NationsBank, National Association, as Administrative Agent,
       and the several Lenders thereto (6)

10.12  Lease Agreement dated as of December 17, 1998 between First Security
       Bank, National Association, as Owner Trustee under Aviation Sales Trust
       1998-1, as Lessor, and Aviation Sales, as Lessee (6)

10.13  Guaranty Agreement (Series A Obligations) between Aviation Sales,
       substantially all of our subsidiaries and NationsBank, National
       Association, as Agent for the Series A Lenders, dated as of December 17,
       1998 (6)

                                       47
<PAGE>

10.14  Guaranty Agreement (Lease Obligations) between substantially all of the
       subsidiaries of Aviation Sales and First Security Bank, National
       Association, as Owner Trustee for the Aviation Sales Trust 1998-1, dated
       as of December 17, 1998 (6 )

10.15  Participation Agreement between Aviation Sales as Construction Agent and
       Leases, First Security Bank, National Association, as Owner Trustee, the
       Various Banks and other lending institutions as the Holders and Lenders,
       and NationsBank, National Association, as Administrative Agent, dated as
       of December 17, 1998 (6)

10.16  Stockholders' Rights Plan (9)

10.17  Term Loan Note, dated February 18, 2000 (10)

10.18  Amendment No. 1 to Participation Agreement between Aviation Sales as
       Construction Agent and Leases, First Security Bank, National Association,
       as Owner Trustee, the Various Banks and other lending institutions as the
       Holders and Lenders, and NationsBank, National Association, as
       Administrative Agent, dated as of February 18, 2000 (10)

10.21  Standstill Agreement between Aviation Sales, LJH Corporation and Lacy J.
       Harber (10)

10.22  Amendment No. 1 to Stockholders' Rights Plan (10)

10.23  Amended and Restated Term Loan Note, dated May 31, 2000 (11)

10.24  Amendment Agreement No. 2 for Lease Agreement and Certain Other Operative
       Agreements, dated May 31, 2000 (11)

10.25  Amendment No. 1, dated as of August 14, 2000, to the Fourth Amended and
       Restated Credit Agreement (12)

10.26  Amendment Agreement No. 3 for Lease Agreement and Certain Other Operative
       Agreements (12)

10.27  Asset Purchase Agreement by and among Barnes Group Inc., Aviation Sales,
       Aviation Sales Manufacturing Company, AVS/Kratz-Wilde Machine Company and
       Apex Manufacturing, Inc. dated as of August 3, 2000(13)

10.28  Amendment No. 1 dated September 7, 2000 to the Asset Purchase Agreement
       by and among Barnes Group Inc., Aviation Sales, Aviation Sales
       Manufacturing Company, AVS/Kratz-Wilde Machine Company and Apex
       Manufacturing, Inc. dated as of August 3, 2000 (13)

10.29  Amendment No. 2 dated as of November 14, 2000 to Fourth Amended and
       Restated Credit Agreement (14)

10.30  Amendment Agreement No. 4 for Lease Agreement and Certain Other Operative
       Agreements (14)

                                      48
<PAGE>

10.31  Asset Purchase Agreement among Aviation Sales, Aviation Sales
       Distribution Services Company ("ASDC") and Kellstrom, dated September 20,
       2000 (15 )

10.32  Letter Agreement to Asset Purchase Agreement, dated November 28, 2000(15)

10.33  Inventory Purchase Agreement among KAV, Aviation Sales and ASDC, dated
       September 30, 2000(15)

10.34  Letter Amendment to Inventory Purchase Agreement, dated November 28,
       2000(15)

10.35  Form of KAV Senior Subordinated Note (15)

10.36  Form of KAV Junior Subordinated Note (15)

10.37  Operating Agreement of KAV, dated September 20, 2000, between Aviation
       Sales and Kellstrom (15)

10.38  Letter Agreement between Kellstrom, KAV and Aviation Sales, dated
       December 1, 2000, with respect to the payment of KAV Operating Expenses
       (15)

10.39  Consignment Agreement between KAV and Kellstrom, dated December 1,
       2000(15)

10.40  Equipment Lease Agreement, dated December 1, 2000, among Aviation Sales,
       ASDC and Kellstrom (15)

10.41  Lease Agreement, dated December 1, 2000, among ASDC and Kellstrom
       (Pearland) (15)

10.42  Lease Agreement, dated December 1, 2000, between Kellstrom and
       Aviation Sales (Miramar)(15)

10.43  Non-Competition Agreement, dated December 1, 2000, among ASDC, Aviation
       Sales and Kellstrom(15)

10.44  License Agreement, dated December 1, 2000, among Aviation Sales, ASDC
       and Kellstrom (15)

10.45  Cooperation Agreement, dated December 1, 2000, between Kellstrom and
       Aviation Sales (15)

                                       49
<PAGE>

10.46  Letter Agreement, dated December 1, 2000, between Kellstrom and Aviation
       Sales (Equipment)(15)

10.47  Letter Agreement, dated December 1, 2000, between Kellstrom and Aviation
       Sales (Pearland)(15)

10.48  Consent and Amendment No. 3, dated November 28, 2000, to the Fourth
       Amended and Restated Credit Agreement dated as of May 31, 2000, as
       amended(15)

10.49  Amendment and Consent Agreement No. 5 for Participation Agreement and
       Certain Other Operative Agreements, dated as of December 1, 2000(15)

10.50  Amendment No. 1 to Standstill Agreement, dated December 4, 2000(15)

10.51  Amendment No. 2 to Rights Agreement, dated December 4, 2000(15)

10.52  Agreement, dated February 14, 2001, between various subsidiaries of
       Aviation Sales and Bank of America, N.A.(16)

10.53  $10.0 million Term Loan Note, dated February 14, 2001(16)

10.54  Form of Limited Guaranty in favor of Bank of America, N.A.(16)

10.55  Amendment No. 4, Consent and Waiver, dated February 14, 2001, to the
       Fourth Amended and Restated Credit Agreement dated as of May 31, 2000, as
       amended(16)

10.56  Amendment and Consent Agreement No. 7 for Lease Agreement and Certain
       Other Operative Agreements, dated as of February 14, 2001(16)

10.57  Note Modification Agreement, dated as of February 14, 2001(16)

10.58  Stock Purchase Agreement, dated December 15, 2000, among Wencor West,
       Inc. Aviation Sales and ASDC (15)

10.59  Amendment No. 5 and Waiver, dated as of April 17, 2001 to Fourth Amended
       and Restated Credit Agreement dated as of May 31, 2000, amended (17)

10.60  Letter Agreement dated April 17, 2001, regarding $15.5 million Term Loan
       (17)

10.61  Amendment and Consent Agreement No. 8 for Lease Agreement and Certain
       Other Operative Agreements (17)

10.62  Asset Purchase Agreement dated May 25, 2001 among Aviation Sales,
       Caribe Aviation, Inc. and Hamilton Sundstrand Service Corporation(18)
                                       50
<PAGE>

10.63   $13 million Replacement Term Loan Note, dated May 24, 2001(18)

10.64   Amendment No. 6 and Consent, dated May 21, 2001, to the Fourth Amended
        and Restated Credit Agreement dated as of May 31, 2000, as amended(18)

10.65   Amendment No. 7, Consent and Waiver, dated May 23, 2001, to the Fourth
        Amended and Restated Credit Agreement dated as of May 31, 2000, as
        amended (18)

10.66   Amendment and Consent Agreement No. 9 for Lease Agreement and Certain
        Other Operative Agreements, dated as of May 21, 2001 (18)

10.67   Amendment and Consent Agreement No. 10 for Lease Agreement and Certain
        Other Operative Agreements, dated as of May 24, 2001 (18)

10.68   Amendment No. 2 to Standstill Agreement between Aviation Sales, LJH
        Corporation and Lacy J. Harber (18)

10.69   Amendment No. 3 to Stockholders' Rights Plan (18)

10.70   Lockup Agreement dated as of August 14, 2001 by and among Aviation
        Sales, Consenting Stockholders and Consenting Noteholders (19)

10.71   Forbearance Letter dated August 16, 2001 of lenders under Credit
        Agreement (19)

10.72   Forbearance Letter dated August 16, 2001 of parties to the Tax Retention
        Operating Lease (19)

10.73   Consent Letter dated August 13, 2001 regarding the Fourth Amended and
        Restated Credit Agreement dated as of May 31, as amended (19)

10.74   Amendment No. 8, Consent and Waiver, dated August 30, 2001 to Fourth
        Amended and Restated Credit Agreement (19)

10.75   Consent, Waiver and Forbearance Agreement No. 11 for Lease Agreement and
        Certain Operative Agreements, dated as of September 11, 2001 (19)

10.76   Amendment No. 8, Consent and Waiver, dated as of November 27, 2001, to
        Fourth Amended and Restated Credit Agreement (21)

10.77   Note Modification Agreement to Citicorp Term Loan (21)

10.78   Consent, Waiver and Forbearance Agreement No. 12 for Lease Agreement and
        certain other Operation Agreements dated as of November 27, 2001 (21)

                                       51
<PAGE>

10.79   Employment Agreement between Aviation Sales and Gil West (22)

10.80   Amendment No. 4 to Stockholders' Rights Plan, dated as of August 14,
        2001 (1)

10.81   Post-Closing Resolution Agreement among the Company, ASDC and Kellstrom,
        dated as of February 18, 2002 (23)

10.82   Form of First Amendment to Lease regarding the Miramar Facility (23)

10.83   Form of Amendment to Non-Competition Agreement (23)

10.84   Term Sheet for Amended Consignment Agreement (23)

10.85   Form of Waiver and Consent, dated April 18, 2002, to Fourth Amended and
        Restated Credit Agreement (1)

10.86   Form of Amendment and Waiver Agreement No. 13 for Lease Agreement and
        certain other Operative Agreements (1)

21.1    Subsidiaries of Aviation Sales (1)

23.1    Consent of Arthur Andersen LLP (1)

25.1    Statement of Eligibility of Trustee on Form T-1 (22)

99.1    Dealer Manager Agreement by and between Aviation Sales and Houlihan
        Lokey Howard & Zukin Capital dated as of January 9, 2002 (1)

99.2    Letter Regarding Arthur Andersen LLP (1)

 Notes to Exhibits
 -----------------

(1) Filed herewith

(2) Incorporated by reference to Aviation Sales' Registration Statement on
    Form S-1 dated April 15, 1996 (File No. 333-3650)

(3) Incorporated by referenced to Aviation Sales' Registration Statement on
    Form S-4 dated March 26, 1998 (File No. 333-48669)

(4) Incorporated by reference to Amendment No. 1 to Aviation Sales' Registration
    Statement on Form S-1 dated June 6, 1996 (File No. 333-3650)


                                       52
<PAGE>

(5)  Incorporated by reference to Aviation Sales' Annual Report on Form 10-K for
     the year ended December 31, 1996

(6)  Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     dated December 17, 1998

(7)  Incorporated by reference to Aviation Sales' Annual Report on Form 10-K for
     the year ended December 31, 1998

(8)  Incorporated by reference to Aviation Sales' Quarterly Report on Form 10-Q
     for the quarter and six months ended June 30, 1999

(9)  Incorporated by reference to Aviation Sales' Current Report on Form 8-A
     filed November 15, 1999

(10) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed on March 27, 2000

(11) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed on June 13, 2000

(12) Incorporated by reference to Aviation Sales' Quarterly Report on Form 10-Q
     for the quarter and six months ended June 30, 2000

(13) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed on September 22, 2000

(14) Incorporated by reference to Aviation Sales' Quarterly Report on Form 10-Q
     for the quarter and nine months dated September 30, 2000

(15) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed on December 18, 2000

(16) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed on March 1, 2001

(17) Incorporated by reference to Aviation Sales' Annual Report on Form 10-K for
     the year ended December 31, 2000

(18) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed May 25, 2001

(19) Incorporated by reference to Aviation Sales' Quarterly Report on Form 10-Q
     for the quarter and six months ended June 30, 2001.

                                       53
<PAGE>

(20) Previously filed with Aviation Sales' Registration Statement on Form S-4
     filed September 14, 2001.

(21) Incorporated by reference from Aviation Sales' Quarterly Report on Form
     10-Q for the quarter and nine months ended September 30, 2001.

(22) Previously filed with Aviation Sale's Amendment No. 2 to Registration
     Statement on Form S-4 filed December 13, 2001.

(23) Incorporated by reference to Aviation Sales' Current Report on Form 8-K
     filed March 5, 2002

(24) Previously filed with Aviation Sales' Amendment No. 3 to Registration
     Statement on Form S-4 filed January 9, 2002.

(B)  REPORTS ON FORM 8-K

The Company did not file a Current Report on Form 8-K during the fourth quarter
of 2001.  However, in the first quarter of 2002, the Company filed a Current
Report on Form 8-K, dated February 18, 2002, reporting under Item 5 the
completion of the restructuring and the Post-Closing Resolution Agreement
between the Company and Kellstrom.

(C)  EXHIBITS

For exhibits, see Item 14(A)(3) above.

                                       54
<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.

TIMCO AVIATION SERVICES, INC.
(Registrant)

BY: /s/ Roy T. Rimmer, Jr.                                      April 22, 2002
--------------------------
Roy T. Rimmer, Jr., Chairman 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 AND TITLE:                                         DATE:


/s/ Roy T. Rimmer, Jr.                                       April 22, 2002
------------------------------------------------
Roy T. Rimmer, Jr.
Chairman and Chief Executive Officer
of the Board
(Principal Executive Officer)

/s/ Gil West                                                 April 22, 2002
-------------------------------------------------
Gil West
President (Principal Operating Officer)

/s/ C. Robert Campbell                                       April 22, 2002
-------------------------------------------------
C. Robert Campbell
Executive Vice President and Chief Financial Officer
(Principal Financial and Accounting Officer)


                                       55
<PAGE>

/s/ Jack Hersch                                              April 22, 2002
-------------------------------------------------
Jack Hersh
Director


/s/ Philip B. Schwartz                                       April 22, 2002
-------------------------------------------------
Philip B. Schwartz
Director


/s/ Sam Humphreys                                            April 22, 2002
-------------------------------------------------
Sam Humphreys
Director


/s/ Ben Quevedo                                              April 22, 2002
-------------------------------------------------
Ben Quevedo
Director


/s/ Steven L. Gerard                                         April 22, 2002
-------------------------------------------------
Steven L. Gerard
Director


/s/  Stephen E. Gorman                                       April 22, 2002
-------------------------------------------------
Stephen E. Gorman
Director

                                       56
<PAGE>

      CONSOLIDATED FINANCIAL STATEMENTS OF TIMCO AVIATION SERVICES, INC.
                               AND SUBSIDIARIES


                         INDEX TO FINANCIAL STATEMENTS

                 Years Ended December 31, 1999, 2000 and 2001:
<TABLE>
<CAPTION>
REPORT TITLE                                                          PAGE NO.
------------                                                          --------
<S>                                                                   <C>

Report of Independent Certified Public Accountants..................       F-2
Consolidated Balance Sheets.........................................       F-3
Consolidated Statements of Operations...............................       F-4
Consolidated Statements of Stockholders' Equity (Deficit)...........       F-5
Consolidated Statements of Cash Flows...............................       F-6
Notes to Consolidated Financial Statements..........................       F-8
Schedule II - Valuation and Qualifying Accounts.....................      F-38
</TABLE>

                                      F-1
<PAGE>

               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS



To TIMCO Aviation Services, Inc.:

     We have audited the accompanying consolidated balance sheets of TIMCO
Aviation Services, Inc. (a Delaware corporation formerly known as Aviation Sales
Company) and subsidiaries as of December 31, 2000 and 2001, and the related
consolidated statements of operations, stockholders' equity (deficit) and cash
flows for each of the three years in the period ended December 31, 2001. These
financial statements and the schedule referred to below are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements and schedule based on our audits.

