<PAGE>

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

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

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

                                   FORM 10-Q

[Mark One]

[X]QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
   ACT OF 1934

    For the Quarterly Period Ended September 30, 2001

                                       OR

[_]TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT
   OF 1934

    For the transition period from               to

                          Commission File No. 1-11775

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

                             AVIATION SALES COMPANY
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                            <C>
                  Delaware                                       65-0665658
       (State or other jurisdiction of                         (IRS Employer
       incorporation or organization)                       Identification No.)
</TABLE>

<TABLE>
<S>                                            <C>
               623 Radar Road                                      27410
         Greensboro, North Carolina                              (Zip Code)
  (Address of principal executive offices)
</TABLE>

   Registrant's telephone number, including area code: (336) 668-4410 (x3004)

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

   Indicate by checkmark whether the registrant: (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such report(s), and (2) has been subject to
such filing requirements for the past 90 days. Yes [X] No [_]

   Indicate the number of shares outstanding of each of the issuer's classes of
common equity, as of the latest practicable date: 15,015,317 shares of common
stock, $.001 par value per share, were outstanding as of November 16, 2001.

--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS
                       (In Thousands, Except Share Data)

<TABLE>
<CAPTION>
                                                      December 31, September 30,
                                                          2000         2001
                                                      ------------ -------------
                                                                    (Unaudited)
<S>                                                   <C>          <C>
                       ASSETS
Current Assets:
 Cash and cash equivalents..........................   $     --      $   2,623
 Accounts receivable, net...........................      67,558        36,023
 Inventories........................................      53,115        48,705
 Other current assets...............................      10,784         5,678
                                                       ---------     ---------
 Total current assets...............................     131,457        93,029
                                                       ---------     ---------
Equipment on lease, net.............................       5,749           384
Fixed assets, net...................................      65,770        51,704
Amounts due from related parties....................       1,792           --
Other Assets:
 Goodwill, net......................................      41,390        26,513
 Deferred financing costs, net......................       5,928         7,249
 Notes receivable from KAV Inventory, LLC...........      29,400           --
 Net assets of discontinued operations..............       3,479           --
 Property held for sale.............................         --         25,240
 Other..............................................      15,646         9,600
                                                       ---------     ---------
 Total other assets.................................      95,843        68,602
                                                       ---------     ---------
 Total assets.......................................   $ 300,611     $ 213,719
                                                       =========     =========

    LIABILITIES & STOCKHOLDERS' EQUITY (DEFICIT)

Current Liabilities:
 Accounts payable...................................   $  30,214     $  23,000
 Accrued expenses...................................      27,725        31,176
 Current maturities of notes payable................          29        22,028
 Current maturities of capital lease obligations....         178        34,418
 Senior subordinated notes..........................         --        164,414
 Revolving loan.....................................      35,959         1,740
 Customer deposits..................................       7,559        13,686
 Committed letter of credit advances................         --          8,500
 Other..............................................       5,120         9,922
                                                       ---------     ---------
 Total current liabilities..........................     106,784       308,884
                                                       ---------     ---------
 Senior subordinated notes..........................     164,345           --
 Notes payable, net of current portion..............      16,498           --
 Capital lease obligations, net of current portion..       3,852         3,854
 Net liabilities of discontinued operations.........         --            774
 Other long-term liabilities........................       2,240            36
                                                       ---------     ---------
 Total long-term liabilities........................     186,935         4,664
                                                       ---------     ---------
Commitments and Contingencies (Note 5)

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, 15,015,317 shares issued and
  outstanding at December 31, 2000 and September 30,
  2001, respectively................................          15            15
 Additional paid-in capital.........................     150,288       153,264
 Accumulated deficit................................    (143,411)     (253,108)
                                                       ---------     ---------
 Total stockholders' equity (deficit)...............       6,892       (99,829)
                                                       ---------     ---------
 Total liabilities and stockholders' equity
  (deficit).........................................   $ 300,611     $ 213,719
                                                       =========     =========
</TABLE>

  The accompanying notes are an integral part of these condensed consolidated
                                balance sheets.

                                       2
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In Thousands, Except Per Share Data)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                          For the Nine Months
                                                          Ended September 30,
                                                          --------------------
                                                            2000       2001
                                                          ---------  ---------
<S>                                                       <C>        <C>
Operating revenues:
  Sales.................................................. $ 274,668  $ 207,316
  Other..................................................     3,619      6,420
                                                          ---------  ---------
                                                            278,287    213,736
Cost of sales............................................   258,297    214,361
                                                          ---------  ---------
Gross profit (loss)......................................    19,990       (625)
Operating expenses.......................................    39,207     37,653
                                                          ---------  ---------
  Loss from operations...................................   (19,217)   (38,278)
Interest expense.........................................    15,236     18,876
Charge to reserve notes receivable from KAV Inventory,
 LLC.....................................................       --      37,900
Other expense, net.......................................     1,545      1,566
                                                          ---------  ---------
  Loss before income taxes, equity income (loss) of
   affiliate and discontinued operations.................   (35,998)   (96,620)
Income tax expense (benefit).............................     3,823       (141)
                                                          ---------  ---------
  Loss before equity income (loss) of affiliate and
   discontinued operations...............................   (39,821)   (96,479)
Equity income (loss) of affiliate........................        43     (6,573)
                                                          ---------  ---------
  Loss from continuing operations........................   (39,778)  (103,052)
Discontinued operations:
  Operations, net of income taxes........................   (23,432)       --
  Loss on disposal, net of income taxes..................   (51,940)    (6,645)
                                                          ---------  ---------
  Total discontinued operations..........................   (75,372)    (6,645)
                                                          ---------  ---------
  Net loss............................................... $(115,150) $(109,697)
                                                          =========  =========
Basic loss per share:
  Loss from continuing operations........................ $   (2.65) $   (6.86)
  Loss from discontinued operations......................     (5.02)     (0.45)
                                                          ---------  ---------
  Net loss............................................... $   (7.67) $   (7.31)
                                                          =========  =========
Diluted loss per share:
  Loss from continuing operations........................ $   (2.65) $   (6.86)
  Loss from discontinued operations......................     (5.02)     (0.45)
                                                          ---------  ---------
  Net loss............................................... $   (7.67) $   (7.31)
                                                          =========  =========
Weighted average shares of common stock and common stock
 equivalents used to calculate earnings per share, basic
 and diluted.............................................    15,015     15,015
                                                          =========  =========
</TABLE>

