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

   
                                    FORM 10-Q/A
    

[Mark One]

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

                  FOR THE QUARTERLY PERIOD ENDED MARCH 31, 1998

                                       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)

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

         6905 NW 25TH STREET                                       33122
            MIAMI, FLORIDA                                       (Zip Code)
(Address of principal executive offices)

       Registrant's telephone number, including area code: (305) 592-4055

         Indicate by check 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: 9,593,560 shares of
common stock, $.001 par value per share, were outstanding as of March 31, 1998.


<PAGE>

   
                         PART I - FINANCIAL INFORMATION

Item 1.  Financial Statements


         This Form 10-Q/A amends the Company's financial statements at March 31,
1998 and for the three months ended March 31, 1997 and 1998 to reflect changes
to Note 3 (Notes Payable) and the addition of a new Note 5 (Subsequent Events).




                                       2
    

<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                     CONDENSED CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                         DECEMBER 31, 1997     MARCH 31, 1998
                                                                        -------------------   ---------------
                                                                                                (UNAUDITED)
<S>                                                                     <C>                   <C>
ASSETS
CURRENT ASSETS
 Cash and cash equivalents ..........................................      $  4,985,751        $  5,074,019
 Accounts receivable, net ...........................................        66,545,155          76,209,381
 Inventories ........................................................       139,313,722         179,850,077
 Prepaid expenses ...................................................         3,111,728           3,418,913
 Deferred income taxes ..............................................         2,004,148           2,454,148
                                                                           ------------        ------------
   Total current assets .............................................       215,960,504         267,006,538
                                                                           ------------        ------------
SPARE PARTS ON LEASE, net ...........................................        22,758,149          16,823,403
FIXED ASSETS
 Property and equipment .............................................        25,502,943          33,274,233
 Less--Accumulated depreciation .....................................        (5,008,668)         (5,809,024)
                                                                           ------------        ------------
   Total fixed assets ...............................................        20,494,275          27,465,209
AMOUNTS DUE FROM RELATED PARTIES ....................................         2,891,343           2,354,153
                                                                           ------------        ------------
OTHER ASSETS
 Goodwill ...........................................................        17,712,145          27,051,995
 Deposits and other .................................................         1,009,369           1,414,261
 Deferred income taxes ..............................................         1,485,380           1,243,580
 Deferred financing costs, net ......................................         2,675,684           6,180,248
                                                                           ------------        ------------
   Total other assets ...............................................        22,882,578          35,890,084
                                                                           ------------        ------------
   Total assets .....................................................      $284,986,849        $349,539,387
                                                                           ============        ============
LIABILITIES & STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
 Accounts payable ...................................................      $ 18,136,462        $ 21,209,327
 Accrued expenses ...................................................        16,362,777          15,774,618
 Notes payable, current maturities
  Senior ............................................................        12,258,391             555,396
  Revolver ..........................................................        86,413,959          25,238,424
  Other .............................................................                --           3,500,000
                                                                           ------------        ------------
   Total current liabilities ........................................       133,171,589          66,277,765
                                                                           ------------        ------------
LONG-TERM LIABILITIES
 Deferred income ....................................................           962,063           1,240,147
 Notes Payable--
  Senior ............................................................        50,412,550           6,340,795
  Other .............................................................         2,200,000           3,700,000
 Bonds payable, net .................................................                --         164,014,228
                                                                           ------------        ------------
   Total long-term liabilities ......................................        53,574,613         175,295,170
                                                                           ------------        ------------
COMMITMENTS AND CONTINGENCIES
STOCKHOLDERS' EQUITY
 Preferred stock, $.01 par value, 1,000,000 shares authorized,
  none outstanding ..................................................                --                 ---
 Common stock, $.001 par value, 30,000,000 shares authorized,
  9,399,932 and 9,593,560 shares outstanding at December 31, 1997 and
  March 31, 1998, respectively ......................................             9,400               9,594
 Additional paid-in capital .........................................        70,660,457          76,635,371
 Retained earnings ..................................................        27,570,790          31,321,487
                                                                           ------------        ------------
   Total stockholders' equity .......................................        98,240,647         107,966,452
                                                                           ------------        ------------
   Total liabilities and stockholders' equity .......................      $284,986,849        $349,539,387
                                                                           ============        ============
</TABLE>