     We conducted our audits in accordance with auditing standards generally
accepted in the United States.  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 audits provide a
reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of TIMCO Aviation Services,
Inc. and subsidiaries as of December 31, 2000 and 2001, and the results of their
operations and their cash flows for each of the three years in the period ended
December 31, 2001 in conformity with accounting principles generally accepted in
the United States.

     The accompanying financial statements have been prepared assuming that the
Company will continue as a going concern. As discussed in Notes 1, 7 and 11, the
Company's senior debt ($59.3 million at December 31, 2001) comes due in July
2002 and August 2002, and the Company has insufficient liquidity to repay these
loans. This matter raises substantial doubt as to the Company's ability to
continue as a going concern. Management's plans in regard to this matter are
discussed in Notes 1, 7 and 11. The accompanying consolidated financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.

     Our audits were made for the purpose of forming an opinion on the basic
financial statements taken as a whole.  The schedule listed in the index to
financial statements is presented for purposes of complying with the Securities
and Exchange Commission's rules and is not part of the basic financial
statements.  This schedule has been subjected to the auditing procedures applied
in the audits of the basic financial statements and, in our opinion, is fairly
stated in all material respects in relation to the basic financial statements
taken as a whole.

Arthur Andersen LLP


Miami, Florida,
  April 16, 2002 (except with respect to the matter discussed in the first
  paragraph of the Liquidity section of Note 1, as to which the date is April
  19, 2002).

                                      F-2
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                                 December 31,
                                                                                    ------------------------------------
                                                                                           2000                2001
                                                                                    -----------------     --------------
                                                                                      (In thousands, except share data)
<S>                                                                                 <C>                   <C>
                                      ASSETS
CURRENT ASSETS:
  Cash and cash equivalents....................................................             $      --          $      --
  Accounts receivable, net of allowance of $7,454 and $11,335 in 2000
   and 2001, respectively......................................................                67,558             26,936
  Inventories, net.............................................................                53,115             42,926
  Income tax receivable........................................................                 7,578              6,236
  Other current assets.........................................................                 3,206              4,002
                                                                                    -----------------     --------------
Total current assets...........................................................               131,457             80,100

EQUIPMENT ON LEASE, net........................................................                 5,749                360
FIXED ASSETS, net..............................................................                65,770             38,471
AMOUNTS DUE FROM RELATED PARTIES...............................................                 1,792                 --

OTHER ASSETS:
  Goodwill, net................................................................                41,390             26,124
  Deferred financing costs, net................................................                 5,928              6,637
  Notes receivable from KAV Inventory, LLC.....................................                29,400                 --
  Net assets of discontinued operations........................................                 3,479                 --
  Capitalized lease asset held for sale........................................                    --             25,240
  Other........................................................................                15,646              4,242
                                                                                    -----------------     --------------
Total other assets.............................................................                95,843             62,243
                                                                                    -----------------     --------------
Total assets...................................................................             $ 300,611          $ 181,174
                                                                                    =================     ==============

                           LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
  Accounts payable.............................................................             $  30,214          $  25,969
  Accrued expenses.............................................................                20,736             20,994
  Accrued interest.............................................................                 6,989             12,113
  Current maturities of notes payable..........................................                    29             22,000
  Current maturities of capital lease obligations..............................                   178             25,450
  Revolving loan...............................................................                35,959             12,074
  Customer deposits............................................................                 7,559             14,820
  Net liabilities of discontinued operations...................................                    --              5,395
  Other........................................................................                 5,120              5,363
                                                                                    -----------------     --------------
Total current liabilities......................................................               106,784            144,178

LONG-TERM LIABILITIES:
  Senior subordinated notes, net................................................               164,345            164,437
  Notes payable, net of current portion........................................                16,498                 --
  Capital lease obligations, net of current portion............................                 3,852              3,890
  Deferred income..............................................................                    36                 36
  Other long-term liabilities..................................................                 2,204                 --
                                                                                    -----------------     --------------
Total long-term liabilities....................................................               186,935            168,363

Commitments and Contingencies (See footnotes)..................................

STOCKHOLDERS' EQUITY (DEFICIT):
  Preferred stock, $.01 par value, 1,000,000 shares authorized, none
   outstanding, 15,000 shares designated Series A Junior participating.........                    --                 --
  Common stock, $.001 par value, 30,000,000 shares authorized, 1,501,532
   issued and outstanding at December  31, 2000 and 2001, respectively.........                     2                  2
  Additional paid-in capital...................................................               150,301            153,277
  Accumulated deficit..........................................................              (143,411)          (284,646)
                                                                                    -----------------     --------------
Total stockholders' equity (deficit)...........................................                 6,892           (131,367)
                                                                                    -----------------     --------------
Total liabilities and stockholders' equity (deficit)...........................             $ 300,611          $ 181,174
                                                                                    =================     ==============
</TABLE>

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

                                      F-3
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS

<TABLE>
<CAPTION>
                                                                                             For the Years Ended December 31,
                                                                                       ------------------------------------------
                                                                                           1999           2000           2001
                                                                                       -----------     ----------     -----------
                                                                                            (In thousands, except share data)
<S>                                                                                    <C>              <C>            <C>
Operating Revenues:
  Sales, net..................................................................           $  359,956     $  333,289     $  262,303
  Other.......................................................................               11,797          4,788          1,837
                                                                                       ------------     ----------     ----------
  Total operating revenues....................................................              371,753        338,077        264,140
Cost of sales.................................................................              307,944        353,331        259,647
                                                                                       ------------     ----------     ----------
  Gross profit (loss).........................................................               63,809        (15,254)         4,493
Operating expenses............................................................               41,774         74,580         64,305
                                                                                       ------------     ----------     ----------
  Income (loss) from operations...............................................               22,035        (89,834)       (59,812)

Interest expense..............................................................               18,649         20,347         25,778
Charge to reserve notes receivable from KAV Inventory, LLC....................                   --             --         37,900
Other (income) expense........................................................               (1,327)           925          1,165
                                                                                       ------------     ----------     ----------
  Income (loss) before income taxes, equity income (loss) of affiliates and
   discontinued operations....................................................                4,713       (111,106)      (124,655)
Income tax expense............................................................                3,004          4,810            621
                                                                                       ------------     ----------     ----------
  Income (loss) before equity income (loss) of affiliates and discontinued operations         1,709       (115,916)      (125,276)
Equity income (loss) of affiliates, net of income taxes.......................                1,289             43         (6,573)
                                                                                       ------------     ----------     ----------
  Income (loss) from continuing operations....................................                2,998       (115,873)      (131,849)

Discontinued Operations:
  Operations, net of income taxes.............................................              (24,721)       (23,432)            --
  Loss on disposal, net of income taxes.......................................                   --        (72,325)        (9,386)
                                                                                       ------------     ----------     ----------
     Net Loss.................................................................           $  (21,723)    $ (211,630)    $ (141,235)
                                                                                       ============     ==========     ==========

Basic Earnings (Loss) Per Share:
  Income (loss) from continuing operations....................................           $     2.16     $   (77.17)    $   (87.81)
  Loss from discontinued operations...........................................               (17.78)        (63.77)         (6.25)
                                                                                       ------------     ----------     ----------
     Net Loss.................................................................           $   (15.62)    $  (140.94)    $   (94.06)
                                                                                       ============     ==========     ==========

Diluted Earnings (Loss) Per Share:
  Income (loss) from continuing operations....................................           $     2.12     $   (77.17)    $   (87.81)
  Loss from discontinued operations...........................................               (17.74)        (63.77)         (6.25)
                                                                                       ------------     ----------     ----------
     Net Loss.................................................................           $   (15.62)    $  (140.94)    $   (94.06)
                                                                                       ============     ==========     ==========

Weighted average shares outstanding:
  Basic.......................................................................            1,390,600      1,501,532      1,501,532
                                                                                       ============     ==========     ==========
  Diluted.....................................................................            1,416,844      1,501,532      1,501,532
                                                                                       ============     ==========     ==========
</TABLE>

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

                                      F-4
<PAGE>

                TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)

<TABLE>
<CAPTION>
                                                                                                Retained
                                                                           Additional           Earnings            Total
                                                                            Paid-in           (Accumulated       Stockholders'
                                             Common Stock                   Capital             Deficit)        Equity (Deficit)
                                     ---------------------------------- ---------------  -------------------- -------------------
                                                                           (In thousands, except share data)
                                     ---------------------------------- ---------------  -------------------- -------------------
                                         Shares             Amount
                                     -------------     ---------------- ---------------  -------------------- -------------------
<S>                                  <C>               <C>              <C>              <C>                  <C>

Balance as of December 31, 1998....      1,251,581                  $ 1        $ 64,355             $  89,942           $ 154,298

  Net loss.........................             --                   --              --               (21,723)            (21,723)
  Secondary stock offering.........        230,000                    1          79,861                    --              79,862
  Stock options exercised..........         19,951                   --           6,085                    --               6,085
                                     -------------     ---------------- ---------------  -------------------- -------------------
Balance as of December 31, 1999....      1,501,532                    2         150,301                68,219             218,522

  Net loss.........................             --                   --              --              (211,630)           (211,630)
                                     -------------     ---------------- ---------------  -------------------- -------------------
Balance as of December 31, 2000....      1,501,532                    2         150,301              (143,411)              6,892

  Net loss.........................             --                   --              --              (141,235)           (141,235)

  Warrants issued to
   stockholders for providing                   --                   --           2,892                    --               2,892
   credit support..................
  Warrants issued to
   stockholders in connection with
   the sale of an asset............             --                   --              46                    --                  46
  Warrants issued to third
   parties.........................             --                   --              38                    --                  38
                                     -------------     ---------------- ---------------  -------------------- -------------------
Balance as of December 31, 2001...       1,501,532                  $ 2        $153,277             $(284,646)          $(131,367)
                                     =============     ================ ===============  ==================== ===================
</TABLE>

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

                                      F-5
<PAGE>

                TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                                                        For the Years Ended December 31,
                                                                                   ---------------------------------------
                                                                                       1999          2000          2001
                                                                                   -----------    -----------    ---------
                                                                                                (In thousands)
<S>                                                                                <C>             <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss.........................................................................   $(21,723)    $(211,630)    $(141,235)

Adjustments to reconcile net loss to net cash provided by (used in) operating
 activities:
  Loss on disposal of discontinued operations......................................         --        72,325         9,386
  Charge to reserve notes receivable from KAV Inventory, LLC.......................         --            --        37,900
  Depreciation and amortization....................................................     10,132        14,133        14,981
  Write-down of long-lived assets..................................................        297         7,808        33,940
  Proceeds from sale of equipment on lease, net of gain............................      2,960         3,188         3,282
  Gain on sale of fixed assets.....................................................     (1,432)           --            --
  Equity (income) loss of affiliate, net of income taxes...........................     (1,289)          (43)        6,573
  Gain on sale of subsidiary.......................................................         --            --        (5,664)
  Income on non-refundable lease deposit...........................................         --            --        (2,204)
  Expense from issuances of warrants...............................................         --            --            84
  Provision for inventory obsolescence.............................................     12,814         3,525         2,699
  Provision for doubtful accounts..................................................      4,995        20,343         9,502
  Write-down of stockholder note...................................................         --           200            --
  Loss on sale of affiliate........................................................         --           859            --
  Deferred income taxes............................................................      3,174         1,492            --
  (Increase) decrease in accounts receivable.......................................    (46,894)        4,025        28,680
  (Increase) decrease in inventories...............................................    (37,962)       35,472         2,321
  (Increase) decrease in other current assets......................................    (29,470)       26,248         1,278
  (Increase) decrease in other non-current assets..................................        289        (4,078)        5,151
  Increase (decrease) in accounts payable..........................................     (3,369)       16,266        (2,047)
  Increase (decrease) in accrued expenses..........................................      7,289        11,696         5,445
  Increase (decrease) in deferred income...........................................       (257)       (1,077)           --
  Increase (decrease) in other liabilities.........................................      1,405        (3,457)        7,504
                                                                                   -----------    ----------   -----------
    Net cash provided by (used in) continuing operating activities.................    (99,041)       (2,705)       17,576
                                                                                   -----------    ----------   -----------
    Net cash provided by (used in) discontinued operations.........................    (15,598)       50,678            66
                                                                                   -----------    ----------   -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Cash used in acquisitions, net of cash acquired..................................    (18,080)           --            --
  Purchases of fixed assets........................................................    (17,635)       (9,802)         (778)
  Purchases of equipment on lease..................................................     (9,087)           --            --
  Proceeds from sale of subsidiary.................................................         --            --        21,290
  Purchase of facility.............................................................     (3,500)           --            --
  Proceeds from sale of land held for investment...................................     11,556            --            --
  Purchase of land held for investment.............................................    (10,124)           --            --
  Payments from related parties....................................................        105           106         1,792
  Investment in joint venture......................................................     (2,500)       (3,734)         (339)
  Proceeds from sale of joint venture..............................................         --         1,455            --
  Net proceeds from the sale of discontinued operations............................         --       175,315            --
                                                                                   -----------    ----------   -----------
    Net cash provided by (used in) investing activities............................   $(49,265)    $ 163,340     $  21,965
                                                                                   -----------    ----------   -----------
</TABLE>

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

                                      F-6
<PAGE>

                TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

               CONSOLIDATED STATEMENTS OF CASH FLOWS--(Continued)

<TABLE>
<CAPTION>
                                                                                               For the Years Ended December 31,
                                                                                            ---------------------------------------
                                                                                                1999          2000          2001
                                                                                            -----------     ---------     ---------
                                                                                                        (In thousands)
<S>                                                                                        <C>              <C>           <C>
CASH FLOWS FROM FINANCING ACTIVITIES:
  Borrowings of amounts under senior debt facility.......................................     $ 567,815     $ 460,593     $ 314,510
  Repayment of amounts under senior debt facility........................................      (472,242)     (694,214)     (346,825)
  Proceeds from sale of common stock.....................................................        79,862            --            --
  Proceeds of term loan..................................................................            --        15,500        12,000
  Payment of term loan...................................................................            --            --        (5,500)
  Payments on equipment loans............................................................          (627)         (201)         (998)
  Payments on capital leases.............................................................          (184)         (147)       (9,000)
  Stock options exercised................................................................         5,220            --            --
  Payment of deferred financing costs....................................................        (1,573)      (10,525)       (3,794)
  Payments on other notes payable........................................................        (3,472)       (3,750)           --
                                                                                            -----------     ---------     ---------
    Net cash provided by (used in) financing activities..................................       174,799      (232,744)      (39,607)
                                                                                            -----------     ---------     ---------

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS.....................................        10,895       (21,431)           --
                                                                                            -----------     ---------     ---------
CASH AND CASH EQUIVALENTS, beginning of period...........................................        10,536        21,431            --
                                                                                            -----------     ---------     ---------
CASH AND CASH EQUIVALENTS, end of period.................................................     $  21,431     $      --     $      --
                                                                                            ===========     =========     =========
SUPPLEMENTAL SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:

  Notes received from sale of inventory to KAV Inventory, LLC............................     $      --     $  29,400     $   8,500
                                                                                            ===========     =========     =========
  Value of warrants issued to stockholders for providing credit support and in connection
   with the sale of an asset, and to third parties.......................................     $      --     $   1,079     $   2,976
                                                                                            ===========     =========     =========

  Acquisition of capitalized lease asset (See Note 11)...................................     $      --     $      --     $  34,240
                                                                                            ===========     =========     =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

  Interest paid..........................................................................     $  32,817     $  39,705     $  12,470
                                                                                            ===========     =========     =========
  Income taxes paid......................................................................     $  18,673     $   1,028     $      60
                                                                                            ===========     =========     =========
</TABLE>

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

                                      F-7
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


NOTE 1 --  GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, ORGANIZATION
           AND OPERATIONS

     TIMCO Aviation Services, Inc. ("TAS" or the "Company"), formerly known as
Aviation Sales Company, is a Delaware corporation which through its subsidiaries
provides aircraft maintenance, repair and overhaul ("MR&O") services to
commercial passenger airlines, air cargo carriers, aircraft leasing companies,
maintenance and repair facilities and aircraft parts redistributors throughout
the world.  During 2000, the Company sold substantially all of the assets of its
parts redistribution operation, new parts distribution operation and
manufacturing operations.  See Note 4 for further discussion.  The results of
operations for these businesses are included in the accompanying consolidated
statements of operations as discontinued operations.  During 2001, the Company
also sold one of its MR&O operations.  The results of this business are included
in the accompanying consolidated results of operations.