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

                                       3
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                     (In Thousands, Except Per Share Data)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                              For the Three
                                                                 Months
                                                             Ended September
                                                                   30,
                                                            ------------------
                                                              2000      2001
                                                            --------  --------
<S>                                                         <C>       <C>
Operating revenues:
  Sales.................................................... $ 80,743  $ 60,469
  Other....................................................      509       805
                                                            --------  --------
                                                              81,252    61,274
Cost of sales..............................................   81,714    61,819
                                                            --------  --------
Gross loss.................................................     (462)     (545)
Operating expenses.........................................   16,431     8,748
                                                            --------  --------
  Loss from operations.....................................  (16,893)   (9,293)
Interest expense...........................................    4,472     5,765
Charge to reserve notes receivable from KAV Inventory,
 LLC.......................................................      --      8,500
Other expense, net.........................................      508     8,479
                                                            --------  --------
  Loss before income taxes, equity income (loss) of
   affiliate and discontinued operations...................  (21,873)  (32,037)
Income tax expense (benefit)...............................    5,847      (189)
                                                            --------  --------
  Loss before equity income (loss) of affiliate and
   discontinued operations.................................  (27,720)  (31,848)
Equity income (loss) of affiliate..........................       --    (6,261)
                                                            --------  --------
  Loss from continuing operations..........................  (27,720)  (38,109)
Discontinued operations:
  Operations, net of income taxes..........................  (11,826)      --
  Loss on disposal, net of income taxes....................  (42,722)   (2,303)
                                                            --------  --------
  Total discontinued operations............................  (54,548)   (2,303)
                                                            --------  --------
Net loss................................................... $(82,268) $(40,412)
                                                            ========  ========
Basic loss per share:
  Loss from continuing operations.......................... $  (1.85) $  (2.54)
  Loss from discontinued operations........................    (3.63)    (0.15)
                                                            --------  --------
  Net loss................................................. $  (5.48) $  (2.69)
                                                            ========  ========
Diluted loss per share:
  Loss from continuing operations.......................... $  (1.85) $  (2.54)
  Loss from discontinued operations........................    (3.63)    (0.15)
                                                            --------  --------
  Net loss................................................. $  (5.48) $  (2.69)
                                                            ========  ========
Weighted average shares of common stock and common Stock
 equivalents used to calculate earnings per share, basic
 and diluted...............................................   15,015    15,015
                                                            ========  ========
</TABLE>

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

                                       4
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY (DEFICIT)
                       (In Thousands, Except Share Data)
                                  (Unaudited)

<TABLE>
<CAPTION>
                           Common Stock    Additional
                         -----------------  Paid-in   Accumulated      Total
                           Shares   Amount  Capital     Deficit   Equity (Deficit)
                         ---------- ------ ---------- ----------- ----------------
<S>                      <C>        <C>    <C>        <C>         <C>
Balance as of December
 31, 2000............... 15,015,317  $15    $150,288   $(143,411)    $   6,892
  Net loss..............        --   --          --     (109,697)     (109,697)
  Warrants issued to
   shareholders for
   credit support.......        --   --        2,892         --          2,892
  Warrants issued to
   shareholder in
   connection with the
   sale of a property...         --  --           46         --             46
  Warrants issued to
   third party .........        --   --           38         --             38
                         ----------  ---    --------   ---------     ---------
Balance as of September
 30, 2001............... 15,015,317  $15    $153,264   $(253,108)    $ (99,829)
                         ==========  ===    ========   =========     =========
</TABLE>




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

                                       5
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In Thousands)
                                  (Unaudited)

<TABLE>
<CAPTION>
                                                              For the Nine
                                                              Months Ended
                                                              September 30,
                                                           --------------------
                                                             2000       2001
                                                           ---------  ---------
<S>                                                        <C>        <C>
CASH FLOW FROM OPERATING ACTIVITIES:
 Net loss................................................  $(115,150) $(109,697)
 Adjustments to reconcile net loss to cash provided by
  (used in) activities:
 Loss from discontinued operations.......................     51,940      6,645
 Charge to reserve notes receivable from KAV Inventory,
  LLC....................................................        --      37,900
 Depreciation and amortization...........................     10,789     12,108
 Write down of assets....................................      4,871     21,738
 Proceeds from sale of equipment on lease, net of gain...        885      3,282
 Provision for doubtful accounts.........................      1,593      4,804
 Loss on sale of affiliate...............................        859        --
 Equity in (income) loss of affiliate, net of taxes......        (43)     6,573
 Gain on sale of subsidiary..............................        --      (5,664)
 Income on non-refundable lease deposit..................        --      (2,204)
 Expense from warrants issued to third parties...........        --         440
 Deferred income taxes...................................      2,475        --
 (Increase) decrease in accounts receivable..............    (14,722)    24,291
 (Increase) decrease in inventories......................     51,123       (759)
 Decrease in other current assets........................      9,117      5,838
 (Increase) decrease in other assets.....................     10,361       (526)
 Increase (decrease) in accounts payable.................      1,544     (5,016)
 Increase in accrued expenses............................      4,892     14,471
 Decrease in other liabilities...........................     (4,137)       --
                                                           ---------  ---------
  Net cash provided by operating activities..............     16,397     14,224
                                                           ---------  ---------
CASH FLOW FROM INVESTING ACTIVITIES:
 Purchases of fixed assets...............................     (8,645)    (1,393)
 Payments from related parties...........................         67      1,793
 Investment in limited liability company.................     (2,000)       --
 Proceeds from sale of affiliate.........................      1,455     21,290
 Net proceeds from the sale of discontinued operations...     39,409        --
                                                           ---------  ---------
  Net cash provided by investing activities..............     30,286     21,690
                                                           ---------  ---------
CASH FLOW FROM FINANCING ACTIVITIES:
 Borrowing under senior debt facilities..................    322,836    255,456
 Payments under senior debt facilities...................   (415,057)  (289,675)
 Proceeds of term loan...................................     15,500     12,000
 Payments on equipment loans.............................       (145)      (998)
 Payments on notes payable...............................     (2,411)    (5,500)
 Payments on capital leases..............................       (197)       (99)
 Payments of deferred financing costs....................     (9,588)    (2,662)
                                                           ---------  ---------
  Net cash used in financing activities..................    (89,062)   (31,478)
                                                           ---------  ---------
Net cash provided by (used in) discontinued operations...     36,000     (1,813)
                                                           ---------  ---------
Net increase (decrease) in cash and cash equivalents.....     (6,379)     2,623
Cash and cash equivalents, beginning of period...........     19,439        --
                                                           ---------  ---------
Cash and cash equivalents, end of period.................  $  13,060  $   2,623
                                                           =========  =========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
 Interest paid...........................................  $  33,458  $  11,330
                                                           =========  =========
 Income taxes paid.......................................  $   1,028  $      60
                                                           =========  =========
SUPPLEMENTAL SCHEDULE OF NON CASH INVESTING AND FINANCING
 ACTIVITIES:
 Acquisition of property through capital lease (See Note
  5).....................................................  $     --   $  34,240
                                                           =========  =========
</TABLE>

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

                                       6
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                               September 30, 2001
                       (In Thousands, Except Share Data)
                                  (Unaudited)

1. BASIS OF PRESENTATION

 Interim Condensed Consolidated Financial Statements

   Aviation Sales Company ("ASC" or the "Company") is a Delaware corporation,
which through its subsidiaries provides aircraft maintenance, repair and
overhaul 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, its new
parts distribution operation and its manufacturing operations. The results of
operations for these businesses are included in the accompanying condensed
consolidated statements of operations as discontinued operations. See Note 2
for further discussion.

   The accompanying unaudited interim condensed consolidated financial
statements have been prepared pursuant to the rules and regulations of the
Securities and Exchange Commission for reporting on Form 10-Q. Pursuant to such
rules and regulations, certain information and footnote disclosures normally
included in financial statements prepared in accordance with accounting
principles generally accepted in the United States have been condensed or
omitted. The accompanying unaudited interim condensed consolidated financial
statements should be read in conjunction with the Company's December 31, 2000
consolidated financial statements and the notes thereto included in the
Company's Annual Report on Form 10-K for the 2000 fiscal year (File No. 001-
11775).

   In the opinion of management, the accompanying unaudited interim condensed
consolidated financial statements of the Company contain all adjustments
(consisting of only normal recurring adjustments) necessary to present fairly
the financial position of the Company as of September 30, 2001 and the results
of its operations for the three and nine month periods ended September 30, 2000
and 2001 and cash flows for the nine month periods ended September 30, 2000 and
2001. The results of operations and cash flows for the nine month period ended
September 30, 2001 are not necessarily indicative of the results of operations
or cash flows which may be reported for the year ending December 31, 2001.