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


                                        3
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                                  FOR THE THREE MONTHS
                                                                                     ENDED MARCH 31,
                                                                           -----------------------------------
                                                                                 1997               1998
                                                                           ----------------   ----------------
<S>                                                                        <C>                <C>
OPERATING REVENUES
 Sales of aircraft parts, net ..........................................     $ 52,476,263       $ 80,329,623
 Rentals from leases and other .........................................        2,376,639          2,126,480
                                                                             ------------       ------------
                                                                               54,852,902         82,456,103
COST OF SALES ..........................................................       39,749,192         57,860,554
                                                                             ------------       ------------
                                                                               15,103,710         24,595,549
                                                                             ------------       ------------
OPERATING EXPENSES
 Operating .............................................................        3,405,776          3,305,454
 Selling ...............................................................        1,941,325          2,734,140
 General and administrative ............................................        2,995,444          6,752,868
 Depreciation and amortization .........................................          673,936          1,111,319
                                                                             ------------       ------------
                                                                                9,016,481         13,903,781
                                                                             ------------       ------------
INCOME FROM OPERATIONS .................................................        6,087,229         10,691,768
OTHER EXPENSES
 Interest expense and amortization of deferred financing costs .........        1,072,221          3,630,049
                                                                             ------------       ------------
INCOME BEFORE INCOME TAXES
  AND EXTRAORDINARY ITEM ...............................................        5,015,008          7,061,719
INCOME TAX EXPENSE .....................................................        1,966,830          2,712,351
                                                                             ------------       ------------
INCOME BEFORE EXTRAORDINARY ITEM .......................................        3,048,178          4,349,368
EXTRAORDINARY ITEM, NET OF
  INCOME TAXES (Note 3) ................................................               --            598,671
                                                                             ------------       ------------
NET INCOME .............................................................     $  3,048,178       $  3,750,697
                                                                             ============       ============
BASIC EARNINGS PER SHARE:
 Income before extraordinary item ......................................     $       0.32       $       0.46
 Extraordinary item, net of income taxes ...............................               --               0.06
                                                                             ------------       ------------
 Net income ............................................................     $       0.32       $       0.40
                                                                             ============       ============
DILUTED EARNINGS PER SHARE:
 Income before extraordinary item ......................................     $       0.32       $       0.45
 Extraordinary item, net of income taxes ...............................               --               0.06
                                                                             ------------       ------------
 Net income ............................................................     $       0.32       $       0.39
                                                                             ============       ============
</TABLE>

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


                                        4
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                               FOR THE THREE MONTHS
                                                                                  ENDED MARCH 31,
                                                                         ---------------------------------
                                                                              1997              1998
                                                                         --------------   ----------------
<S>                                                                      <C>              <C>
  CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income ........................................................    $  3,048,178     $   3,750,697
   Adjustments to reconcile net income to net cash
    used in operating activities
    Depreciation and amortization ....................................         882,583         1,695,019
    Extraordinary item, net of income taxes ..........................              --           598,671
    Gain on sale of spare parts on lease, net of proceeds ............       2,158,162                --
    Provision for doubtful accounts ..................................         285,000           390,000
    Increase in accounts receivable ..................................      (6,937,167)       (5,914,090)
    Increase in inventory ............................................      (8,426,633)      (31,412,002)
    (Increase) decrease in prepaid expenses ..........................       1,675,621          (307,185)
    Increase in deferred income taxes ................................        (155,595)         (208,200)
    Increase in deposits and other ...................................        (466,415)         (298,941)
    Increase in accounts payable .....................................      (5,949,618)         (278,772)
    Increase (decrease) in accrued expenses ..........................       4,272,355          (205,402)
    Increase in deferred revenue .....................................              --           278,084
                                                                          ------------     -------------
      Net cash (used in) operating activities ........................      (9,613,529)      (31,912,121)
                                                                          ------------     -------------
  CASH FLOW FROM INVESTING ACTIVITIES
   Cash used in acquisitions .........................................        (341,595)      (12,564,442)
   Purchases of equipment ............................................        (712,735)       (4,104,948)
   Transfer of spare parts on lease to inventory .....................              --         7,506,528
   Purchase of spare parts on lease ..................................      (1,098,226)       (2,020,618)
   Payments from related parties .....................................          79,335           537,190
                                                                          ------------     -------------
      Net cash used in investing activities ..........................      (2,073,221)      (10,646,290)
                                                                          ------------     -------------
  CASH FLOW FROM FINANCING ACTIVITIES
   Net borrowings (payments) under senior revolving facility .........      13,321,711       (61,175,535)
   (Payments) under term and acquisition loan facilities .............      (1,857,143)      (55,642,857)
   Payment on equipment loan .........................................              --          (131,893)
   Proceeds from issuance of senior subordinated notes ...............              --       164,001,750
   Stock options exercised ...........................................              --           256,387
   Payment of deferred financing costs ...............................         (80,244)       (4,661,173)
                                                                          ------------     -------------
      Net cash provided by financing activities ......................      11,384,324        42,646,679
                                                                          ------------     -------------
  NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS ...............        (302,426)           88,268
                                                                          ------------     -------------
  CASH AND CASH EQUIVALENTS, beginning of period .....................       1,262,149         4,985,751
                                                                          ------------     -------------
  CASH AND CASH EQUIVALENTS, end of period ...........................    $    959,723     $   5,074,019
                                                                          ============     =============
   Interest paid .....................................................    $    822,033     $   2,560,308
                                                                          ============     =============
   Income taxes paid .................................................    $    425,230     $   4,798,530
                                                                          ============     =============
</TABLE>