     On February 28, 2002, the Company completed a significant restructuring of
its capital and equity. See Note 17 for further discussion.

     Concurrent with the completion of the note exchange and rights offering,
the Company changed its capitalization by increasing the number of its
authorized shares of common stock from 30,000 shares to 500,000 shares and by
reducing the number of its issued and outstanding shares of common stock by
converting every ten shares of its issued and outstanding common stock into one
share.  Additionally, the Company changed it corporate name from "Aviation Sales
Company" to "TIMCO Aviation Services, Inc." All share and per share data
contained herein reflects completion of the above-described one-share-for-ten-
shares reverse stock split.

SECONDARY OFFERING

     In June 1999, the Company completed a public offering of 230 shares of its
common stock.  The net proceeds of the public offering, $79,862, were used to
repay senior indebtedness.

SALE OF SUBSIDIARY

     In May 2001, the Company completed the sale of the assets of its Caribe
Aviation component repair MR&O operation.  The purchase price was $22,500, of
which $21,750 was received in cash at the closing and the balance will be
received within one year, subject to post closing adjustments.  The Company used
$10,000 of the proceeds from the sale of Caribe Aviation ("CARIBE") to repay the
Credit Facility (defined below) and $5,500 to repay borrowings under the
Company's two term loans. The balance, net of expenses of $460, was

                                      F-8
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


used for working capital. In addition, the purchaser acquired the real estate
and facility on which the Caribe operation was located for an aggregate purchase
price of $8,500. The proceeds from the sale of the real estate and facility were
used to reduce the Company's outstanding tax retention operating lease ("TROL")
financing. See Note 11.

     During 2001, the Company recognized a gain on the sale of Caribe Aviation
and income on a non-refundable lease deposit that had previously been recorded
as a long-term liability totaling $7,868 in the aggregate. These amounts are
recorded in other expense in the accompanying consolidated statements of
operations. In addition, during 2001 the Company received settlements on
accounts receivable of its former redistribution operation that had previously
been fully reserved. These collections, totaling $2,645, are recorded as an
offset to the loss from discontinued operations in the accompanying consolidated
statements of operations.

LIQUIDITY

     The accompanying consolidated financial statements have been prepared
assuming the Company will continue as a going concern. On several occasions in
2000 and 2001 the Company has been out of compliance with certain of the
covenants contained in the Company's credit agreement with its senior lenders
and under the TROL Financing lease. The Company's senior lenders and the TROL
financing lender waived all of the covenant violations which occurred during
2000 and 2001 and, on April 19, 2002, the senior lenders and the TROL financing
lender waived several non-payment defaults under their respective facilities.
Since May 31, 2000, the Company has amended and restated its senior credit
facility and amended its TROL financing lease on several occasions.

     As discussed in Note 4, during 2000 and 2001 the Company sold substantially
all of the assets of its parts redistribution operation, new parts distribution
operation, manufacturing operations and one of its MR&O operations.  The
proceeds from these sales were used to repay senior indebtedness and, with
respect to the sale of the MR&O operation, to repay senior indebtedness and for
working capital. In addition: (i) in February 2000 the Company borrowed $15,500
under a supplemental term loan with the financial institution that is the agent
for the revolving credit facility, and (ii) in February 2001 the Company
borrowed $10,000 under a term loan from a second financial institution. The
proceeds from these loans were used to repay senior indebtedness and for working
capital. The revolving credit facility and the remaining balance on the $15,500
term loan ($12,000) mature in July 2002 and the $10,000 term loan matures in
August 2002. As a result of the above transactions, the outstanding balance on
the revolving credit facility was reduced from $268,013 as of March 31, 2000 to
$12,074 as of December 31, 2001.

     As of April 16, 2002, the Company had $9,966 of availability for borrowing
under its revolving credit facility. The Company has also recently closed (one
of which has been closed on a temporary basis) two of its airframe heavy
maintenance MR&O facilities, consolidated the operations of one of its component
overhaul MR&O operations from two facilities to one, reduced its headcount at
all of its MR&O facilities and implemented salary and benefit reductions that
affected virtually all employees in order to lower its operating expenses.
Further, the Company was obligated to make $6,704 in interest payments on its 8
1/8% senior subordinated notes on August 15, 2001 and February 15, 2002,
however, the Company did not make the payments because of its agreement with the
holders of 73.02% of its outstanding senior notes regarding the then pending
exchange offer, which is more fully discussed in Note 17. The Company is also
currently working to refinance its senior debt, all of which comes due in July
2002 and August 2002. The Company expects that it will refinance its senior debt
prior to the maturing of such debt, although there can be no assurance that such
refinancing can be effected. Further, although the Company expects to be able to
meet its working capital requirements from its available resources and from
other sources, including funds available under its revolving credit facility,
from operations, from sales of assets and further equity and/or debt infusions
and from collection of the income tax receivable, there can be no assurance that
the Company will have sufficient working capital or that such other sources of
funding will be available to the Company to meet its obligations.

                                      F-9
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


ACCOUNTING ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting periods.  Actual results could differ from those estimates.
Principal estimates made by the Company include the estimated losses on disposal
of discontinued operations, the allowance to reduce inventory to the lower of
cost or net realizable value, the estimated profit recognized as aircraft
maintenance, design and construction services are performed, the allowance for
doubtful accounts and notes receivable, the realizability of its investment in
affiliates, estimates of future cash flows in support of its long lived assets,
medical benefit accruals, the estimated fair value of the facilities under
capital lease, and the allowances for litigation and environmental costs. A
principal assumption made by the Company is that inventory will be utilized and
realized in the normal course of business and may be held for a number of years.

PRINCIPLES OF CONSOLIDATION

     The accompanying consolidated financial statements include the accounts of
the Company and its wholly owned subsidiaries. Investments in joint ventures are
accounted for under the equity method of accounting. All significant
intercompany transactions and balances have been eliminated.

RECLASSIFICATIONS

     Assets, liabilities, revenues and expenses of discontinued operations have
been separately reclassified in the 1999 consolidated financial statements.
Certain other prior year amounts included in the accompanying consolidated
financial statements have been reclassified to conform with the 2001
presentation.

CASH AND CASH EQUIVALENTS

     The Company considers all deposits with an original maturity of three
months or less to be cash equivalents.

REVENUE RECOGNITION

     Revenues from aircraft maintenance service are generally recognized when
services are performed and unbilled receivables are recorded based upon the
percentage of completion method.  Unbilled receivables are billed on the basis
of contract terms (which are generally on completion of an aircraft) and
deliveries. These service revenues are recorded in revenue over the course of
the contract as the services are rendered. During 2001, the Company changed its
method of accounting for revenue recognition at its engine overhaul facility.
Revenues related to engine overhaul services are now recognized upon shipment of
the overhauled engine. Prior to this change, revenue was recognized as services
were performed based upon a percentage of completion method. The change in the
method of accounting for revenue recognition at the Company's engine overhaul
facility did not have a material impact on the Company's financial position or
current or prior periods results of operations. Gain on sale of equipment on
lease is included in other operating revenue in the accompanying consolidated
statements of operations. The Company exchanges rotable parts in need of service
or overhaul for new, overhauled or
                                      F-10
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


serviceable parts in its inventory for a fee. Fees on exchanges are recorded as
sales at the time the unit is shipped.

     With respect to discontinued operations, all of which were sold during
2000, repairs and sales of aircraft parts were recognized as revenue when a unit
was shipped and title had passed to the customer or when a repaired unit was
returned to the customer.  Transfers of inventory to customers which included a
related acquisition of inventory from the same third party for a similar amount
were not recognized as revenue. Certain of the discontinued operations also
warehoused and sold inventories on behalf of others under consignment
arrangements. Sales of aircraft parts from consignment inventories were recorded
as revenue upon shipment of the unit, since pursuant to the terms of these
consignment arrangements the Company acquired title to the consigned inventory
immediately prior to sale. As such, these sales were reflected on a gross basis.
The Company also performed inventory repair management and warehouse management
services for customers on a contractual basis.

INVENTORIES

     Inventories, which consist primarily of new, overhauled, serviceable and
repairable aircraft parts, are stated at the lower of cost or market on
primarily a specific identification basis.  In instances where bulk purchases of
inventory items are made, cost is determined based upon an allocation by
management of the bulk purchase price to the individual components. Expenditures
required for the recertification of parts are capitalized as inventory and are
expensed as the parts associated with the recertification are sold.  Cost of
inventory includes raw materials, labor and overhead.  The Company maintains raw
materials, work in progress and finished goods inventories in support of its
operations. At December 31, 2000 and 2001, inventories consisted of the
following:

<TABLE>
                                                                       2000                            2001
                                                             -------------------                 ---------------
        <S>                                                  <C>                                 <C>
        Finished goods...................................              $34,112                       $25,671
        Work in progress.................................               15,415                        16,812
        Raw materials....................................                  438                            26
        A-300 aircraft...................................                3,150                           417
                                                             -------------------                 ---------------
                                                                       $53,115                       $42,926
                                                             ===================                 ===============
</TABLE>

     The Company provides an allowance to reduce the inventory carrying value to
the lower of cost or net realizable value.  In determining net realizable value,
the Company assumes that its inventory will be utilized in the normal course of
business and not on a liquidation basis.  Such inventory may be held for a
number of years.

EQUIPMENT ON LEASE

     The Company leases engines and spare parts inventories to customers in the
airline industry on a worldwide basis through operating leases.  Operating lease
income is recognized on a straight-line basis over the term of the underlying
leases and is included in other operating revenue in the accompanying
consolidated statements of operations.  The cost of equipment on lease is
amortized, principally on a straight-line basis, to the estimated remaining net
realizable value over the shorter of the lease term or the economic life of the
equipment. The Company has been actively liquidating its leased assets
portfolio. As of December 31, 2001, the Company had one remaining lease in place
which expires in July of 2002, at which time the Company will no longer be in
the equipment leasing business.

                                      F-11
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


FIXED ASSETS, NET

     Fixed assets are stated at cost, and at December 31, 2000 and 2001,
consisted of the following:

<TABLE>
                                                        Depreciable Life                   2000                 2001
                                                    ----------------------    -----------------      ---------------
<S>                                                 <C>                       <C>                    <C>
Land                                                                                   $    114             $    114
Buildings                                             29 years                            5,709                5,366
Machinery and equipment                               3 to 7 years                       36,967               33,091
Furniture and fixtures                                3 to 5 years                       11,715                2,483
Leasehold improvements                                Shorter of lease
                                                      term or useful life                40,473               31,065
                                                                              -----------------      ---------------
                                                                                         94,978               72,119
Accumulated depreciation and amortization                                               (29,208)             (33,648)
                                                                              -----------------      ---------------
                                                                                       $ 65,770             $ 38,471
                                                                              =================      ===============
</TABLE>

     For financial reporting purposes, the Company provides for depreciation and
amortization of fixed assets using the straight-line method at annual rates
sufficient to amortize the cost of the asset less estimated salvage values over
the assets' estimated useful lives.  Maintenance and repair expenditures are
charged to expense as incurred, and expenditures for improvements and major
renewals are capitalized.  The carrying amounts of assets which are sold or
retired and the related accumulated depreciation are removed from the accounts
in the year of disposal, and any resulting gain or loss is reflected in the
statement of operations.  Depreciation and amortization expense amounted to
$5,061, $8,815 and $6,768, respectively, for the years ended December 31, 1999,
2000 and 2001.

     Impairment of long-lived assets are recognized when events or changes in
circumstances indicate that the carrying amount of the asset, or related groups
of assets, may not be recoverable and the Company's estimate of undiscounted
cash flows over the assets' remaining estimated useful life are less than the
assets' carrying value.  Measurement of the amount of impairment may be based
upon appraisals, market values of similar assets or estimated discounted future
cash flows resulting from the use and ultimate disposition of the asset.  Due to
the current economic environment and the depressed status of the aviation
industry, including the market for overhaul services relating to JT8D engines
and components, heavy airframe maintenance relating to earlier generation
aircraft and refurbishment of interiors, and based upon the results of
operations of the Company's subsidiaries, during the year ended December 31,
2001 the Company recognized non-cash charges totaling $15,690 relating to an
impairment of leasehold improvements and fixed assets of these operations, which
is included in operating expenses in the consolidated statements of operations.
Additionally, the Company recognized a non-cash charge of $2,853 relating to an
impairment of leasehold improvements at another facility.

                                      F-12
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


INVESTMENTS

     During May 2000, the Company liquidated its investment in a joint venture.
In connection with the disposition of the joint venture, the Company recorded a
charge of $859, which is included in other (income) expense in the accompanying
consolidated statement of operations.

     In August 1999, the Company obtained a 50% interest in a limited liability
corporation that designs, manufactures and installs an FAA approved conversion
kit that converts certain Boeing 727 aircraft from passenger configuration to
cargo configuration. The initial investment was $2,500. During 2000 and 2001,
the Company invested an additional $3,734 and $339, respectively in the form of
cash advances and services. The Company accounts for this investment under the
equity method. Sales to date have been minimal and the Company has incurred
losses to date in fulfilling these sales. Realizability of this investment is
dependent on the ability of the limited liability corporation to attract new
business during future periods at rates sufficient to cover its costs including
the investment made by the Company. As a result of current economic and industry
conditions, during the year ended December 31, 2001, the Company recorded a
charge of $6,417 to reserve in full the unamortized carrying value of this
investment.