 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, 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.

 Recently Issued Accounting Standards

   In July 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

                                       7
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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
does not believe that the adoption of SFAS No. 141 will have a significant
impact on its financial statements.

   In July 2001, the FASB also issued SFAS No. 142, "Goodwill and Intangible
Assets." SFAS No. 142 eliminates the current 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 will apply to
goodwill and intangible assets arising from transactions completed before and
after the Statement's effective date of January 1, 2002. At September 30, 2001,
the Company has net goodwill of $26,513 which will be subject to the new
impairment tests prescribed under the statement. These new requirements will
impact future period net income 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. An initial impairment test
must be performed as of January 1, 2002. Any resulting impairment charge from
this initial test 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 from adoption, and has not yet made a
determination of the impact that adoption of SFAS No. 142 will have on the
consolidated financial statements.

   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.

 Comprehensive Income

   For all periods presented comprehensive loss is equal to net loss.

 Revenue Recognition

   During the three months ended June 30, 2001, the Company changed its method
of accounting for revenue recognition at its engine overhaul facility. Revenues
related to engine overhaul services are recognized upon shipment of the
overhauled engine. Prior to this change, revenue was recognized as services
were performed. 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 consolidated results
of operations.

 Liquidity

   The accompanying condensed consolidated financial statements have been
prepared assuming the Company will continue as a going concern. Since March 31,
2000, the Company has been out of compliance

                                       8
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

with certain of the financial covenants contained in the Company's credit
agreement with its senior lenders and one of the lease agreements to which the
Company is a party on several occasions. Since May 31, 2000, the Company has
amended and restated its senior credit facility and amended one of its lease
agreements on several occasions. The Company was not in compliance at September
30, 2001 with certain covenants contained in the credit agreement and one of
its lease agreements and the Company's senior lenders and the lessor have
waived the covenant violations.

   As discussed in Note 2, 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 component overhaul
operations. The proceeds from these sales were used to repay senior
indebtedness and, with respect to the sale of the component overhaul
operations, 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 $1,740 as of September 30,
2001.

   As of November 16, 2001, the Company has $4,496 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
maintenance, repair and overhaul ("MR&O") facilities, consolidated the
operations of one of its component overhaul businesses from two facilities to
one, reduced its headcount at certain of its other 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, however, the Company did not make the payments because of its
agreement with the holders of 73.02% of its outstanding senior notes. See Note
7. Although the Company expects to be able to meet its working capital
requirements from its available resources and from other sources, including
sales of assets and further equity and/or debt infusions, there can be no
assurance that the Company will have sufficient working capital to meet its
obligations. The Company incurred net losses for the years ended December 31,
1999 and 2000 and for the nine months ended September 30, 2001 and required
cash to fund its operating activities for the years ended December 31, 1998,
1999 and 2000. As a result of these matters, the Company's auditors have issued
their opinion on the December 31, 2000 consolidated financial statements with a
going concern modification. The accompanying condensed consolidated financial
statements do not include any adjustments that might result from the outcome of
this uncertainty.

2. 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 to Kellstrom Industries,
Inc. (the "Purchaser") 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") organized by the Purchaser and the Company.
Substantially all of the aircraft and engine spare parts

                                       9
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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, 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 the Purchaser each advanced $2,300
to KAV to allow it to pay fees and costs relating to its institutional
financing. The Company and the Purchaser 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. KAV entered into an
agreement to consign all of its inventories to the Purchaser. The Transaction
agreement specifies that all of the proceeds from sales of the inventory, less
a consignment commission to the Purchaser 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 the Purchaser 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 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 the Purchaser. Under the Transaction 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.

   The second component of the Transaction consisted of a sale of certain non-
inventory assets of the redistribution operation, including one of the $13,700
senior subordinated notes described above, net of certain payables assumed by
the Purchaser, for approximately $21,500, all of which was paid in cash. Under
the terms of the Transaction, the Purchaser has 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 September 30, 2001, $5,605 receivables sold pursuant to the Transaction
had not been collected by the Purchaser. 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 agreements. The Purchaser has indicated that
post-closing adjustments would result in a reduction in the aggregate
consideration received pursuant to the Transaction of approximately $681.
However, no final agreement has been reached with the Purchaser regarding this
issue.

   In addition, as part of the sale of the redistribution operation as
described above, the Purchaser leased from the Company a facility and certain
furniture, fixtures and equipment used in the redistribution operations for a
one-year period. The Purchaser has an option to acquire these assets during the
term of the lease and after one year the Company has an option to require the
Purchaser to acquire the assets, which can be extended by the Purchaser for six
months under certain circumstances. The Purchaser 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

                                       10
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

which it agreed to provide repair services for the KAV parts inventory and the
Purchaser's parts inventory and the Purchaser 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, the
Purchaser is now prohibited from selling inventory of KAV except in certain
circumstances and KAV has terminated the consignment agreement with the
Purchaser. 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. Further, during the last few months, the Purchaser has reported in its
filings with the SEC that it is having substantial financial difficulties. 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 the
Purchaser and KAV. In total, aggregate charges relating to these matters were
$11,100 and $45,581 for the three and nine months ended September 30, 2001.
Further, in the event that the Purchaser'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, the Purchaser's financial
condition may adversely impact its ability to satisfy its obligations under the
above-described ancillary agreements.

   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. The Company anticipates that
the liquidation of these assets will provide additional consideration as these
receivables are collected and inventory is sold.

   The net income (loss) of these operations prior to their respective disposal
dates net of income taxes is included in the accompanying condensed
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 were
$52,654 and $217,828 for the three and nine months ended September 30, 2000,
respectively.

3. INVESTMENTS IN AFFILIATES

   During 1994, Whitehall obtained a 40% ownership in a joint venture involved
in the development of aircraft-related technology for an initial investment of
$1. The Company accounted for its investment in the joint venture under the
equity method. In 1994, Whitehall loaned $2,000 to the joint venture, which was
evidenced by a promissory note, which accrued interest at a maximum rate of 5%
per annum. Principal and accrued interest became due on January 5, 1999. During
February 2000, the Company converted the then outstanding note and accrued
interest payable balance into a capital contribution. During May 2000, the
Company liquidated its investment in the joint venture and recorded a charge of
$859 to other expense.

   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 has invested an additional $3,734 and $339, respectively, in the
form of cash advances and services.

                                       11
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

The Company accounts for this investment under the equity method. The limited
liability corporation is in the early development of the conversion kit and
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 factors, the
Company has recorded a charge of $6,417 during the three months ended September
30, 2001 to reserve in full the unamortized carrying value of this investment.

4. 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 2, the commitment was reduced to $57,737, which
was also the commitment amount as of September 30, 2001. Pursuant to an
amendment executed on November 27, 2001, the commitment was reduced to $47,500.
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
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 September 30, 2001 the
Company was not in compliance with certain covenants. The financial
institutions which are party to the Credit Facility have agreed to waive such
event of non-compliance. To the extent the Credit Facility remains outstanding
as of certain dates, the Company is committed to pay incremental financing fees
as follows: November 14, 2001--2% of outstanding commitment and February 14,
2002--2% of outstanding commitment. The November 14, 2001 fee of $950 is being
paid in three equal installments on November 27, 2001, December 14, 2001 and
January 14, 2002. As of September 30, 2001, $3,109 was available for borrowing
under the Credit Facility and outstanding letters of credit aggregated $29,606.
Since September 30, 2001, $17,500 of letters of credit have been drawn (see
Notes 2 and 5).