     The total carrying value of equity investment at December 31, 2000 and 2001
was $6,234 and $-0-, respectively, and is included in other assets in the
accompanying consolidated balance sheets. Summarized results of operations for
equity investments for the years ended December 31, 1999, 2000 and 2001 are as
follows:

<TABLE>
<CAPTION>

                                                            1999                  2000                 2001
                                                     -----------------    ------------------      ---------------
<S>                                                    <C>                  <C>                     <C>
Net sales                                                 $38,338                 $ 725               $1,450
Gross profit                                                7,341                   (75)                (215)
Net income (loss)                                           5,298                   (75)                (215)
</TABLE>

INTANGIBLE ASSETS

     Costs associated with obtaining financing are included in the accompanying
consolidated balance sheets as deferred financing costs and are being amortized
over the terms of the loans to which such costs relate.  Amortization of
deferred financing

                                      F-13
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


costs included in continuing operations for the years ended December 31, 1999,
2000 and 2001 was $510, $2,622 and $5,977, respectively, and is included in
interest expense in the accompanying consolidated statements of operations.
Amortization of deferred financing costs included in discontinued operations for
the years ended December 31, 1999 and 2000 was $1,214, and $11,039 respectively.
During 2000, the Company completed sales of certain of its operations and assets
and the liquidation of a joint venture, and used the proceeds to repay senior
indebtedness outstanding under the Credit Facility. See Notes 4 and 7. As a
result of these dispositions, during 2000 the Company's commitment under its
Credit Facility was reduced and the Company wrote off the deferred financing
costs of $5,407 that related to that reduction, of which $1,074 was included in
amortization of deferred financing costs in continuing operations and $4,333 was
included in amortization of deferred financing costs in discontinued operations.
See Note 7. The cost and accumulated amortization of deferred financing costs as
of December 31, 2000 and 2001 is as follows:

                                                          2000          2001
                                                       ----------    ----------
             Original basis.........................     $ 17,180      $ 23,764
             Accumulated amortization...............      (11,252)      (17,127)
                                                       ----------    ----------
                                                         $  5,928      $  6,637
                                                       ==========    ==========

     The excess of the purchase price over the fair values of the net assets
acquired from acquisitions of businesses has been recorded as goodwill and is
being amortized on a straight-line basis over 20 years.

     Effective January 1, 1999, the Company revised the estimated fair market
values allocated to goodwill and inventories relating to an acquisition
accounted for under the purchase method.  This revision resulted in a reduction
in goodwill and increase in inventories of $1,410.  Amortization expense for the
years ended December 31, 1999, 2000 and 2001 was $2,360, $2,490 and $1,900,
respectively.  Goodwill and accumulated amortization at December 31, 2000 and
2001 are as follows:

                                                          2000          2001
                                                       ----------    ----------
            Original basis.........................       $46,855       $31,135
            Accumulated amortization...............        (5,465)       (5,011)
                                                       ----------    ----------
                                                          $41,390       $26,124
                                                       ==========    ==========

     The Company continually evaluates whether events and circumstances have
occurred that may warrant revision of the estimated useful life of intangible
assets or whether the remaining balance of intangible assets should be evaluated
for possible impairment.  The Company uses an estimate of the related
undiscounted cash flows over the remaining life of the intangible assets in
measuring whether there is an impairment.  Measurement of the amount of
impairment may be based upon appraisals, market values of similar assets or
estimated discounted cash flow resulting from the use and ultimate disposition
of the asset.

     In April 2000, a customer which represented a significant portion of the
operations at one of the Company's heavy airframe maintenance facilities filed
for protection under the U.S. bankruptcy code.  As a result of this event, the
Company temporarily closed this facility in 2000 and has determined that the
goodwill relating to this facility and certain capitalized contract costs
associated with the customer were impaired.  Additionally, as previously
discussed, the current economic environment and depressed status of the aviation
industry, including the market for JT8D engine overhaul services, has caused the
Company to determine that the goodwill relating to its engine overhaul facility
has been impaired.  Accordingly, during the years ended December 31, 2000 and
2001, the Company recorded charges of $7,808 and $6,397, respectively, to write
off the carrying value of the goodwill and contract costs, which is included in
operating

                                      F-14
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


expenses in the accompanying consolidated statement of operations for
the years ended December 31, 2000 and 2001.  The Company has determined that no
other impairments have occurred.

NOTES RECEIVABLE FROM KAV INVENTORY, LLC

     Notes receivable is comprised of notes due from KAV Inventory, LLC ("KAV"),
a 50% owned limited liability company which acquired all of the aircraft and
engine spare parts inventory and the engine inventory of the Company's
redistribution operation as discussed in Note 4. These notes bear interest at
14% and are subordinated in all respects to certain institutional financing of
KAV. Because of the contingencies discussed in Note 4, recognition of interest
income under the notes has been deferred and such interest will be recognized as
collected following collection of all outstanding principal amounts, and during
2001 the Company recorded a reserve for the full value of the notes, as
discussed in Note 4.

DEFERRED INCOME

     Advance payments and deposits received on operating leases are initially
deferred and subsequently recognized as the Company's obligations under the
lease agreements are fulfilled.

ENVIRONMENTAL COSTS

     Environmental expenditures that relate to current operations are expensed
as incurred.  Remediation costs that relate to existing conditions caused by
past operations are accrued when it is probable that these costs will be
incurred and can be reasonably estimated.  Environmental costs are included in
operating expenses in the accompanying consolidated statements of operations.

STOCK COMPENSATION PLANS

     As permissible under SFAS No. 123, "Accounting For Stock-Based
Compensation," the Company accounts for all stock-based compensation
arrangements using the intrinsic value method prescribed by Accounting
Principles Board Opinion No. 25, "Accounting For Stock Issued To Employees," as
interpreted by Financial Accounting Standards Board Interpretation No. 44,
"Accounting For Certain Transactions Involving Stock Compensation," and
discloses pro forma net earnings and earnings per share amounts as if the fair
value method had been adopted. Accordingly, no compensation cost is recognized
for stock option awards granted to employees at or above fair market value. Pro
forma net earnings and earnings per share amounts are presented in Note 14.

INCOME TAXES

     The Company accounts for income taxes in accordance with Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109").  Under SFAS 109, deferred tax assets or liabilities are computed based
upon the difference between the financial statement and income tax bases of
assets and liabilities using the enacted marginal tax rate applicable when the
related asset or liability is expected to be realized or settled.  Deferred
income tax expenses or benefits are based on the changes in the asset or
liability from period to period.  If available evidence suggests that it is more
likely than not that some portion or all of the deferred tax assets will not be
realized, a valuation allowance is required to reduce the deferred tax assets to
the amount that is more likely than not to be realized.  Future changes in such
valuation allowance would be included in the provision for deferred income taxes
in the period of change. See Note 13.

                                      F-15
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


FINANCIAL INSTRUMENTS

     The carrying amounts of cash and cash equivalents, accounts receivable and
accounts payable approximate fair value due to the short maturity of the
instruments and the provision for what management believes to be adequate
reserves for potential losses. Management believes the fair values of the
revolving loan, term loans and capital leases approximate the carrying amounts
of the obligations in the accompanying consolidated balance sheets because
management believes the interest rate of those obligations to be fair market
interest rates. The fair value of the outstanding senior subordinated notes is
$49,500 based on the market value of the notes as of December 31, 2001. See
Note 17.

COMPREHENSIVE INCOME (LOSS)

     For all periods presented, comprehensive income (loss) is equal to
historical net income or loss.

SEGMENT REPORTING

     In June 1997, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards ("SFAS") No. 131, "Disclosures about Segments of
an Enterprise and Related Information".  SFAS No. 131 establishes standards for
the way that public companies report selected information about operating
segments in annual and interim financial reports to stockholders.  It also
establishes standards for related disclosures about an enterprise's business
segments, products, services, geographic areas and major customers.  SFAS No.
131, which supersedes SFAS No. 14 "Financial Reporting for Segments of a
Business Enterprise", retains the requirement to report information about major
customers and requires that a public company report financial and descriptive
information about its reportable operating segments.  Generally, financial
information is required to be reported on the basis that it is used internally
for evaluating segment performance and deciding how to allocate resources to
segments.  SFAS No. 131 requires that a public company report a measure of
segment profit or loss, certain specific revenue and expense items and segment
assets.  The Company adopted SFAS No. 131 effective December 31, 1998.  The
Company operates its businesses as a single segment: airline MR&O services.

RECENTLY ISSUED ACCOUNTING STANDARDS

     Effective January 1, 2001, the Company adopted SFAS No. 133, "Accounting
for Derivative Instruments and Hedging Activities," which established accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts and for hedging activities. All
derivatives, whether designated in hedging relationships or not, are required to
be recorded on the balance sheet at fair value. If the derivative is designated
as a fair value hedge, the changes in the fair value of the derivative and of
the hedged item attributable to the hedged risk are recognized in earnings. If
the derivative is designated as a cash flow hedge, the effective portions of
changes in the fair value of the derivative are recorded in other comprehensive
income and are recognized in the income statement when the hedged items affect
earnings. Ineffective portions of changes in the fair value of cash flow hedges
are recognized in earnings. As of January 1, 2001 and December 31, 2001 the
Company did not have any derivative instruments, therefore the adoption of SFAS
No. 133 did not have an impact on the Company.

     In June 2001, the FASB issued SFAS No. 141, "Business Combinations."  SFAS
No. 141 eliminates the pooling-of-interests method of accounting for business
combinations and modifies the application of the purchase accounting method.
The elimination of the pooling-of-interest method is effective for transactions
initiated after June 30, 2001.  The remaining provision of SFAS No. 141 will be
effective for transactions accounted for using the purchase method that are
completed after June 30, 2001. The Company's adoption of SFAS No. 141 did not
have a significant impact on its consolidated financial statements.

                                      F-16
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


     In June 2001, the FASB also issued SFAS No. 142, "Goodwill and Intangible
Assets." SFAS No. 142 eliminates the requirement to amortize goodwill and
indefinite-lived intangible assets, addresses the amortization of intangible
assets with defined lives and addresses the impairment testing and recognition
for goodwill and intangible assets. SFAS No. 142 applies to goodwill and
intangible assets arising from transactions completed before and after the
Statement's effective date of January 1, 2002. At December 31, 2001, the Company
has net goodwill of $26,124 which will be subject to the new impairment tests
prescribed under the statement. These new requirements will impact future period
net income (loss) equal to the amount of discontinued goodwill amortization
offset by goodwill impairment charges, if any, and adjusted for any differences
between the old and new rules for defining goodwill and intangible assets on
future business combinations. The Company adopted SFAS No. 142 beginning January
1, 2002. An initial impairment test must be performed no later than June 30,
2002 and final impairment quantification is to occur no later than December 31,
2002. Any resulting impairment charge from these tests will be reported as a
change in accounting principle, net of tax. The Company is currently reviewing
the provisions of these Standards to determine any impact that might result, and
has not yet made a determination of the impact that SFAS No. 142 will have on
the consolidated financial statements other than a reduction in annual
amortization of goodwill of $1,560.

     In August 2001, the FASB issued SFAS No. 144, "Accounting for the
Impairment or Disposal of Long-Lived Assets."  SFAS No. 144 replaces SFAS No.
121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to Be Disposed Of" and the accounting and reporting provisions of
Accounting Principles Board Opinion (APB) No. 30, "Reporting the Results Of
Operations -- Unusual and Infrequently Occurring Events and Transactions."  SFAS
No. 144 also amends Accounting Research Bulletin No. 51, "Consolidated Financial
Statements," to eliminate the exception to consolidation for a subsidiary for
which control is likely to be temporary.  SFAS No. 144 establishes a single
accounting model for assets to be disposed of by sale whether previously held
and used or newly acquired.  SFAS No. 144 retains the provisions of APB No. 30
for presentation of discontinued operations in the income statement, but
broadens the presentation to include a component of an entity.  SFAS No. 144 is
effective for fiscal years beginning after December 15, 2001 and the interim
period within.  The Company does not believe that the adoption of SFAS No. 144
will have a material impact on its consolidated financial statements.

                                      F-17
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


NOTE 2--BUSINESS COMBINATIONS-ACQUISITIONS ACCOUNTED FOR UNDER THE PURCHASE
METHOD OF ACCOUNTING

     In August 1999, the Company acquired the assets of Kitty Hawk, Inc.'s
airframe and JT8D engine maintenance operations ("TIMCO Oscoda") located in
Oscoda, Michigan and entered into agreements to provide heavy airframe and
engine maintenance services to Kitty Hawk for a three-year period. Under the
terms of the acquisition agreement, the Company paid $18,080 in cash and was to
deliver $3,500 in purchase credits to Kitty Hawk during future periods.  The
pre-acquisition operations of Kitty Hawk, Inc.'s airframe and JT8D engine
maintenance operations were not material to the operations of the Company for
1999. During 2000, Kitty Hawk filed bankruptcy and recently the Company closed
its airframe maintenance facility in Oscoda, Michigan.

     The Company's acquisition of TIMCO Oscoda has been accounted for under the
purchase method of accounting and accordingly, the purchase price has been
allocated to the assets purchased and liabilities assumed based upon the fair
values at the date of acquisition, and their results of operations have been
included in the accompanying consolidated financial statements from the date of
acquisition.  See Note 1 (Intangible Assets).

NOTE 3--ADJUSTMENTS TO CARRYING VALUE OF CERTAIN ASSETS AND OTHER CHARGES

     During 1999, the Company recorded adjustments to the carrying value of
certain assets and other charges totaling $60,858. These charges included a
reduction in the carrying value of the Company's inventory at December 31, 1999
of $23,351 primarily relating to inventory held for sale by the Company's
redistribution operations, a $9,830 write-down in the carrying value of the four
A-300 aircraft owned by the Company and included in inventory, and a $7,700
write-down of previously capitalized costs expended relating to the development
of a new software system which has not been implemented and will not be
completed. Also included in these charges was a $7,747 addition to the allowance
for doubtful accounts receivable, $4,800 of accrued expenses relating to the
runoff of one of the Company's health insurance plans, $2,000 of Year 2000
remediation costs, accrued severance and increased professional fees of $1,163,
and the write-off of financing fees relating to a new credit facility which did
not close and miscellaneous deposits and other assets which have been determined
not to be collectible of $4,267. These charges were substantially non-cash
items. Of the total 1999 charges and adjustments, $16,545 related to the
continuing operations and $44,313 related to discontinued operations. In regard
to the charges incurred in relation to continuing operations, $12,673 and
$5,304, respectively, are included in cost of sales and operating expenses, in
the accompanying consolidated statement of operations for the year ended
December 31, 1999. In addition, other expense (income) included a gain on sale
of land of $1,432 for the year ended December 31, 1999.

     During the year ended December 31, 2000, the Company recorded charges
totaling $6,638 relating to the disposal of three A-300 aircraft that it owned
and an adjustment of $4,871 to the carrying value of leased assets.  These
charges are included in cost of sales in the accompanying consolidated statement
of operations for the year ended December 31, 2000.  In addition, during 2000,
the Company recorded charges totaling $30,016 relating to the temporary closure
of one of its Oscoda heavy airframe maintenance facilities and bad debt
allowances relating primarily to a customer who filed for bankruptcy in 2000 and
a customer who recently ceased operations.  These charges are included in
operating expenses in the accompanying consolidated statement of operations for
the year ended December 31, 2000.

                                      F-18
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


     During the quarter ended December 31, 2001, the Company recorded charges
totaling $14,862 relating to costs associated with a closed facility,
environmental reserves, long-lived asset impairments (see Note 1), severance for
certain employees and reserves for customer specific inventory. Of these
charges, $643 is included in cost of sales and $14,219 is included in operating
expense in the accompanying consolidated statements of operations for the year
ended December 31, 2001. See Note 16.

NOTE 4--DISCONTINUED OPERATIONS

     In September 2000, the Company completed the sale of substantially all of
the assets of its manufacturing operations for $40,299, after post-closing
adjustments and excluding transaction expenses. The cash proceeds of the sale
were used to repay senior indebtedness.

     In December 2000, the Company completed the sale of substantially all of
the assets and business of its redistribution operation in a series of
transactions intended to constitute a single transaction (the "Transaction").
The aggregate purchase price received in the Transaction was $156,400,
approximately $127,000 of which was paid in cash ($122,000 after payment of
transaction expenses).  The net proceeds of the Transaction were used to repay
senior indebtedness.  As part of the Transaction, the Company acquired a 50%
interest in a limited liability company, KAV Inventory, LLC ("KAV").  KAV was
organized by the Company and Kellstrom Industries, Inc. ("Kellstrom").
Substantially all of the aircraft and engine spare parts inventory and the
engine inventory of the Company's redistribution operation, as well as certain
rotable parts inventories from two of the Company's MR&O operations, were sold
to KAV for 89% of the closing date book value of such inventory ($148,600,
subject to post-closing adjustments).  Consideration for the sale of inventory
was comprised of cash of approximately $105,500 (borrowed by KAV from a
financial institution without recourse to the Company other than the letter of
credit referred to below) two senior subordinated notes, each in the principal
amount of $13,700 (one of which was sold to Kellstrom in the second component of
the Transaction for $13,700 in cash), and one junior subordinated note in the
principal amount of $15,700.  The notes bear interest at 14% per annum and are
subordinated in all respects to KAV's institutional financing.  In addition, the
Company issued an $8,500 letter of credit to secure, in part, KAV's
institutional financing (see discussion below).  Further, the Company and
Kellstrom each advanced $2,300 to KAV to allow it to pay fees and costs relating
to its institutional financing.  The Company and Kellstrom are entitled to
receive reimbursement of these advances after payment of the institutional
financing and prior to repayment of the senior subordinated notes.

     KAV's sole business is the liquidation of the inventory it acquired from
the Company.  As part of the Transaction, KAV entered into an agreement to
consign all of its inventories to Kellstrom.  The consignment agreement
specifies that all of the proceeds from sales of the inventory, less a
consignment commission to Kellstrom of 20%, will be used to pay interest and
principal on KAV's institutional debt.  After the institutional debt is paid in
full, proceeds from the sale of inventory would be used to reimburse the Company
and Kellstrom for advances made to KAV to allow it to pay fees and costs
relating to its institutional financing, to pay adjustment notes, if any,
resulting from post closing adjustments to the closing date book value of the
inventory or notes arising from a draw on the letter of credit and thereafter to
pay interest and principal on the two $13,700 senior notes. Interest and
principal on the $15,700 junior note would be paid from the remaining proceeds
from the sale of inventory, less a 35% consignment commission to Kellstrom.
Under the consignment agreement, the Company has approval rights relating to the
sale price of certain inventory. Because of the uncertainty regarding the
collection of the notes, interest income on the notes is not being recognized.
The projections of cash distributions to the Company are highly dependent upon
the timing of the sales and the sale prices obtained by the Purchaser for KAV's
inventory.

                                      F-19
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


     The second component of the Transaction consisted of a sale of certain non-
inventory assets of the redistribution operation to Kellstrom including one of
the $13,700 senior subordinated notes described above, net of certain payables
assumed by Kellstrom, for approximately $21,500, all of which was paid in cash.
Under the terms of the Transaction, Kellstrom had the right after one year from
the date of the Transaction to require the Company to repurchase receivables
sold in accordance with the Transaction to the extent they remain uncollected.
As of December 31, 2001, $5,238 of receivables sold pursuant to the Transaction
had not been collected by Kellstrom and Kellstrom has sought to put such
receivables back to the Company.  In addition, the purchase price for the sale
of inventory and non-inventory assets is subject to post-closing adjustments as
set forth in the Transaction agreements. Kellstrom has indicated that post-
closing adjustments would result in a reduction in the aggregate consideration
received pursuant to the Transaction of approximately $681.

     In addition, as part of the sale of the redistribution operation as
described above, Kellstrom leased from the Company its 545,000 square foot
facility in Miramar, Florida and, for a one-year period, certain furniture,
fixtures and equipment used in the redistribution operations. Kellstrom has an
option to acquire the furniture, fixtures and equipment during the term of the
lease and after one year the Company has an option to require Kellstrom to
acquire the assets, which can be extended by Kellstrom for six months under
certain circumstances. Kellstrom has also entered into a sublease agreement
relating to the redistribution operation's warehouse and corporate headquarters
facility for a five-year period, with the right to renew for five consecutive
five-year periods at a market rental rate. The Company also entered into a non-
competition agreement whereby the Company is restricted from engaging in the
redistribution business for a period of up to five years. In addition, the
Company entered into a cooperation agreement under which it agreed to provide
repair services for the KAV parts inventory and Kellstrom's parts inventory and
Kellstrom agreed to supply parts to the Company's MR&O operations.

     In July 2001, KAV's institutional lender advised KAV that it was in default
under its loan agreement and on October 5, 2001, the lender exercised its rights
to call the outstanding institutional financing. Accordingly, Kellstrom is now
prohibited from selling inventory of KAV except in certain circumstances and KAV
has terminated the consignment agreement with Kellstrom.  Additionally, on
October 18, 2001, the lender drew against the Company's $8,500 letter of credit
which immediately reduced KAV's institutional financing by $8,500 and increased
the Company's notes receivable from KAV by $8,500. Kellstrom filed for
bankruptcy in February 2002. As a result of these matters, and due to current
poor economic conditions in the redistribution industry and the aviation
industry as a whole and lower than projected sales levels by KAV, during the
quarter ended June 30, 2001 the Company recorded a full reserve against both the
$13,700 senior note and the $15,700 junior note due from KAV which it holds.
Additionally, the Company reserved $8,500 during the quarter ended September 30,
2001 for the additional note receivable from KAV that arose on October 18, 2001
when the Company's letter of credit was drawn against. For the same reasons,
during the 2001 second and third quarters, the Company recorded reserves
totaling $5,081 and $2,600, respectively, relating to net assets of discontinued
operations whose realizability is impacted by the operations and financial
conditions of Kellstrom and KAV. In total, aggregate charges relating to these
matters were $45,581 for the year ended December 31, 2001. Further, in the event
that Kellstrom's financial difficulties as discussed above adversely impact its
ability to make payments under its lease obligations and/or its obligation to
purchase certain property and equipment, additional write downs and accruals may
be necessary. Finally, Kellstrom's financial condition may adversely impact its
ability to satisfy its obligations under the above-described ancillary
agreements.

     See Note 17 for information regarding a post-closing resolution agreement
which has recently been entered into with Kellstrom to resolve outstanding
matters.

                                      F-20
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


     In December 2000, the Company completed the sale of the stock of its
subsidiary, Aviation Sales Bearings Company.  In the transaction, the Company
received net aggregate consideration of $17,700 inclusive of debt assumed by the
purchaser.  The net cash proceeds from the sale, which approximated $13,500,
were used to reduce outstanding senior indebtedness.  Also, as part of the
transaction, the Company retained certain accounts receivable and inventories.
Such retained assets are being sold and collected pursuant to consignment and
collection agreements executed with the purchaser.  Due to the age of these
receivables and inventory, the Company recorded a charge of $2,800 during the
quarter ended December 31, 2001 to provide a full reserve against any
uncollected receivables and inventory still on hand.

     The net income (loss) of these operations prior to their respective
disposal dates net of income taxes, is included in the accompanying consolidated
statements of operations under "discontinued operations." Previously issued
financial statements have been changed to reflect those operations as
discontinued operations.  Revenues from such operations through the disposal
dates were $317,326 and $222,299 for the years ended December 31, 1999 and 2000,
respectively.  The aggregate results of operations of the discontinued
operations through the disposal dates, net of income tax provision (benefit) of
($16,758) and $624, were ($24,721) and ($23,432) for the years ended December
31, 1999 and 2000, respectively.

     The provision for loss on disposal of discontinued operations reflected in
the accompanying consolidated statement of operations for 2000 and 2001 of
$72,325 and $9,386, respectively, includes the write-down of the assets of the
operations to estimated net realizable values and reserves for certain exposures
offset by certain recoveries. No expected tax benefit has been recorded relating
to the provision for loss on disposition as all loss carrybacks relating to the
discontinued operations have been utilized and the Company has provided a full
valuation allowance on its deferred tax assets (see Note 13).

     A summary of the net assets (liabilities) of the discontinued operations as
of December 31, 2000 and 2001 is as follows:

<TABLE>
<CAPTION>
                                                                            2000                  2001
                                                                      ----------------      ----------------
  <S>                                                                 <C>                   <C>
  Accounts receivable, net............................................        $  8,492              $    170
  Inventories.........................................................           6,565                 3,057
  Other current assets................................................             137                   ---
  Fixed assets, net...................................................           9,356                 9,434
  Other assets........................................................           2,081                   ---
  Accounts payable and accrued expenses...............................         (19,077)              (17,206)
  Notes payable.......................................................          (4,075)                 (850)
                                                                      ----------------      ----------------
  Net assets (liabilities) of discontinued operations.................        $  3,479              $ (5,395)
                                                                      ================      ================
</TABLE>

     The above amounts are net of reserves of $28,048 and $32,507 as of December
31, 2000 and 2001, respectively.

NOTE 5--ACCOUNTS RECEIVABLE

     The Company provides MR&O services to commercial airlines, air cargo
carriers, distributors, maintenance facilities, corporate aircraft operators and
other companies.  The Company performs periodic credit evaluations of its
customers' financial conditions and provides allowances for doubtful accounts as
required.  Accrued sales not billed for aircraft maintenance services are billed
on the basis of contract terms (which are generally on completion of an
aircraft) and deliveries.  Accrued sales not billed amounted to

                                      F-21
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


$28,733 and $8,534 at December 31, 2000 and 2001, respectively, and are included
in accounts receivable in the accompanying consolidated balance sheets.

     The Company's top ten customers accounted for approximately 49.6%, 56.2%
and 76.4% of operating revenues, respectively, for the years ended December 31,
1999, 2000 and 2001. One customer accounted for 22.6%, 14.0% and 31.8% and a
second customer accounted for 0%, 0% and 10.2% of operating revenues for the
years ended December 31, 1999, 2000 and 2001, respectively. No other customer
accounted for more than 10% of operating revenues during 1999, 2000 and 2001. No
customer accounted for more than 10% of accounts receivable as of December 31,
2000; however, one customer accounted for 30.3% and a second customer accounted
for 23.6% of accounts receivable as of December 31, 2001.

NOTE 6--EQUIPMENT ON LEASE

     In the normal course of business, the Company leases engines and spare
parts to third parties pursuant to noncancellable operating leases ranging from
one to ten years.  The cost and accumulated amortization of equipment on lease
are as follows:

<TABLE>
<CAPTION>
                                                                                    December 31,
                                                                      --------------------------------------
                                                                            2000                  2001
                                                                      ----------------      ----------------
  <S>                                                                 <C>                   <C>
  Equipment on lease, at cost.........................................         $ 8,965                $1,034
  Accumulated amortization............................................          (3,216)                 (674)
                                                                      ----------------      ----------------
                                                                               $ 5,749                 $ 360
                                                                      ================      ================
</TABLE>

     Deposits of $36 as of December 31, 2000 and 2001 received on outstanding
leases are recorded as deferred income in the accompanying consolidated balance
sheets and will be applied in connection with the final settlement of these
leases.  Amortization expense on equipment on lease amounted to $2,151, $1,035
and $244 for the years ended December 31, 1999, 2000 and 2001, respectively.

NOTE 7--NOTES PAYABLE AND REVOLVING LOAN

     Prior to May 31, 2000, the Company had a revolving loan and letter of
credit facility (the "Credit Facility") of $300,000 with a group of financial
institutions.  Effective May 31, 2000, the Credit Facility was amended and
restated and the commitment was reduced to $285,000.  Following the sales of
businesses described in Note 4, the commitment was reduced to $57,737 and the
commitment is currently $37,500.  The Credit Facility has been amended on
several occasions since May 31, 2000.  The Credit Facility, as amended to date
expires in July 2002. Interest under the Credit Facility is, at the option of
the Company, (a) Prime plus 3.0%, or (b) LIBOR plus 4.5%. Borrowings under the
Credit Facility are secured by a lien on substantially all of the Company's
assets and the borrowing base consists primarily of certain of the Company's
account receivables and inventory.

     The Credit Facility contains certain financial covenants regarding the
Company's financial performance and certain other covenants, including
limitations on the amount of annual capital expenditures and the incurrence of
additional debt, and provides for the suspension of borrowing and repayment of
all debt in the event of a material adverse change in the business of the
Company or a change in control as defined.  A default under the Credit Facility
could potentially result in a default under other agreements to which the

                                      F-22
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


Company is a party, including its lease agreements.  In addition, the Credit
Facility requires mandatory repayments and a reduction in the total commitment
under the Credit Facility from the proceeds of a sale of assets or an issuance
of equity or debt securities or as a result of insufficient collateral to meet
the borrowing base requirements thereunder.  As of December 31, 2001, $1,386 was
available for borrowing under the Credit Facility and outstanding letters of
credit aggregated $12,100.

     In February 2000, the Company obtained a $15,500 term loan from the
financial institution that is the agent under the Credit Facility.  The term
loan is senior secured debt; bears interest at 12% per annum, contains financial
and other covenants that are consistent with the Credit Facility, and matures in
July 2002. As discussed in Note 1, the Company repaid $3,500 of the term loan
from the proceeds of the sale of Caribe Aviation. Under the term loan agreement,
the Company also granted the lender common stock purchase warrants to purchase
13 shares of the Company's common stock exercisable for nominal consideration at
any time until December 31, 2005. If the term loan is not repaid in full, the
warrants entitle the holder to require the Company to repurchase the warrants or
common shares issued upon prior exercise of the warrants at $85.00 per share.
The lender has not required the Company to repurchase any warrants through April
16, 2002. The Company has recorded the value of these warrants ($1,079) as
additional deferred financing costs and accrued expenses and is amortizing the
deferred financing costs as interest expense over the term of this loan.

     In February 2001, the Company obtained a $10,000 term loan from a financial
institution.  The term loan is senior secured debt, bears interest at LIBOR plus
2% and matures in August 2002. The proceeds of the term loan were used to pay
the semi-annual interest payment on the senior subordinated notes in February
2001 of $6,704 and for working capital purposes. In connection with the term
loan, the Company issued warrants to purchase 25 shares of its unissued common
stock at an exercise price of $40.00 per share to each of four individuals, one
of whom is currently a director of the Company, one of whom is the principal
stockholder of the Company and one of whom is a former director and principal
stockholder of the Company. Each of these individuals provided credit support to
the financial institution which advanced the loan proceeds. The Company has
recorded the value of these warrants ($2,536) as additional deferred financing
costs and is amortizing this amount to expense over the term of the loan. In May
2001, the Company obtained a short-term increase of up to $3,000 in the term
loan. The Company borrowed $2,000 under the increased term loan in May 2001, and
thereafter repaid the additional borrowing from the proceeds of the Caribe sale.
One of the Company's principal stockholders provided credit support for the
increased amount of the term loan. In return for providing credit support for
the additional borrowing, the stockholder received a cash fee of $67 and
warrants to purchase 33 shares of the Company's common stock at an exercise
price of $14.00 per share. The value of these warrants ($254) and the cash fee
of $67 were charged to results of operations during the year ended December 31,
2001. The credit support provided by each of the related parties was in the form
of a full and unconditional guaranty to the financial institution, up to a
percentage amount, of any amounts required to be repaid to the financial
institution.