   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 8, the Company repaid $3,500 of the
term loan from the proceeds of the sale of Caribe Aviation. The remaining
principal balance is due in July 2002. Under the term loan agreement, the
Company also granted the lender common stock purchase warrants to purchase
129,000 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 $8.50 per share. The lender has not required the Company to
repurchase any warrants through November 16, 2001. The Company has recorded the
value of these warrants ($1,079) as additional deferred financing costs and
accrued expenses and is amortizing this amount to interest expense over the
term of this loan.

                                       12
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   As discussed in Note 7, the Company's senior lenders have agreed, subject to
certain conditions, to forbear until March 31, 2001 in regard to the default
which existed in the senior credit facilities resulting from the failure to
make the August 15, 2001 subordinated note interest payment. This forbearance
effectively cures the cross-default under this term loan through the end of the
forbearance period. Subsequent to the end of the forbearance period (if the
restructuring is not completed by that date or if the forbearance period is not
otherwise extended) the holder of the term loan will have the ability to
accelerate payment of the outstanding term loan balance.

   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 250,000 shares of its unissued
common stock at an exercise price of $4.00 per share to each of four
individuals, one of whom is an officer and director of the Company and two of
whom are principal stockholders 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 333,334 shares
of the Company's common stock at an exercise price of $1.40 per share. The
value of these warrants ($356) and the cash fee of $67 were charged to results
of operations during the quarter ended June 30, 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

   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.

   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
September 30, 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.

                                       13
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   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.

   On August 14, 2001, the Company entered into an agreement with the holders
of 73.02% of its outstanding 8/1///8/% senior subordinated notes to restructure
these notes. See Note 7.

 Other Loans

   In connection with the Company's acquisition of Kratz-Wilde Machine Company
in October 1997, a subsidiary of the Company delivered a non-interest-bearing
promissory note (guaranteed by the Company) to the sellers in the original
principal amount of $2,500 (discounted to $2,200). A payment of $1,250 was made
during January 1999 and the final payment of $1,250 was made during January
2000. Interest on this note was imputed at 8%.

   In connection with the acquisition of Caribe and AIDI, a subsidiary of the
Company delivered to the sellers a promissory note in the original principal
amount of $5,000, which was guaranteed by the Company.

                                       14
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

The note was payable over a two year period with an interest rate of 8% per
annum. The first payment of $2,500 was made during March 1999 and the second
payment of $2,500 was made during March 2000.

5. 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 position 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.

   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 position 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.


                                       15
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


   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. No estimate of any such costs to the Company
is available at this time.

   The Company owns a parcel of real estate on which the Company previously
operated an electronics business. The Company is currently assessing
environmental issues with respect to this property. When the Company acquired
Whitehall, its environmental consultants estimated that remediation costs
relating to this property could be up to $1,000.

   Accrued expenses in the accompanying December 31, 2000 and September 30,
2001 condensed consolidated balance sheets includes $1,702 and $1,663,
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.

 Tax Retention Operating Lease 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. The lease contains financial covenants regarding the
Company's financial performance and certain other affirmative and negative
covenants, which it 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 a portion of the facility to the purchaser
of the Company's redistribution operation (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, less $26 per month relating to certain
space which the Company occupies in the building.

   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 8, 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 were used to
repay a portion of the financing utilized to develop this facility. Further,
under a September 10, 2001 agreement, the Company has 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. On

                                       16
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)

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 has recorded an asset,
property held for sale, and a related capital lease liability in the amount of
$34,240 in the accompanying condensed consolidated balance sheet as of
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. Management
estimates that the recorded value of the property held for sale currently
exceeds its fair market value by approximately $9,000. Accordingly, the Company
has recorded an impairment charge (included in other expense, net) of $9,000
during the three months ended September 30, 2001. The Company and substantially
all of its subsidiaries have guaranteed the repayment of $25,240, after the
November 7, 2001 draw on the line of credit, 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 shareholders of the Company provided a
guarantee in an amount up to $1.0 million. In exchange for providing their
guarantee, the shareholders each received warrants to purchase 50,000 shares of
the Company's common stock at an exercise price of $1.75 per share the value of
which was charged to results of operations during the period. Such guarantee
has been 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. The lessor has agreed
to waive such events of non-compliance.

 Other Matters

   The Company has employment agreements with certain of its officers and 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 25,000 shares of
common stock at an exercise price of $3.63 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.

6. EARNINGS PER SHARE

<TABLE>
<CAPTION>
                                                     For the Three For the Nine
                                                     Months Ended  Months Ended
                                                     September 30, September 30,
                                                     ------------- -------------
                                                      2000   2001   2000   2001
                                                     ------ ------ ------ ------
<S>                                                  <C>    <C>    <C>    <C>
Weighted average common and common equivalent
 shares outstanding used in calculating diluted and
 basic earnings per share..........................  15,015 15,015 15,015 15,015
                                                     ====== ====== ====== ======
Options and warrants outstanding which are not
 included in the calculation of diluted earnings
 per share because their impact is antidilutive....   1,773  4,335  1,773  4,335
                                                     ====== ====== ====== ======
</TABLE>

                                       17
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


7. CONTEMPLATED SENIOR SUBORDINATED NOTE RESTRUCTURING AND RIGHTS OFFERING

   In August 2001, the Company entered into an agreement with the holders of
73.02% of its outstanding senior subordinated notes to restructure those notes.
Under the agreement, the note holders will exchange their existing notes for up
to $10,000 in cash, $100,000 par value of new five-year notes with paid-in-kind
interest of 8% per annum and 15% of the equity of the reorganized company. The
new notes will be 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%. If the new notes are not redeemed prior to their maturity, they will
convert into common stock representing 90% ownership of the reorganized
company. The new notes will also provide that the holders will receive
additional shares of common stock representing 15% of the reorganized company
if the notes are redeemed in 2002 or 2003 and 10% of the reorganized company if
the notes are redeemed in 2004, 2005 or 2006. As a result of the contemplated
note restructuring and agreement entered into with holders of the existing
notes, the Company has classified the existing senior subordinated notes as a
current liability in the accompanying condensed consolidated balance sheet as
of September 30, 2001.

   In connection with the restructuring, the Company intends to conduct a
rights offering of shares of its common stock to all existing stockholders to
raise $20,000. A principal stockholder of the Company has agreed to provide the
Company with a standby commitment to purchase any unsold allotments. Investors
who purchase the $20,000 of shares in the restructured company will receive 80%
of the outstanding common stock of the reorganized company. Under the terms of
the agreement, the Company's existing stockholders will own 5% of the
reorganized company. Additionally, the Company's new note holders and existing
stockholders will each as a group be granted warrants at a fixed price to
purchase an additional 10% of the reorganized company.

   Approval of the note restructuring and the sale of common shares in the
rights offering will require approval of a majority of the Company's
stockholders. Completion of the note restructuring will also be subject to the
requirements that 80% of the holders of the Company's existing notes tender
their notes in the exchange and consent to the removal of all covenants
contained in the indenture relating to the existing notes (other than the
obligation to pay principal and interest), approval by the Company's senior
lenders (which has recently been obtained) and other customary conditions.
Although there can be no assurances, the restructuring is expected to be
completed during the first quarter of 2002.