SENIOR SUBORDINATED NOTES (SEE NOTE 17)

     In February 1998, the Company sold $165,000 of senior subordinated notes
with a coupon rate of 8.125% at a price of 99.395%.  The senior subordinated
notes mature on February 15, 2008.  Interest is payable on February 15 and
August 15 of each year.  The senior subordinated notes are general unsecured
obligations of the Company, subordinated in right of payment to all existing and
future senior debt, including indebtedness outstanding under the Credit Facility
and under facilities, which may replace the Credit Facility in the future.  In
addition, the senior subordinated notes are effectively subordinated to all
secured obligations to the extent of the assets securing such obligations,
including the Credit Facility.

                                      F-23
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


     The indenture pursuant to which the senior subordinated notes have been
issued permits the Company and its subsidiaries to incur additional
indebtedness, including additional senior debt.  Under the indenture, the
Company may borrow unlimited additional amounts so long as after incurring such
debt it meets a fixed charge coverage ratio for the most recent four fiscal
quarters.  Additionally, the indenture allows the Company to borrow and have
outstanding additional amounts of indebtedness (even if it does not meet the
required fixed charge coverage ratios), up to enumerated limits.  The Company
did not meet the fixed charge coverage ratio for the one-year period ended
December 31, 2001.  Accordingly, its ability to incur additional debt is
currently limited under its indenture.  The senior subordinated notes are also
effectively subordinated in right of payment to all existing and future
liabilities of any of the Company's subsidiaries that do not guarantee the
senior subordinated notes.

     The senior subordinated notes are fully and unconditionally guaranteed, on
a senior subordinated basis, by substantially all of the Company's existing
subsidiaries and each subsidiary that will be organized in the future by the
Company unless such subsidiary is designated as an unrestricted subsidiary.
Subsidiary guarantees are joint and several, full and unconditional, general
unsecured obligations of the subsidiary guarantors.  Subsidiary guarantees are
subordinated in right of payment to all existing and future senior debt of
subsidiary guarantors, including the Credit Facility, and are also effectively
subordinated to all secured obligations of subsidiary guarantors to the extent
of the assets securing their obligations, including the Credit Facility.
Furthermore, the indenture permits subsidiary guarantors to incur additional
indebtedness, including senior debt, subject to certain limitations.  The
Company has not presented separate financial statements and other disclosures
concerning each of the subsidiary guarantors because management has determined
that such information is not material to investors.

     The senior subordinated notes are redeemable, at the Company's option, in
whole or in part, at any time after February 15, 2003, at the following
redemption prices, plus accrued and unpaid interest and liquidated damages, if
any, to the redemption date: (i) 2003--104.063%; (ii) 2004--102.708%; (iii)
2005--101.354%; and (iv) 2006 and thereafter--100%.  Upon the occurrence of a
change in control, the Company will be required to make an offer to repurchase
all or any part of each holder's senior subordinated notes at a repurchase price
equal to 101% of the principal amount thereof, plus accrued and unpaid interest
and liquidated damages, if any, thereon to the repurchase date.  There can be no
assurance that the Company will have the financial resources necessary to
purchase the senior subordinated notes upon a change in control or that such
repurchase will then be permitted under the Credit Facility.

     Under the indenture, if the Company sells assets (other than inventory in
the ordinary course of business or leases or assets subject to leases in the
ordinary course of business) with a fair market value in excess of $2,000 or for
net proceeds in excess of $2,000, the Company must comply with certain
requirements.  Additionally, the Company must use the proceeds from such asset
sales, within 270 days after completion of the sales, to either permanently
repay senior debt or to acquire other businesses or assets (or, if such proceeds
are not used for these purposes, then such proceeds must be used to repurchase
senior subordinated notes).  Further, if the value of the assets sold exceeds
$15,000, the Board of Directors must determine that the Company is receiving
fair market value for the assets sold.

     The indenture contains certain other covenants that, among other things,
limit the Company's ability and that of its subsidiaries to incur additional
indebtedness and issue preferred stock, pay dividends or make other
distributions, make investments, issue capital stock of subsidiaries, create
certain liens securing indebtedness, enter into certain transactions with
affiliates, sell assets or enter into certain mergers and consolidations or sell
all or substantially all of the Company's assets.

                                      F-24
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


     See Note 17 for a description of the recently completed note exchange in
which $148,753 of these notes were cancelled in exchange for cash and securities
and substantially all of the covenant protection contained in the indenture
relating to these notes was extinguished.

NOTE 8--RELATED PARTY TRANSACTIONS

     The Company leased its former corporate headquarters and warehouse in
Miami, Florida (the "Miami Property") from an entity controlled by a former
director and principal stockholder of the Company.  The lease on the Miami
Property called for annual payments in the amount of $893 expiring on December
2, 2014.  In connection with the purchase of the Miami Property by the related
party, the Company made an unsecured $2,466 loan to the related party, which
bears interest at 8% per annum.  The loan was being repaid in monthly
installments with any remaining outstanding principal and interest due on
December 2, 2004.  In January 2001, the loan was sold to the principal
stockholder of the Company for 90% of the then outstanding principal balance of
$2,006.  In March 2001, the Miami Property was sold and the Company was relieved
of its remaining obligations under the lease agreement.

     The Company also leases two facilities and periodically utilizes aircraft
owned by a director of the Company.  Total expense incurred in relation to these
items was $2,707 and $157 in 2000 and 2001, respectively.  This same director
sold Caribe and AIDI to the Company in 1998.

     Certain stockholders of the Company provided letters of credit in the
aggregate amount of $8,000 for the benefit of Bank of America, as agent under
the Kellstrom Industries, Inc. senior credit facility, in connection with the
Transaction.

     See Note 7 for a description of debt guarantees by certain officers,
directors and principal stockholders in connection with a $10,000 term loan to
the Company.  See Note 11 for a description of credit support provided by
certain stockholders in connection with an amendment to an operating lease of
the Company.

     The Company believes that the terms of its agreements with related parties
are no less favorable than could have been obtained from unaffiliated third
parties.

                                      F-25
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


NOTE 9--PREFERRED SHARE PURCHASE RIGHTS

     On November 2, 1999, the Company declared a dividend distribution of one
Preferred Share Purchase Right (a "Right") on each outstanding share of its
common stock.  Each Right will entitle stockholders to buy one one-thousandth of
a share of newly created Series A Junior Participating Preferred Stock of the
Company at an initial exercise price of $90.00.  In general, the Rights become
exercisable if a person or group hereafter acquires 15% or more of the
outstanding common stock of the Company or announces a tender offer for 15% or
more of the common stock.  The Board of Directors will in general be entitled to
redeem the Rights at one percent per Right at any time before any such person
hereafter acquires 15% or more of the outstanding common stock.

     In March 2000, the Company amended the rights agreement to allow one of its
stockholders to acquire beneficial ownership of up to 25% of the outstanding
shares of the Company.  Simultaneously, the stockholder agreed not to engage in
certain activities without the prior approval of a majority of the Company's
disinterested board members.  In December 2000, the rights agreement was further
amended to allow the same stockholder to increase its beneficial ownership to up
to 30% of the outstanding shares of the Company.  The rights agreement was
further amended in August 2001 to allow the same stockholder to enter into the
lock-up agreement and the rights were cancelled at the closing of the Company's
recently completed rights offering.   See Note 17.

NOTE 10--COMMITMENTS AND CONTINGENCIES

LITIGATION AND CLAIMS

     Several lawsuits have been filed against the Company and certain of its
officers and directors, and its auditors, in the United States District Court
for the Southern District of Florida, which have now been consolidated into a
single lawsuit.  The consolidated complaint, as amended in March 2000, September
2000 and September 2001, alleges violations of Sections 11 and 15 of the
Securities Act of 1933 ("Securities Act") and Sections 10(b) and 20(a) of, and
Rule 10b-5 under, the Securities Exchange Act of 1934 ("Exchange Act").  Among
other matters, the complaint alleges that the Company's reported financial
results were materially misleading and violated generally accepted accounting
principles.  The amended consolidated complaint seeks damages and certification
of two classes, one consisting of purchasers of the Company's common stock in
the June 1999 public offering and one consisting of purchasers of the Company's
common stock during the period between April 30, 1997 and April 14, 2000.  On
August 22, 2001, the District Court granted the Company's motion to dismiss the
pending claims under the Exchange Act, with leave to amend, but denied the
Company's motion to dismiss the pending claims under the Securities Act.  A
third amended consolidated complaint was filed on September 22, 2001 and the
Company has filed a motion to dismiss the Exchange Act claims contained in the
third amended consolidated complaint.  The Company believes that the allegations
contained in the third amended consolidated complaint are without merit and
intends to vigorously defend these and any related actions.  Nevertheless,
unfavorable resolution of these lawsuits could have a material adverse effect on
the Company's financial condition and results of operations.

     The U.S. Securities and Exchange Commission is conducting an inquiry into
the Company's accounting for certain prior year transactions.  The Company is
cooperating with the SEC in its inquiry.

     In November 2001, the Company was sued by several former employees of its
Oscoda, Michigan heavy airframe maintenance operation, on behalf of themselves
and purportedly on behalf of a class of similarly situated employees, for
alleged violations of the Worker Adjustment and Retraining Notification

                                      F-26
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

Act in connection with its spring 2001 temporary closure of that operation. The
suit, which was filed in the U.S. District Court for the Eastern District of
Michigan, seeks back pay (including salary and accrued vacations) and other
benefits for each of the affected employees for a sixty day period after such
employees were terminated. The Company believes that it has valid defenses to
this suit and intends to vigorously defend this suit. Nevertheless, unfavorable
resolution of this suit could have a material adverse effect on the Company's
financial condition and results of operations.

     The Company is also involved in various lawsuits and other contingencies
arising out of its operations in the normal course of business.  In the opinion
of management, the ultimate resolution of these claims and lawsuits will not
have a material adverse effect upon the financial condition or results of
operations of the Company.

ENVIRONMENTAL MATTERS

     The Company is taking remedial action pursuant to Environmental Protection
Agency and Florida Department of Environmental Protection ("FDEP") regulations
at TIMCO-Lake City.  Ongoing testing is being performed and new information is
being gathered to continually assess the impact and magnitude of the required
remediation efforts on the Company.  Based upon the most recent cost estimates
provided by environmental consultants, the Company believes that the total
testing, remediation and compliance costs for this facility will be
approximately $1,400.  Testing and evaluation for all known sites on TIMCO-Lake
City's property is substantially complete and the Company has commenced a
remediation program.  The Company is currently monitoring the remediation, which
will extend into the future.  Subsequently, the Company's accruals were
increased because of this monitoring, which indicated a need for new equipment
and additional monitoring.  Based on current testing, technology, environmental
law and clean-up experience to date, the Company believes that it has
established an accrual for a reasonable estimate of the costs associated with
its current remediation strategies.  To comply with the financial assurances
required by the FDEP, the Company has issued a $1,400 standby letter of credit
in favor of the FDEP.

     Additionally, there are other areas adjacent to TIMCO-Lake City's facility
that could also require remediation.  The Company does not believe that it is
responsible for these areas; however, it may be asserted that the Company and
other parties are jointly and severally liable and are responsible for the
remediation of those properties.

     Accrued expenses in the accompanying December 31, 2000 and 2001
consolidated balance sheets includes $1,702 and $1,961, respectively, related to
obligations to remediate the environmental matters described above.  Future
information and developments will require the Company to continually reassess
the expected impact of the environmental matters discussed above.  Actual costs
to be incurred in future periods may vary from the estimates, given the inherent
uncertainties in evaluating environmental exposures.  These uncertainties
include the extent of required remediation based on testing and evaluation not
yet completed and the varying costs and effectiveness of remediation methods.

                                     F-27
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

OTHER MATTERS

     The Company has employment agreements with its executive officers and
certain key employees. The employment agreements provide that such officers and
key employees may earn bonuses, based upon a sliding percentage scale of their
base salaries, provided the Company achieves certain financial operating
results, as defined. Further, certain of these employment agreements provide for
certain severance benefits in the event of a change of control.

     In January 2001, the Company sold a loan relating to its former corporate
headquarters to a principal stockholder of the Company for 90% of the then
outstanding principal balance of $2,006.  In conjunction with the transaction,
the Company granted to the stockholder warrants to purchase 2,500 shares of
common stock at an exercise price of $36.30 per share.  The value of the
warrants of $46 was charged to operating results and credited to additional
paid-in capital.

     The Company has a commitment with a vendor to convert one Airbus aircraft
from passenger configuration to cargo configuration.  The terms of the agreement
specify that the Company has the right to terminate the agreement; however, the
Company could be subject to a termination fee.  The termination fee would be
calculated as the unused costs incurred by the vendor plus a fee equal to 10% of
such unused costs.

     The Company leases certain buildings and office equipment under operating
lease agreements. For the years ended December 31, 1999, 2000 and 2001, rent
expense under all leases amounted to $8,112, $8,090 and $6,398, respectively.
Minimum rental commitments under all leases are as follows:

<TABLE>
<CAPTION>
                                                             Operating Leases                Capital Leases
                                                        ------------------------       -----------------------
Years Ending December 31,
--------------------------------------------
<S>                                                     <C>                            <C>
                    2002                                             $ 5,593                       $26,831
                    2003                                               5,531                           432
                    2004                                               5,086                           432
                    2005                                               4,824                           432
                    2006                                               4,817                           432
                 Thereafter                                           35,935                         5,217
                  Interest                                               ---                        (4,436)
                                                        --------------------           -------------------
                                                                     $61,786                       $29,340
                                                        ====================           ===================
</TABLE>

NOTE 11--TAX RETENTION OPERATING LEASE (TROL) FINANCING

     On December 17, 1998, the Company entered into an operating lease for its
build-to-suit corporate headquarters and warehouse facility with Wells Fargo, as
successor to First Security Bank, National Association, as trustee of a newly
created trust, as lessor.  The lease had an initial term of five years and is a
triple net lease with annual rent as provided in the lease.  Pursuant to an
amendment to the lease agreement executed November 27, 2001, the lease maturity
was changed to July 2002.

                                     F-28
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

The lease contains financial covenants regarding the Company's financial
performance and certain other affirmative and negative covenants, which the
Company will be obligated to comply with during the term of the lease.

     Substantially all of the Company's subsidiaries have guaranteed the
Company's obligations under the lease. Additionally, the Company has an option
to acquire the new facility at the end of the lease for an option price as
determined in the lease. Alternatively, if the Company does not purchase the new
facility at the end of the lease, it will be obligated to pay certain amounts as
provided in the lease. Lease payments are currently at a rate of Prime plus
3.25% to 4.0% and the Company is responsible for all property taxes, insurance
and maintenance of the property. The Company has subleased the remaining
facility to Kellstrom (see Note 2). The sublease is for an initial term of five
years with an additional option to renew for five consecutive five-year terms at
market rates. Payments during the initial term are the lesser of $384 per month
or the actual amount paid by the Company relating to the premises subleased.

     The development of the new facility was financed by the trust through a
$43,000 loan facility provided by a financial institution. Pursuant to the
agreements entered into in connection with this financing, the Company was
obligated to develop the new facility on behalf of the trust and was
responsible for the timely completion thereof within an established
construction budget. As discussed in Note 1, in conjunction with the sale of
Caribe, the purchaser of this business also acquired the real estate and
facility used by the Caribe business for $8,500. These proceeds are used to
repay the portion of the financing utilized to develop this facility.
Further, under a September 10, 2001 agreement, the Company agreed that the
lender may draw down in full, at any time, the $9,000 letter of credit which the
Company has posted as security for this loan and to apply the proceeds from such
letter of credit draw against balances outstanding under this loan agreement and
on November 7, 2001, the lender drew the entire $9,000 letter of credit. As a
result of the draw on the letter of credit and modifications made to the
required lease payments under a November 27, 2001 amendment to the lease, the
Company has determined that the lease now qualifies as a capital lease. Since
the Company intends to sell this property, the Company recorded a capitalized
lease asset hold for sale, and a related capital lease liability in the amount
of $34,240 at September 30, 2001. The capital lease liability was reduced on
November 7, 2001 by the application of the proceeds of the $9,000 letter of
credit. At that time, management estimated that the recorded value of the
capitalized asset held for sale exceeded its fair market value by approximately
$9,000. Accordingly, the Company recorded an impairment charge (included in
other expense) of $9,000. The Company and substantially all of its subsidiaries
have guaranteed the repayment of the remaining $25,240 principal balance of the
trust's obligations under these agreements. The trust's obligations under these
agreements are secured by a lien on the real property and improvements
comprising the facilities and on the fixtures therein.