   Under the agreement, the holders of more than a majority of the Company's
outstanding notes have agreed to waive the default arising as a result of the
failure to pay the interest payment on its notes due on August 15, 2001. Also,
the Company's senior lenders have agreed to forbear on the default in the
senior loan agreements resulting from the failure to make the August 15, 2001
note interest payment until March 31, 2001, so long as the registration
statements relating to the note exchange and rights offering have become
effective by February 15, 2002. The Company has recently filed registration
statements relating to the note exchange offer and rights offering; however
these registration statements are not yet effective.

   In the event that the note exchange offer and rights offering fails to
close, such failure is likely to have a material adverse effect on the Company
and may force the Company to seek bankruptcy protection or commence liquidation
or administrative proceedings. If the Company is unable to close the note
exchange offer and rights offering, it will seek alternate financing to meet
its working capital obligations. However, there can be no assurance such
funding will be available.

                                       18
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(Continued)


8. OTHER EVENTS

   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 the results of operations relating to the Company's engine
overhaul operation, during the quarters ended June 30, 2001 and September 30,
2001 the Company recognized non-cash charges totaling $10,886 and $2,853,
respectively, relating to an impairment of goodwill, leasehold improvements and
fixed assets and inventory reserves relating to this operation. Of this amount,
$12,739 and $1,000 are recorded in operating expenses and cost of sales,
respectively, in the accompanying condensed consolidated statements of
operations for the nine months ended September 30, 2001.

   In May 2001, the Company completed the sale of the assets of its Caribe
Aviation component repair 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 to repay the Credit Facility and $5,500 to repay
borrowings under its term loans (see Note 4). The balance, net of expenses, was
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 financing (see Note 5).

   During the quarter ended June 30, 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, net in the accompanying
condensed consolidated statements of operations. In addition, during the
quarter ended June 30, 2001 the Company received settlements on accounts
receivable of the former redistribution operation that had been previously
fully reserved. These collections, totaling $2,645, are recorded as an offset
to the loss from discontinued operations in the accompanying condensed
consolidated statements of operations.

                                       19
<PAGE>

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

   UNLESS THE CONTEXT OTHERWISE REQUIRES, REFERENCES TO "AVIATION SALES," "WE,"
"OUR" AND "US" IN THIS QUARTERLY REPORT ON FORM 10-Q INCLUDES AVIATION SALES
COMPANY AND ITS SUBSIDIARIES. THIS QUARTERLY REPORT ON FORM 10-Q 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 AND ELSEWHERE IN THIS QUARTERLY REPORT ON FORM 10-Q, OUR
ABILITY TO SUCCESSFULLY COMPLETE THE CONTEMPLATED RESTRUCTURING OF OUR SENIOR
SUBORDINATED NOTES AND RIGHTS OFFERING, OUR ABILITY TO CONTINUE TO GENERATE
SUFFICIENT WORKING CAPITAL TO MEET OUR OPERATING REQUIREMENTS AND SERVICE OUR
INDEBTEDNESS, 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 ON A FIXED PRICE BASIS, COMPETITION IN THE AIRCRAFT MR&O
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 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 QUARTERLY REPORT
ON FORM 10-Q. WE DO NOT UNDERTAKE ANY OBLIGATION TO REVISE THESE FORWARD-
LOOKING STATEMENTS TO REFLECT FUTURE EVENTS OR CIRCUMSTANCES.

   The following discussion and analysis should be read in conjunction with the
information set forth under "Management's Discussion and Analysis of Financial
Condition and Results of Operations" in our Annual Report on Form 10-K, as
amended, for the year ended December 31, 2000 (the "Form 10-K").

Contemplated Senior Subordinated Note Restructuring and Rights Offering

   On August 14, 2001, we entered into an agreement with the holders of 73.02%
of our senior subordinated notes to restructure those notes. Under the
agreement, the note holders will exchange their existing $165 million in notes
for up to $10.0 million in cash, $100.0 million par value of new five-year
notes with paid-in-kind interest of 8% per annum and 15% of the equity of the
reorganized company. The new notes will be 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%. If the new notes are not redeemed prior to their maturity, they
will convert into common stock representing 90% of the reorganized company. The
new notes will also provide that the holders will receive additional shares of
common stock representing 15% of the reorganized company if the notes are
redeemed in 2002 or 2003 and 10% of the reorganized company if the notes are
redeemed in 2004, 2005 or 2006. In connection with the restructuring, we intend
to conduct a rights offering of shares of our common stock to all existing
stockholders to raise $20.0 million. One of our principal stockholders has
agreed to provide us with a standby commitment to purchase any unsold
allotments. Investors who purchase the $20.0 million of shares in the
reorganized company will receive 80% of the outstanding common stock of the
reorganized company. Under the terms of the agreement, our existing
stockholders will own 5% of the restructured company. Additionally, the new
note holders and our existing stockholders will each as a group be granted
warrants at a fixed price to purchase an additional 10% of the reorganized
company.

                                       20
<PAGE>

   Approval of the note restructuring and the sale of common stock in the
rights offering will require approval of a majority of our stockholders.
Completion of the note restructuring will be subject to the requirement that
80% of the holders of our existing notes tender their notes in the exchange and
consent to the removal of all covenants contained in the indenture relating to
the existing notes (other than the obligation to pay principal and interest),
approval by senior lenders (which was recently received) and other customary
conditions. Although there can be no assurances, we believe that we will be
able to complete the restructuring during the first quarter of 2002.

   Under the agreement, the holders of more than a majority of the outstanding
notes have agreed to waive the default arising as a result of the failure to
pay the interest payment due August 15, 2001. Also, the senior lenders have
agreed to waive the default in the senior loan agreements resulting from the
failure to make the August 15, 2001 note interest payment until March 31, 2002,
subject to certain conditions. We have recently filed registration statements
relating to the note exchange offer and rights offering; however our filings
are not yet effective.

   In the event that the note exchange offer and rights offering fails to
close, such failure is likely to have a material adverse effect on us and may
force us to seek bankruptcy protection or commence liquidation or
administrative proceedings. If we are unable to close the note exchange offer
and rights offering, we will seek alternate financing to meet our working
capital obligations. However, there can be no assurance such funding will be
available.

Recent Developments Concerning Our Operations

   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 have 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 is likely to cause the
aerospace industry to incur significant losses in 2001. In an effort to
conserve cash, many of our customers have decided to defer non-essential
aircraft maintenance and overhaul services. The effect of the terrorist acts
and the state of the economy in general have had a negative impact on our
business. The Company has taken actions, including further head count
reductions, to reduce its costs as a result of the anticipated level of current
business opportunities.

   We believe that we will meet our working capital requirements during 2001
from funds available under our revolving credit agreement, from our operations,
from sales of individual assets or our equity securities, and from debt
infusions and other sources. However, there can be no assurance that we will
have sufficient working capital to meet our requirements. Because of our
current financial situation, our auditors have included a going concern
modification in their audit report regarding our 2000 financial statements.

   In December 2000, we completed the sale of our Dixie Aerospace Bearings new
parts distribution operation and our redistribution operation and in September
2000 we completed the sale of our manufacturing operation and three of the A-
300 aircraft which we owned. For the terms of these transactions, see Note 2 to
Condensed Consolidated Financial Statements and Item 7, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in
the Form 10-K.

   In May 2001, we completed the sale of the assets of Caribe Aviation, one of
our component repair operations. The gross purchase price was $22.5 million, of
which $21.8 million was received in cash at the closing and the balance will be
received within one year, subject to post closing adjustments. We used $10.0
million of the proceeds from the sale to repay our revolving credit facility
and $5.5 million to repay borrowings under our term loans. The balance, net of
expenses, was used for working capital. In addition, the purchaser acquired the
real estate and facility on which the Caribe business is operated for an
aggregate purchase price of $8.5 million. The proceeds from the sale of the
real estate and facility were used to reduce our outstanding tax retention
operating lease financing.

   As a result, in part, of the anticipated reduced volume of services to be
provided to a customer which filed for bankruptcy and in an effort to reduce
operating expenses, in March 2001 we temporarily closed our Oscoda,

                                       21
<PAGE>

Michigan heavy airframe maintenance facility and reduced headcount at certain
of our other MR&O facilities. We also consolidated our Aircraft Interior Design
operation into a single facility in Dallas, Texas and consolidated our Winston
Salem, North Carolina heavy airframe maintenance operation into our Greensboro,
North Carolina facility. In addition, in April 2001, we implemented salary and
benefit reductions that affected virtually all employees. These initiatives,
which reduced our total headcount by approximately 940, are expected to reduce
our operating expenses by approximately $22.0 million to $25.0 million on an
annual basis. During the second quarter of 2001, we implemented further
headcount reductions. In total, the employee headcount for our MR&O operations
has been reduced by approximately 28% since the beginning of 2001 to
approximately 2,400 employees as of September 30, 2001.

   We currently hold $37.9 million of notes receivable from KAV Inventory, LLC
("KAV"), the joint venture formed as part of the sale of our redistribution
operation (see Note 2 to the Condensed Consolidated Financial Statements). In
addition, we currently have recorded assets including inventory on consignment
with the purchaser of that operation, potential additional notes receivable
from KAV and accounts receivable sold as part of the transaction which the
Company may be required to repurchase, which are included in net assets of
discontinued operations. The realizability of these assets is highly dependent
upon the timing of sales from the inventory of KAV and prices obtained by the
purchaser pursuant to its consignment agreement with KAV as well as the
financial condition of the purchaser and general economic and industry
conditions. As a result of the default of KAV under its credit agreement with
the financial institution that provided funding for the purchase of the
inventory and the weakened economic conditions being experienced by the
purchaser of that business (as reported in its filings with the SEC) and in the
aviation industry, the Company recorded non-cash reserves totaling $11.1
million and $45.6 million, during the three and nine months ended September 30,
2001, respectively, including a full reserve on all of the notes receivable due
from KAV.

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, freight charges and
commissions to outside sales representatives.

   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

                                       22
<PAGE>

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.

   Operating revenues for the nine months ended September 30, 2001 decreased
$64.6 million or 23.2% to $213.7 million, from $278.3 million for the nine
months ended September 30, 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 and general economic conditions. Our
market has also been adversely impacted during 2001 by increased competition
that has spread outsourced available heavy airframe maintenance among a larger
group of providers. In addition, revenues decreased due to the temporary
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 fixed
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 for Caribe Aviation declined $9.4 million due to the sale of that
business in May 2001. For the same reasons, operating revenues for the three
months ended September 30, 2001 decreased $20.0 million, or 24.6%, to $61.3
million, from $81.3 million for the three months ended September 30, 2000.

   Gross profit decreased $20.6 million, or 103.0% to ($0.6) million for the
nine months ended September 30, 2001, compared with $20.0 million for the nine
months ended September 30, 2000. Gross profit remained constant at ($0.5)
million for the three months ended September 30, 2000 and 2001. Gross profit
for the nine months ended September 30, 2000 was also 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 $2.4
million in inventory and other reserves included in cost of sales during the
nine months ended September 30, 2001. The remaining decrease in gross profit
during these periods is primarily attributable to 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 the first nine months of 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. These initiatives are
expected to reduce our operating expenses by approximately $22.0 million to
$25.0 million on an annual basis. Gross profit as a percentage of operating
revenues decreased to (0.3%) for the nine months ended September 30, 2001, from
7.2% for the nine months ended September 30, 2000. Gross profit as a percentage
of operating revenues decreased to (0.9%) for the three months ended September
30, 2001, from (0.6%) for the three months ended September 30, 2000.

   Operating expenses decreased $1.5 million or 3.8% to $37.7 million for the
nine months ended September 30, 2001, compared with $39.2 million for the nine
months ended September 30, 2000. Operating expenses as a percentage of
operating revenues were 17.6% for the nine months ended September 30, 2001,
compared to 14.1% for the nine months ended September 30, 2000. Operating
expenses decreased $7.7 million or 47.0% to $8.7 million for the three months
ended September 30, 2001, compared with $16.4 million for the three months
ended September 30, 2000. Operating expenses as a percentage of operating
revenues were 14.3% for the three months ended September 30, 2001 compared to
20.2% for the three months ended September 30, 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 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.

                                       23
<PAGE>

Included in operating expenses for the nine months ended September 30, 2001 are
an aggregate of $14.9 million in non-cash charges including the write off of
goodwill and certain leasehold improvements associated with the closure of the
Oscoda, Michigan heavy airframe maintenance facility and an impairment relating
to the Oscoda, Michigan engine overhaul operation and Winston heavy airframe
maintenance facility, an allowance relating to a receivable from one airframe
customer which has experienced significant financial difficulty and moving
costs associated with the consolidation of the operations of Aircraft Interior
Design into a single facility in Dallas, Texas. These costs were partially
offset by a reduction in operating expenses resulting from the temporary
closure of two heavy airframe maintenance facilities during 2001 and the
savings associated with the consolidation of the operations of Aircraft
Interior Design.

   Interest expense for the nine months ended September 30, 2001 increased by
$3.7 million or 24.3% to $18.9 million, from $15.2 million for the nine months
ended September 30, 2000. Interest expense for the three months ended September
30, 2001 increased by $1.3 million or 28.9% to $5.8 million, from $4.5 million
for the three months ended September 30, 2000. These increases were primarily
attributable to increased amortization of bank fees due to the significant bank
fees paid during 2000 and the beginning of 2001 and amortization relating to
the sale of Caribe during the second quarter.

   As described above, during the nine months ended September 30, 2001, we
recorded a charge, $8.5 million of which was reserved in the three months ended
September 30, 2001, to fully reserve against the notes receivable due from KAV
Inventory, LLC in the amount of $37.9 million. See further discussion above.

   Other expense, net increased $0.1 million from $1.5 million for the nine
months ended September 30, 2000 to $1.6 million for the nine months ended
September 30, 2001. Other expense, net increased $8.0 million from $0.5 million
for the three months ended September 30, 2000 to $8.5 million for the three
months ended September 30, 2001. Other expense, net for the three and nine
months ended September 30, 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 three and nine months ended September 30, 2001 is the
gain on the sale of Caribe and the recognition of income on a lease deposit
during the second quarter of 2001 totaling $7.9 million in the aggregate offset
by a charge during the third quarter of 2001 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 nine months ended
September 30, 2001 was a loss of $96.6 million, compared to a loss of $36.0
million for the nine months ended September 30, 2000. As a result of the above
factors, loss before income taxes, equity income (loss) of affiliate and
discontinued operations for the three months ended September 30, 2001 was a
loss of $32.0 million, compared to a loss of $21.9 million for the three months
ended September 30, 2000.