     The lease agreement has been amended on several occasions. Under the terms
of the April 19, 2001 amendment, two stockholders of the Company provided a
guarantee in an amount up to $1.0 million. In exchange for providing their
guarantee, the stockholders each received warrants to purchase 5,000 shares of
the Company's common stock at an exercise price of $17.50 per share the value of
which ($102) was charged to results of operations during the period. Such
guarantee was released in conjunction with the sale of Caribe and repayment of
proceeds relating to the sale of the real estate and facility as discussed
above. As part of the April 19, 2001 amendment, the lessor also agreed to waive
non-compliance with financial covenants, if any, through the period ended
December 31, 2001. As of November 9, 2001, the Company was not in compliance
with certain covenants contained in the lease agreement. Subsequently, the
lessor has waived such events of non-compliance.

                                     F-29
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

NOTE 12--EARNINGS PER SHARE

     The Company adopted Statement of Financial Accounting Standards No. 128
("SFAS 128"), "Earnings Per Share" during 1997. SFAS 128 establishes standards
for computing and presenting basic and diluted earnings per share.  Basic
earnings per share is computed by dividing net income by the weighted average
common shares outstanding during the year.  Diluted earnings per share is based
on the combined weighted average number of common shares and common share
equivalents outstanding which include, where appropriate, the assumed exercise
of options and warrants.  In computing diluted earnings per share, the Company
has utilized the treasury stock method.  The computation of weighted average
common and common equivalent shares used in the calculation of basic and diluted
earnings per share is as follows:

                                     F-30
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>
                                                                                           Years Ended December 31,
                                                                                  1999               2000               2001
                                                                            ---------------     --------------     --------------
<S>                                                                         <C>                 <C>                <C>
Weight average shares outstanding used in calculating basic earnings per
 share...................................................................             1,391              1,502              1,502
Effect of dilutive options and warrants..................................                26                 --                 --
                                                                            ---------------     --------------     --------------
Weighted average common and common equivalent shares.....................             1,417              1,502              1,502
                                                                            ===============     ==============     ==============
Options and warrants outstanding which are not included in the calculation
 of diluted earnings per share because their impact is antidilutive......               168                225                437
                                                                            ===============     ==============     ==============
</TABLE>

NOTE 13--INCOME TAXES

     Income tax expense (benefit) relating to continuing operations for the
years ended December 31, 1999, 2000 and 2001 consists of the following:

<TABLE>
<CAPTION>
                                                                                    1999               2000              2001
                                                                              --------------     --------------     -------------
<S>                                                                             <C>                <C>                <C>
Current
     Federal.............................................................           $(13,430)            $2,328             $ 621
     State...............................................................             (2,182)             1,020                --
                                                                              --------------     --------------     -------------
                                                                                     (15,612)             3,348             $ 621
                                                                              --------------     --------------     -------------

Deferred
     Federal.............................................................             14,395              1,515                --
     State...............................................................              4,221                (53)               --
                                                                              --------------     --------------     -------------
                                                                                      18,616              1,462                --
                                                                              --------------     --------------     -------------
Income tax expense related to continuing operations......................           $  3,004             $4,810             $ 621
                                                                              ==============     ==============     =============
</TABLE>


     Income tax expense (benefit) relating to continuing and discontinued
operations for the years ended December 31, 1999, 2000 and 2001 consists of the
following:

<TABLE>
<CAPTION>
                                                                                    1999               2000              2001
                                                                              --------------     --------------     -------------
<S>                                                                             <C>                <C>                <C>
Current
     Federal.............................................................           $(15,285)            $2,370             $ 621
     State...............................................................             (1,643)             1,260                --
                                                                              --------------     --------------     -------------
                                                                                     (16,928)             3,630             $ 621
                                                                              --------------     --------------     -------------

Deferred
     Federal.............................................................              3,964              1,804                --
     State...............................................................               (790)                --                --
                                                                              --------------     --------------     -------------
                                                                                       3,174              1,804                --
                                                                              --------------     --------------     -------------
Income tax expense (benefit related to continuing and discontinued
     operations..........................................................           $(13,754)            $5,434             $ 621
                                                                              ==============     ==============     =============
</TABLE>

                                     F-31
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

     The tax effects of temporary differences that give rise to significant
portions of net deferred tax assets as of December 31, 2000 and 2001 are as
follows:

<TABLE>
<CAPTION>
                                                                                             December 31,
                                                                            -------------------------------------------
                                                                                          2000                     2001
                                                                            ------------------       ------------------
<S>                                                                         <C>                      <C>
Deferred tax assets, net:
  Allowance for doubtful accounts.....................                                $ 12,523                $  13,865
  Accruals............................................                                   8,951                    9,132
  Write down of investment............................                                   1,800                    4,748
  Inventories.........................................                                   2,354                    3,905
  Property and equipment..............................                                     552                    8,499
  Spare parts on lease................................                                    (211)                    (104)
  Net operating loss/credit carry forwards............                                  62,070                  101,389
  Other...............................................                                  (3,925)                  (7,372)
                                                                            ------------------       ------------------
                                                                                        84,114                  134,062
  Less valuation allowance............................                                 (84,114)                (134,062)
                                                                            ------------------       ------------------
  Net deferred tax assets.............................                                $    -0-                $     -0-
                                                                            ==================       ==================
</TABLE>

     As of December 31, 2001, the Company has net operating loss carryforwards
of approximately $254,000. After the carryback of net operating losses to prior
years and the completion of the note exchange and rights offering (See note 17),
the amount of net operating loss carryforwards available for use by the Company
after February 28, 2002 is limited to $1,800, which may be utilized at a rate of
approximately $90 per year. The Company has established a valuation allowance to
offset net deferred tax assets until it is more likely than not that these net
deferred tax assets will be realized.

     The reconciliation of the federal statutory rate and the Company's
effective tax rate is as follows for the years ended December 31, 1999, 2000 and
2001:

<TABLE>
<CAPTION>
                                                                     1999                2000          2001
<S>                                                                <C>               <C>           <C>
Federal income tax (benefit) at the statutory rate....               35.0%              (35.0)%       (35.0)%
Increase in tax rate resulting from:
  Losses not currently utilized.......................                 --                33.5          35.0
  Change in net deferred tax asset....................                 --                 1.3            --
  State income taxes, net of federal tax benefit......               28.1                 0.6            --
  Other...............................................                0.7                 3.9           0.4
                                                                   ---------         ----------      --------
Effective income tax rate.............................               63.8%                4.3%          0.4%
                                                                   =========         ==========      ========
</TABLE>

NOTE 14--STOCK OPTION PLANS

     The Company has two stock option plans (the "Plans"), (i) the 1996 Director
Stock Option Plan (the "Director Plan"), under which options to acquire a
maximum of the greater of 15 shares or 2% of the number of shares of Common
Stock then outstanding may be granted to directors of the Company, and (ii) the
1996 Stock Option Plan, as amended (the "1996 Plan"), under which options to
acquire a maximum of the greater of 225 shares of Common Stock or 15% of the
number of shares of Common Stock then outstanding may be granted to executive
officers, employees (including employees who are directors), independent
contractors and consultants of the Company.  The price at which the Company's
common stock may be purchased upon the exercise of options granted under the
Plans will be required to be at least equal to the per share fair

                                     F-32
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

market value of the Common Stock on the date the particular options are granted.
Options granted under the Plans may have maximum terms of not more than ten
years. Generally, options granted under the Plans may be exercised at any time
up to three months after the person to whom such options were granted is no
longer employed or retained by the Company or serving on the Company's Board of
Directors.

     Pursuant to the Plans, unless otherwise determined by the Compensation
Committee of the Company's Board of Directors, one-third of the options granted
under the Plans are exercisable upon grant, one-third are exercisable on the
first anniversary of such grant and the final one-third are exercisable on the
second anniversary of such grant.  However, options granted under the Plans
shall become immediately exercisable if the holder of such options is terminated
by the Company or is no longer a director of the Company, as the case may be,
subsequent to certain events which are deemed to be a "change in control" of the
Company.

     On January 1, 1999, the Company entered into employment agreements with
certain executive officers.  The employment agreements provided for option
grants to purchase 70 shares of common stock (granted outside of any plan) at
$406.25 per share, with one-third of the options granted vesting on January 1,
2000, one-third of the options granted vesting on January 1, 2001, and one-third
of the options granted vesting on January 1, 2002.

     On November 11, 2000, the Company granted certain executive officers the
option to purchase 38 shares of common stock (granted outside of any plan) at
$33.125 per share, with one-third of the options vesting upon grant, one-third
of the options granted vesting on November 11, 2001 and one-third of the options
granted vesting on November 11, 2002.

     See Note 17 for information about the 2001 Stock Option Plan, which became
effective on February 28, 2002.

                                     F-33
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

     The following summarizes outstanding stock options:

<TABLE>
<CAPTION>
                                                                                                            Weighted
                                                                                                            Average
                                                                                 Total                   Exercise Price
                                                                          -------------------       ----------------------
<S>                                                                         <C>                       <C>
Outstanding at December 31, 1998.............................                        108                      $241.50

     Granted                                                                         113                       357.00

     Cancelled                                                                        (7)                      249.50

     Exercised                                                                       (20)                      258.70
                                                                          -------------------       ----------------------
Outstanding at December 31, 1999.............................                        194                       306.50

     Granted                                                                          61                        42.00

     Cancelled                                                                       (43)                      325.80
                                                                          -------------------       ----------------------
Outstanding at December 31, 2000.............................                        212                       226.30

     Granted                                                                          61                        41.50

     Cancelled                                                                        --                           --
                                                                          -------------------       ----------------------
Outstanding at December 31, 2001.............................                        273                      $184.74
                                                                          ===================       ======================
Options exercisable

At December 31, 2001.........................................                        195                       211.90

Available to grant under Plans at December 31, 2001..........                        102
</TABLE>

     The following table summarizes information about outstanding and
exercisable stock options at December 31, 2001:

<TABLE>
<CAPTION>
                                Outstanding Weighted Average      Exercisable Weighted Average
-------------------------     --------------------------------    ----------------------------
    Range of Exercise                   Remaining Contractual
         Prices               Shares       Life (in years)         Shares      Exercise Price
-------------------------     -------   ----------------------    --------     ---------------
<S>                           <C>       <C>                       <C>          <C>
    $  17.00  -   $130.00       133              8.7                 73              52.82
      130.01  -    230.00        27              4.9                 26             190.80
      230.01  -    330.00        39              6.3                 39             261.17
      330.01  -    420.00        74              7.4                 57             390.70
                              -------   ----------------------    --------     ---------------
    $  30.00  -   $420.00       273              7.7                195            $211.90
                              =======   ======================    ========     ===============
</TABLE>

     The Company accounts for the fair value of its option grants in accordance
with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" whereby no compensation cost related to stock options is deducted in
determining net income (loss).  Had compensation cost for the Company's stock
option plans been determined pursuant to Statement of Financial Accounting
Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123"), the
Company's net income and earnings (loss) per share would have decreased
(increased) accordingly.  Using the Black-Scholes option pricing model, the
Company's pro forma net income (loss), pro forma earnings (loss) per share and
pro forma weighted average fair value of options granted, with related
assumptions, are as follows:

                                     F-34

<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)



<TABLE>
<CAPTION>
                                                                                                Years Ended December 31,
                                                                                           1999           2000           2001
                                                                                      ------------     ----------     ----------
<S>                                                                                     <C>            <C>            <C>
Pro forma net loss....................................................................    $(26,934)     $(212,685)     $(142,580)
Pro forma basic earnings (loss) per share.............................................      (19.37)       (141.65)        (94.96)
Pro forma diluted earnings (loss) per share...........................................      (19.37)       (141.65)        (94.96)
Risk free interest rates..............................................................           6%             6%             5%
Expected lives........................................................................  7-10 years     7-10 years     7-10 years
Expected volatility...................................................................          62%           117%            79%
Weighted average grant date fair value................................................    $ 268.00      $   40.00      $   34.82
Expected dividend yield...............................................................           0%             0%             0%
</TABLE>

NOTE 15--401(K) SAVINGS PLAN

     Effective January 1, 1995, the Company established a qualified defined
contribution plan (the "Plan") for eligible employees.  The Plan provides that
employees may contribute up to the maximum percent of pretax earnings as allowed
by the U.S. tax code and the Company may elect, at its discretion, to make
contributions to the Plan in any year.  The Company contributed approximately
$3,629, $3,662 and $-0- to the Plan in 1999, 2000, and 2001, respectively.  The
Company does not provide retired employees with health or life insurance
benefits.

NOTE 16--QUARTERLY FINANCIAL DATA (UNAUDITED)

     During 2000, the Company recognized revenue related to the design and
construction of specialized parts when services were performed.  Effective
December 31, 2000, such revenues are recognized when the manufactured units are
delivered.  Including the effects of this change, revenues of $22,000 previously
recognized in the first three quarters of 2000 were reversed in the fourth
quarter of 2000.  Income (loss) from operations for each of the quarterly
periods in the year ended December 31, 2000 was not affected by this change as
no gross margin had been recognized in relation to these revenues.

                                     F-35
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)

     Results for the quarterly periods in the years ended December 31, 2000 and
2001 are as follows:

<TABLE>
<CAPTION>
                                                                    First       Second        Third       Fourth
                                                                   Quarter      Quarter      Quarter      Quarter
                                                              ---------------------------------------------------
                                                                (In thousands, except earnings (loss) per share)
<S>                                                           <C>              <C>          <C>          <C>
2000
Operating revenues............................................    $101,876     $ 95,159     $ 81,252     $ 59,790
Gross profit (loss)...........................................      18,338        2,031         (462)     (35,161)
Income (loss) from continuing operations......................       1,141      (17,883)     (27,720)     (71,411)
Loss from discontinued operations.............................      (2,847)     (13,392)     (54,548)     (24,970)
Net loss......................................................      (1,606)     (31,275)     (82,268)     (96,481)
Diluted income (loss) per share from continuing operations....        0.76       (11.91)      (18.46)      (47.56)
Diluted loss per share from discontinued operations...........       (1.83)       (8.92)      (36.33)      (16.70)
Diluted net loss per share....................................       (1.07)      (20.83)      (54.79)      (64.26)
</TABLE>

<TABLE>
<CAPTION>
                                                                    First       Second        Third       Fourth
                                                                   Quarter      Quarter      Quarter      Quarter
                                                              ---------------------------------------------------
                                                                (In thousands, except earnings (loss) per share)
<S>                                                           <C>              <C>          <C>          <C>
2001
Operating revenues...........................................     $ 81,587     $ 70,875     $ 61,274     $ 50,404
Gross profit (loss)..........................................         (578)         498         (545)       5,118
Loss from continuing operations..............................      (15,513)     (49,430)     (38,109)     (28,797)
Income (loss) from discontinued operations...................          296       (4,638)      (2,303)      (2,741)
Net loss.....................................................      (15,217)     (54,068)     (40,412)     (31,538)
Diluted loss per share from continuing operations............       (10.33)      (32.92)      (25.38)      (19.18)
Diluted loss per share from discontinued operations..........         0.20        (3.09)       (1.53)       (1.82)
Diluted net loss per share...................................       (10.13)      (36.01)      (26.91)      (21.00)
</TABLE>

See Note 3 for a discussion of the charges recorded in the fourth quarter of
1999, 2000 and 2001.