   Equity income (loss) of affiliate, net of income taxes, increased $6.6
million for the nine months ended September 30, 2001 to a loss of $6.6 million
from zero for the same period in 2000. The increase is attributable to our
recording a charge of $6.3 million during the three months ended September 30,
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
nine months ended September 30, 2001 was $103.1 million or $6.86 per diluted
share, compared to $39.8 million, or $2.65 per diluted share for the nine
months ended September 30, 2000. Loss from continuing operations for the three
months ended September 30, 2001 was $38.1 million or $2.54 per diluted share,
compared to $27.7 million, or $1.85 per diluted share for the three months
ended September 30, 2000. Weighted average common and common equivalent shares
outstanding (diluted) were 15.0 million during the three and nine months ended
September 30, 2001 and 2000.

   Loss from discontinued operations for the nine months ended September 30,
2001 was $6.6 million, or $0.45 per diluted share, compared to $75.4 million or
$5.02 per diluted share for the nine months ended

                                       24
<PAGE>

September 30, 2000. Loss from discontinued operations for the three months
ended September 30, 2001 was $2.3 million or $0.15 per diluted share compared
to $54.5 million or $3.63 per diluted share for the three months ended
September 30, 2000. Loss from discontinued operations for the three and nine
months ended September 30, 2001 is primarily comprised of collections on
receivables retained from the sale of the redistribution operation that had
been fully reserved offset by the reserving of certain other assets including
$2.6 million and $7.7 million, respectively, of reserves relating to assets
whose realization is impacted by KAV and the financial condition of the
purchaser of the redistribution operation.

Liquidity and Capital Resources

 Liquidity

   As of September 30, 2001, we had outstanding indebtedness of approximately
$226.5 million (excluding then outstanding letters of credit of $29.6 million),
of which $58.0 million was senior debt, including amounts due under the tax
retention operating lease, which is now characterized as a capital lease, and
$168.5 million was other indebtedness. As of September 30, 2000, we had $405.0
million of outstanding indebtedness, including amounts due under current
capital leases. Our ability to make payments of principal and interest on
outstanding debt will depend upon our future operating performance, which will
be subject to economic, financial, competitive and other factors beyond our
control. The level of our indebtedness is also important due to:

  . our vulnerability to adverse general economic and industry conditions,

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

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

   In prior years, we relied primarily upon significant borrowings under our
credit facility, and sales of our securities, including our senior subordinated
notes, to satisfy our funding requirements relating to acquisitions of several
businesses and to finance the growth of our business. During 2000 and 2001 to
date, we have relied upon borrowings under our credit facility and the proceeds
of term loans obtained, along with the proceeds from our asset sales, to meet
our working capital requirements. We cannot assure you that financing
alternatives will be available to us in the future to support our existing
operations' working capital requirements.

 Cash

   Net cash provided by continuing operating activities during the nine months
ended September 30, 2001 and 2000 was $14.2 million and $16.4 million,
respectively. Cash provided by operating activities for the nine months ended
September 30, 2001 was primarily the result of collecting receivables of $24.3
million partially offset by a reduction in trade payables of $5.0 million. Cash
provided by investing activities during the nine months ended September 30,
2001 and 2000 was $21.7 million and $30.3 million, respectively. The cash
provided by investing activities for the nine months ended September 30, 2001
primarily related to the sale of a note receivable to an affiliate and 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 nine months ended September 30, 2001 and
2000 was $31.5 million and $89.1 million, respectively. Cash used in financing
activities for the nine months ended September 30, 2001 is primarily comprised
of the proceeds of a $10.0 million term loan executed in February 2001, net of
payments of deferred financing costs offset by continued reductions in our
revolving loan made possible by the sale of Caribe Aviation.

 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

                                       25
<PAGE>

reduced to $57.7 million. The credit facility has been amended on several
occasions since May 31, 2000. Pursuant to an amendment executed on November 27,
2001, the commitment was reduced to $47.5 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 September 30, 2000 and September 30, 2001, the outstanding balance
on the Credit Facility was $177.4 million and $1.7 million, respectively.
Additionally, as of September 30, 2001 outstanding letters of credit aggregated
$29.6 million. Since September 30, 2001, $17.5 million of letters of credit
have been drawn. See Notes 2 and 5 of the condensed consolidated financial
statements and discussions above and below relating to KAV and the lease for
the Miramar facility. 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
there under. As of September 30, 2001 we were not in compliance with a certain
financial covenant. The lenders have agreed to waive such event of non-
compliance. To the extent the Credit Facility remains outstanding as of certain
dates, we are committed to pay incremental financing fees as follows: November
14, 2001--2% of outstanding commitment and February 14, 2002--2% of outstanding
commitment. The November 14, 2001 fee of $950,000 is being paid in three equal
installments on November 27, 2001, December 14, 2001 and January 14, 2002.

   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 12%, contains financial covenants
that are consistent with the Credit Facility and matures in July 2002. 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 129,000 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
$8.50 per share.

   Our senior lenders have agreed, subject to certain conditions, to forbear
until March 31, 2002 in regard to the default which existed in the senior
credit facilities resulting from our failure to make the August 15, 2001
subordinated note interest payment. This forbearance effectively cures the
cross-default under the term loan through the end of the forbearance period.
Subsequent to the end of the forbearance period (if the restructuring is not
completed by that date or if the forbearance period is not otherwise extended)
the holder of the term loan will have the ability to accelerate payment of the
outstanding term loan balance.

   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 250,000 shares of our unissued common
stock at an exercise price of $4.00 per share to each of four individuals. Of
these individuals, one of them is one of our officers and directors and a
second is one of our principal stockholders. 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 333,334 shares of our common stock at an exercise price of
$1.40 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.

                                       26
<PAGE>

   As a result of our inability to make the August 2001 interest payment on the
senior subordinated notes, we are in default under our senior revolving credit
facility, senior term loans and the tax retention operating lease and the
lenders under our senior revolving credit facility and senior term loans, and
the lessor under our tax retention operating lease have the right to declare
due and require immediate payment of the indebtedness that ranks senior in
right of payment to the old notes, which as of September 30, 2001 aggregated
$78.7 million, before any payment could be made on the old notes. Our lenders
under our senior credit facility and senior term loans and the lessor under our
tax retention operating lease have agreed to not require immediate payment of
such obligations until March 31, 2002 (the "forbearance"), subject to the
condition that no other events of default occur under such agreements and no
remedies for default are exercised under the indenture for the old notes. Upon
the occurrence of an event of default under the senior debt and our tax
retention operating lease and without the forbearance, or upon the expiration
of the forbearance, the respective lenders could elect to declare all amounts
outstanding, together with accrued interest, to be immediately due and payable.
Substantially all of our assets are pledged as collateral security for the
senior credit facility and senior term loans and the tax retention operating
lease. If we were unable to repay all outstanding amounts under our senior debt
and tax retention operating lease, the lenders and parties could proceed
against the collateral granted to them to secure that indebtedness and other
obligations, and any proceeds realized upon the sale of this collateral would
be used first to satisfy all amounts outstanding under our senior credit
facility, senior term loans and tax retention operating lease, before the old
notes, and thereafter, any of our other liabilities. In addition, we may be
prevented from making new borrowings or drawing down further on our senior
credit facility.

 Senior Subordinated Notes

   In February 1998, we sold $165.0 million in senior subordinated notes (the
"Notes") due in 2008 with a coupon rate of 8.125% at a price of 99.395%. The
Notes mature on February 15, 2008. Interest is payable on February 15 and
August 15 of each year. The Notes are general unsecured obligations,
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 Notes are effectively subordinated to all secured obligations to the extent
of the assets securing such obligations, including the Credit Facility.