NOTE 17--SUBSEQUENT EVENTS

RECENTLY COMPLETED NOTE EXCHANGE AND RIGHTS OFFERING

     In February 2002 the Company closed a significant restructuring of its
capital and equity. The restructuring consisted of four parts. The first part
was a reverse split (on a one-share-for-ten-shares basis) of the Company's
outstanding common stock, reducing its outstanding common shares from 15,015
shares to 1,502 shares (5% of the restructured entity) and an increase in the
Company's authorized shares from 30,000 shares to 500,000 shares. The second
part was an offer to the holders of the Company's $165,000 of 8 1/8% senior
subordinated notes due 2008 to exchange their Old Notes (the "Old Notes") for up
to $10,000 in cash, $100,000 of new 8% senior subordinated convertible pay-in
kind notes due 2006 (the "New Notes"), 4,505 shares of the Company's post-
reverse split common stock (15% of the restructured entity) and five-year
warrants to purchase an additional 3,003 shares of post-reverse split common
stock at an exercise price of $5.16 per share (collectively, the "Note
Exchange"). A condition to the closing of the note exchange offer was that the
holders of 80% or more of the outstanding Old Notes tender their Old Notes in
the Note Exchange. The third part was a rights offering to the existing
stockholders to raise funds to pay the cash portion of the note exchange offer
and the expenses of the restructuring, and to provide the Company with working
capital for ongoing business operations. In the rights offering, the Company
offered 24,025 post-reverse split shares of common stock (80% of the
restructured entity) to raise $20,000. In connection with the rights offering,
Lacy J. Harber, the Company's principal stockholder, agreed to purchase unsold
allotments. The last part consisted of the issuance to the pre-restructuring
holders of the Company's common stock of five-year warrants to

                                     F-36
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


purchase an additional 3,003 shares of post-reverse split common stock at an
exercise price of $5.16 per share.

     On February 28, 2002, the Company completed all four parts of the
restructuring. In the rights offering, the Company sold 12,050 shares of common
stock to the existing stockholders (including Mr. Harber), and Mr. Harber
purchased the balance of the shares (11,975 shares) offered in the rights
offering pursuant to his obligation to purchase unsold allotments. In the Note
Exchange, the Company exchanged $148,753 of Old Notes (approximately 90% of the
Old Notes) for $5,081 in cash, and all of the New Notes, shares and warrants
described above. The Company is using the net proceeds of the rights offering,
approximating $10,000 after payment of the cash proceeds of the Note Exchange,
accrued interest on the bonds not tendered, and expenses of the restructuring,
to reduce trade payables and to provide working capital for the Company's
ongoing business operations. The Company will record the restructing in
accordance with SFAS No. 15, "Accounting by Debtors and Creditors for Troubled
Debt Restructurings," and, accordingly, will recognize an extraordinary gain of
$30,278, net of tax, which will be recorded in the first quarter of 2002.
Additionally, the Company will no longer record interest expense on the New
Notes as the New Notes are carried at face value plus the anticipated interest
through their maturity.

     Pursuant to the terms of the New Notes which were issued in the Note
Exchange, the Company is obligated to issue additional shares of post-reverse
split common stock when the New Notes are either redeemed or mature. If the New
Notes are redeemed in 2002 or 2003, the Company will issue an additional 4,505
shares of post-reverse spilt common stock as part of the redemption
consideration. If the New Notes are redeemed in 2004, 2005 or 2006 (prior to
maturity), the Company will issue an additional 3,003 shares of post-reverse
spilt common stock as part of the redemption consideration. If the New Notes
have not been redeemed prior to their maturity at the close of business on
December 31, 2006, the New Notes will automatically convert into an additional
270,276 shares of our post-reverse split common stock. The New Notes are
redeemable at the Company's option at the following percentages of par plus
accrued interest on the par value through the date of redemption: 2002 - 70.0%,
2003 - 72.5%, 2004 - 73.0%, 2005 - 75.625% and 2006 - 77.5%.

     As a result of the exchange offer and consent solicitation, $16,192 in
aggregate principal amount of the Old Notes remain outstanding. As part of the
Note Exchange, the holders of such Old Notes agreed to remove substantially all
of the covenant protections contained in the indenture for the Old Notes.

                                      F-37
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


The following unaudited proforma condensed consolidated balance sheet reflects
the impact of the restructuring had it occurred on December 31, 2001:

<TABLE>
<CAPTION>
                                                                                                                    Pro Forma
                                                                         December 31,         Pro Forma            December 31,
                                                                            2001             Adjustments               2001
                                                                       --------------------------------------------------------
ASSETS
------
<S>                                                                    <C>              <C>                    <C>
CURRENT ASSETS:
   Cash and cash equivalents                                           $            -   $        20,000  (A)
                                                                                                (10,390) (G)
                                                                                                 (5,081) (C)
                                                                                                 (3,380) (F)
                                                                                                 (1,149) (E)   $              0
   Total other current assets                                                  80,100                                    80,100
                                                                       --------------------------------------------------------
                     Total current assets                                      80,100                 -                  80,100
                                                                       --------------------------------------------------------

EQUIPMENT ON LEASE                                                                360                 -                     360

FIXED ASSETS, net                                                              38,471                 -                  38,471
Goodwill                                                                       26,124                 -                  26,124
Deferred financing costs                                                        6,637            (2,804) (F)              3,833
Deposits and other                                                             29,482            (2,483) (F)
                                                                                                   (193) (F)             26,806
                                                                       --------------------------------------------------------
                        Total assets                                          181,174            (5,480)                175,694
                                                                       ========================================================
LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------
CURRENT LIABILITIES:
   Accounts payable                                                            25,969              (982) (F)             24,987
   Accrued expenses                                                            20,994                 -                  20,994
   Accrued interest                                                            12,113           (11,673) (E)                440
   Notes payable                                                               22,000                 -                  22,000
   Current maturities of capital lease obligations                             25,450                 -                  25,450
   Revolver                                                                    12,074           (10,390) (G)              1,684
   Customer deposits                                                           14,820                 -                  14,820
   Net liabilities of discontinued operations                                   5,395                 -                   5,395
   Other                                                                        5,363                 -                   5,363
                                                                       --------------------------------------------------------

                     Total current liabilities                                144,178           (23,045)                121,133
                                                                       --------------------------------------------------------
LONG-TERM LIABILITIES:
     Deferred income                                                               36                 -                      36
     Capital lease obligations                                                  3,890                 -                   3,890
     Bonds payable, old                                                       164,437          (131,984) (B)
                                                                                                (16,769) (C)
                                                                                                    508  (C)             16,192
     Bonds payable, new                                                                         113,300  (B)            113,300
                                                                       --------------------------------------------------------

                     Total long-term liabilities                              168,363           (34,945)                133,418
                                                                       --------------------------------------------------------
STOCKHOLDERS' EQUITY:
   Common stock, $.001 par value                                                    2                 4  (B)
                                                                                                     24  (A)                 30
   Additional paid-in capital                                                 153,277            19,976  (A)
                                                                                                  3,745  (B)
                                                                                                    785  (B)
                                                                                                      -  (D)
                                                                                                   (193) (F)            177,590
   Retained Earnings (deficit)                                               (284,646)           14,150  (B)
                                                                                                 10,524  (E)
                                                                                                 11,688  (C)
                                                                                                 (4,881) (F)
                                                                                                 (2,804) (F)
                                                                                                   (508) (C)           (256,477)
                                                                       --------------------------------------------------------
                     Total stockholders' equity (deficit)                    (131,367)           52,510                 (78,857)
                                                                       --------------------------------------------------------
Total liabilities and stockholders' equity                             $      181,174   $        (5,480)       $        175,694
                                                                       ========================================================
</TABLE>

                                     F-38
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


    The following adjustments have been made to give pro forma effect to the
    restructuring:

(A) Reflects the issuance of 24,025 shares of post-reverse split common stock
    for $20,000 in the rights offering.

(B) Represents the exchange of $132,000 of face value ($131,984 net of
    unamortized discount) in Old Notes for $113,300 in New Notes, warrants to
    purchase 3,003 post-reverse split shares of common stock (at an exercise
    price of $5.16 per share) valued at $785, and 4,505 post-reverse split
    shares of common stock valued at $3,745. Under SFAS 15, the New Notes have
    been recorded at an amount equal to the maximum amount of cash (assuming all
    interest is paid in kind through the issuance of additional New Notes and
    including all accrued but unpaid interest) which the Company would be
    obligated to pay if it redeemed the New Notes immediately prior to their
    maturity. In accordance with their terms, if the New Notes are not redeemed
    prior to their maturity, they will automatically convert on the maturity
    date (December 31, 2006) into 270,276 shares of post-reverse split common
    stock. Since all future potential interest payments have already been
    included in the pro forma carrying value of the New Notes, the Company will
    not record any future interest expense on the New Notes.

(C) Represents the exchange of $17,000 of face value ($16,769 net of unamortized
    discount) in Old Notes for $5,081 in cash.

(D) Reflects the issuance of warrants to purchase 3,003 post-reverse split
    shares of common stock (at an exercise price of $5.16 per share) to existing
    stockholders.

(E) Represents the cancellation of $11,673 in accrued interest on the Old Notes
    as of the pro forma date of the restructuring and the payment of $1,149 in
    accrued interest on Old Notes not exchanged.

(F) Represents the write-off of unamortized deferred financing costs on the Old
    Notes and debt transaction costs as of the pro forma date of the
    restructuring and the payment of estimated transaction expenses relating to
    the restructuring from the proceeds of the rights offering.

(G) Represents the utilization of excess working capital resulting from the
    restructuring to pay down the outstanding revolver balance with any excess
    amounts being utilized to pay down the outstanding notes payable.



                                     F-39
<PAGE>

                 TIMCO AVIATION SERVICES, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
            (Financial Amounts in Thousands, Except Per Share Data)


PROPOSED SETTLEMENT WITH KELLSTROM

     On February 18, 2002, the Company entered into a Post-Closing Resolution
Agreement (the "Resolution Agreement") with Kellstrom. The Resolution Agreement
is intended to resolve and settle globally outstanding disputes between the
Company and Kellstrom (the "Settlement") relating to matters arising out of the
Transaction. The Resolution Agreement provides that: (i) Kellstrom will purchase
certain furniture, fixtures and equipment from the Company, (ii) Kellstrom will
"put" certain uncollected accounts receivable which were sold as part of the
sale of the assets of the redistribution operation to the Company in accordance
with the terms of the Transaction documents, (iii) Kellstrom and the Company
will resolve outstanding purchase price adjustment disputes under the purchase
agreements relating to the Transaction, (iv) the Company and Kellstrom will
settle and setoff amounts due and owing in the ordinary course between the
Company and Kellstrom, including certain rental amounts owed by Kellstrom under
its lease for the Miramar facility; (v) the lease for the Miramar facility will
be amended to provide for a term of twenty (20) years with an annual minimum
rental of $2,750 for the first five years, $3,000 for years six through ten and
a fair market value thereafter (all subject to CPI increases), with Kellstrom
having a one-time right to terminate the lease for the Miramar facility upon the
completion of the 7th lease year after the closing of the settlement; (vi) the
Non-Competition Agreement between the Company and Kellstrom will be amended, and
(vii) the Cooperation Agreement between the Company and Kellstrom will be
terminated. The Settlement, if completed, is expected to result in a net payment
to the Company of approximately $300 in cash.

     Closing of the Settlement is subject to various closing conditions. In
particular, the settlement is subject to approval of the bankruptcy court in
Kellstrom's pending Chapter 11 bankruptcy proceeding. The closing of the
Settlement is also subject to, among other conditions, the approval of the
Company's senior revolving credit lenders and TROL facility lender and to a
satisfactory long-term restructuring of the Company's TROL facility.

     In December 2000, at the time of the Company's sale of its redistribution
operation to Kellstrom, four investors, including the Company's principal
stockholder and a former director and principal stockholder of the Company,
posted $8,000 in letters of credit with Kellstrom's lenders to support
Kellstrom's senior revolving credit facility. The letters of credit were drawn
by Kellstrom's senior lenders in October 2001 and the four investors are now
creditors of Kellstrom in its bankruptcy proceeding. As part of the Resolution
Agreement, Kellstrom has agreed to grant the four investors an option to
purchase a facility owned by Kellstrom located in Sunrise, Florida for a period
of one year following the closing of the Settlement for a net amount of $5,500,
which includes a credit for the $8,000 of letters of credit which were
previously drawn by Kellstrom's lenders. Completion of this transaction is one
of the conditions to the closing of the Settlement with Kellstrom.


2001 STOCK OPTION PLAN


          Effective on February 28, 2002, the Company adopted the 2001 Stock
Option Plan pursuant to which officers, directors, key employees and independent
contractors or consultants can receive options to purchase up to 2,400 shares of
the Company's post-reverse split common stock. No further options will be
granted under the 1996 Stock Option Plan or the 1996 Director Stock Option Plan.
See Note 14.

                                     F-40
<PAGE>

                                  SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS

                      Three Years Ended December 31, 2001
                                (In thousands)

<TABLE>
<CAPTION>
                                                                           Additions
                                                       Balance at         Charged to                                      Balance at
                                                        Beginning          Cost and                                         End of
                    Description                          of Year           Expenses          Other       Deductions          Year
------------------------------------------------     ---------------   ---------------   -----------  ----------------   -----------
<S>                                                  <C>               <C>               <C>          <C>                <C>
Allowances for doubtful accounts
receivable:
Year ended December 31,
   1999..........................................       $ 7,810              4,995            --            3,212(A)      $ 9,593
   2000..........................................         9,593             20,343            --           22,482(A)        7,454
   2001..........................................         7,454              9,502          252(C)          5,369(A)       11,335

Reserve relating to discontinued operations:
   1999..........................................         7,025             24,833            --            3,673(B)       28,185
   2000..........................................        28,185             18,868            --           19,005(B)       28,048
   2001..........................................        28,048              9,386            --            4,927(B)       32,507
</TABLE>

__________
(A) Represents accounts receivable written-off.
(B) Utilization of reserve upon disposition of business.
(C) Represents allowance for doubtful accounts of Caribe Aviation which was sold
    in May 2001.

                                     F-41
<PAGE>

                                 EXHIBIT INDEX
                                 -------------

EXHIBIT   DESCRIPTION

 3.3      Third Amendment to Certificate of Incorporation

10.80     Amendent No. 4 to Stockholders' Rights Plan

10.85     Form of Waiver and consent, dated as of April 18, 2002, to Fourth
          Amended and Restated Credit Agreement

10.86     Form of Amendment and Waiver Agreement No. 13 for Lease Agreement
          and certain other Operative Agreements

21.1      Subsidiaries of Aviation Sales

23.1      Consent of Arthur Andersen LLP

99.1      Dealer Manager Agreement by and between Aviation Sales and Houlihan
          Lokey Howard & Zukin Capital dated as of January 9, 2002

99.2      Letter Regarding Arthur Andersen LLP