   The indenture pursuant to which the Notes have been issued (the "Indenture")
permits us and our subsidiaries to incur substantial additional indebtedness,
including senior debt. Under the Indenture, we may borrow unlimited additional
amounts so long as after incurring such debt we meet a fixed charge coverage
ratio for the most recent four fiscal quarters. Additionally, the Indenture
allows us to borrow and have outstanding additional amounts of indebtedness
(even if we do not meet the required fixed charge coverage ratios), up to
enumerated limits. We did not meet the fixed charge coverage ratio for the one-
year period ended September 30, 2001. Accordingly, our ability to incur
additional debt is currently limited under the Indenture. The 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 Notes.

   The 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 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 Credit Facility. Furthermore, the
Indenture permits Subsidiary Guarantors to incur additional indebtedness,
including senior debt, subject to certain limitations.

   The 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%.

                                       27
<PAGE>

   Upon the occurrence of a change of control, we will be required to make an
offer to repurchase all or any part of holder's 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 we will have the financial resources necessary to purchase the
Notes upon a change of control or that such repurchase will be permitted under
the Credit Facility.

   Under the Indenture, if we sell 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 $2.0 million or for net
proceeds in excess of $2.0 million, we must comply with certain requirements.
First, the sales price must be at least equal to the fair market value of the
assets and at least 80% of the sales price must be paid in cash. Second, we
must use the proceeds from such asset sales, within 270 days after completion
of the sales, to either permanently repay senior debt or acquire other
businesses or assets (or, if the proceeds are not used for these purposes, then
such proceeds must be used to repurchase senior subordinated notes).

   Proceeds from the asset sales described above have been used to permanently
repay senior debt. Further, if the value of the assets sold exceeds $15.0
million, our Board of Directors must determine that we are receiving fair
market value for the assets sold.

   The Indenture contains certain other covenants that, among other things,
limit (as described above) our ability and the ability of our 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 our assets.

   As described above, we were unable to make the August 2001 interest payment
on the Notes and have entered into an agreement to restructure these Notes. See
"Contemplated Senior Subordinated Note Restructuring" above.

Other Notes

   In connection with the acquisition of Kratz-Wilde Machine Company, one of
our subsidiaries delivered a non-interest-bearing promissory note (guaranteed
by us) to the sellers in the original principal amount of $2.5 million
(discounted to $2.2 million). A payment of $1.2 million was made during January
1999 and the remaining principal balance of $1.3 million was paid in January
2000. Interest on this note has been imputed at 8%.

   In connection with the acquisition of Caribe and AIDI, one of our
subsidiaries delivered to the sellers a promissory note in the original
principal amount of $5.0 million, which was guaranteed by us. The note was
payable over a two-year period with an interest rate of 8% per annum. The first
payment of $2.5 million was made during March 1999 and the final payment was
paid in March 2000.

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 had an initial term of five years and is a
triple net lease. Pursuant to an amendment to the lease agreement executed
November 27, 2001, the lease maturity was changed to 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

                                       28
<PAGE>

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, into another building adjacent to the redistribution operations
facility during October 2000. In conjunction with the sale of our
redistribution operation (see "Recent Developments Concerning Our Operations"
above), we subleased the corporate headquarters and redistribution operation
facility to the purchaser of our redistribution operation for a period of five
years with the right to renew for five consecutive five-year periods at a
market rental rate. Further, in May 2001 the purchaser of the Caribe business
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. These proceeds were used to
repay a portion of the financing provided to develop the facility. We and
substantially all of our subsidiaries have guaranteed the repayment of $25.2
million of the lessor's obligations under its loan agreement. 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 have posted as security for this loan and apply the proceeds
from such letter of credit draw against balances outstanding under the loan
agreement. On November 7, 2001 the lender drew the entire $9.0 million 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, we have determined that the lease now qualifies as a capital lease. We
intend to sell this property. Accordingly, we have recorded property held for
sale and a related capital lease liability of $34.2 million. We estimate that
our purchase option price for the property exceeds the fair market of the
property by approximately $9.0 million. Accordingly, we have recorded a reserve
for this amount against the property held for sale in the three months ended
September 30, 2001.

   The lease agreement has been amended on several occasions. Under the terms
of an April 19, 2001 amendment, two shareholders of the Company 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.


                                       29
<PAGE>

                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

   See Note 5 to the Company's Unaudited Condensed Consolidated Financial
Statements included in this filing.

ITEM 2. CHANGES IN SECURITIES

   Not applicable

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

   As previously reported, on August 14, 2001, the Company entered into an
agreement with the holders of 73.02% of its outstanding senior subordinated
notes to restructure those notes. For particulars, please see Note 7 of Notes
to Condensed Consolidated Financial Statements and Item 2. "Management's
Discussion and Analysis--Contemplated Senior Note Restructuring and Rights
Offering."

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

   The Company held its 2001 Annual Stockholder's meeting on August 21, 2001.
The results of the meeting were reported in the Company's second quarter 2001
Form 10-Q.

ITEM 5. OTHER INFORMATION

   The Company has been advised by the New York Stock Exchange (NYSE) that the
NYSE has determined to suspend the trading of the Company's common stock on the
NYSE effective immediately prior to the opening of the market on Thursday,
December 6, 2001 and to seek to delist the Company's common stock from the
NYSE. The Company has been advised that the NYSE's decision was based upon the
Company having fallen below the NYSE's continued listing requirements that it
have a total market capitalization and stockholders' equity of not less than
$50 million and due to the fact that the average closing price of the Company's
common stock had fallen below $1.00 for more than a 30 consecutive trading-day
period. While the NYSE had previously approved the Company's plan to allow the
Company's common stock to remain on the NYSE while the Company sought to bring
itself back into compliance with the NYSE's continued listing standards, the
Company believes that the NYSE recently reconsidered its decision due to (i)
the significant charges which the Company took over the last two quarters
(primarily relating to the Kellstrom/KAV situation), as more particularly
described in Part I, Item 2. "Management's Discussion and Analysis" above,
which had not been anticipated when the Company originally submitted its plan
to the NYSE, and (ii) the Company's common stock being traded below $1.00 per
share for more than the last 30 trading days.

   Although there can be no assurance, the Company expects that its common
stock will commence quotation on the Bulletin Board maintained by the NASD
effective on December 6, 2001.

ITEM 6. EXHIBITS AND REPORTS ON FORMS 8-K

   (a) Exhibits

<TABLE>
 <C>   <S>
 10.01 Amendment No. 8, Consent and Waiver, dated as of November 27, 2001, to
       Fourth Amended and Restated Credit Agreement.

 10.02 Note Modification Agreement for Citicorp Term Loan.

 10.03 Consent, Waiver and Forbearance Agreement No. 12 for Lease Agreement and
       certain other Operative Agreements dated as of November 27, 2001
</TABLE>

   (b) Reports on Form 8-K

     None

                                       30
<PAGE>

                                   SIGNATURES

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

                                          Aviation Sales Company

                                                  /s/ Michael C. Brant
                                          By: _________________________________
                                                     Michael C. Brant
                                            Vice President and Chief Financial
                                                          Officer
                                                 (Principal Financial and
                                                    Accounting Officer)

Dated: November 29, 2001

                                       31
<PAGE>

                                 Exhibit Index

Exhibit
Number                   Description
------                   -----------
10.01                    Amendment No.8, Consent and Waiver

10.02                    Note Modification Agreement

10.03                    Comment, Waiver and Foreclosure Agreement No. 12