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

                                        5
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

                                 MARCH 31, 1998
                                  (UNAUDITED)


1. BASIS OF PRESENTATION:


INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS


     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 disclosure normally
included in financial statements prepared in accordance with generally accepted
accounting principles have been condensed or omitted. The accompanying
unaudited interim condensed consolidated financial statements should be read in
conjunction with the Company's December 31, 1997 financial statements and the
notes thereto included in the Company's Annual Report on Form 10-K for the year
ended December 31, 1997 (File No. 1-11775).


     In the opinion of management, the accompanying unaudited interim condensed
consolidated financial statements of Aviation Sales Company ("AVS") and
subsidiaries (the "Company") contain all adjustments (consisting of only normal
recurring adjustments) necessary to present fairly the financial position of
the Company as of March 31,1998 and the results of its operations and cash
flows for the three month periods ended March 31, 1998 and 1997. The results of
operations and cash flows for the three month period ended March 31, 1998 are
not necessarily indicative of the results of operations or cash flows which may
be reported for the year ending December 31, 1998.


ACCOUNTING ESTIMATES


     The preparation of financial statements in conformity with generally
accepted accounting principles 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.


RECENTLY ISSUED ACCOUNTING STANDARDS


     Statement of Financial Accounting Standards No. 128, "Earnings Per Share"
("SFAS 128"), is effective for fiscal years ending after December 15, 1997.
This statement specifies the computation, presentation and disclosure
requirements for earnings per share for entities with publicly held common
stock or potential common stock. Earnings per share have been restated to
comply with SFAS 128 for all periods presented.


     The Company adopted Statement of Financial Accounting Standards No. 130,
"Reporting Comprehensive Income" ("SFAS 130"), during the quarter ended March
31, 1998. SFAS 130 was issued by the Financial Accounting Standards Board in
June 1997 and establishes standards for the reporting and display of
comprehensive income and its components in a full set of financial statements.
The objective of SFAS 130 is to report a measure (comprehensive income) of all
changes in equity of an enterprise that result from transactions and other
economic events in a period other than transactions with owners. The adoption
of SFAS 130 did not have a material impact on the Company's consolidated
financial statements, as comprehensive income was equal to net income for all
periods presented.


     Statement of Financial Accounting Standards No. 131, "Disclosures about
Segments of an Enterprise and Related Information" ("SFAS 131"), was issued by
the Financial Accounting Standards

                                        6
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                 MARCH 31, 1998
                                  (UNAUDITED)


1. BASIS OF PRESENTATION:--(CONTINUED)


Board in June 1997. This statement establishes standards for reporting
information about operating segments in annual financial statements and
requires reporting of selected information about operating segments in interim
financial reports issued to shareholders. It also establishes standards for
related disclosures about products and services, geographic areas and major
customers. The Company will adopt SFAS 131 effective December 31, 1998.


2. ACQUISITIONS:


     On March 26, 1998, the Company entered into a definitive agreement with
Whitehall Corporation ("Whitehall"), pursuant to which the two companies agreed
to merge. Under the terms of the agreement, at the effective date of the
merger, the shareholders of Whitehall will receive 0.5143 shares of the
Company's common stock for each share of Whitehall stock outstanding on such
date. Based on the approximately 6.0 million Whitehall shares outstanding as of
March 31, 1998, the Company will issue approximately 3.1 million shares of the
Company's common stock to Whitehall's stockholders in the merger transaction.
Based upon the closing price of the Company's common stock on March 25, 1998,
the value of the transaction is approximately $142 million, which includes the
assumption of approximately $9.4 million of Whitehall's outstanding
indebtedness. The transaction, which will be accounted for as a pooling of
interest, is expected to close during the third quarter of 1998. Whitehall had
revenues of approximately $65.8 million for the fiscal year ended December 31,
1997. During the quarter ended March 31, 1998, the Company incurred merger
expenses of approximately $.7 million relating to the Whitehall transaction,
which are included in general and administrative expenses in the accompanying
condensed consolidated statement of income for such period.


     On March 6, 1998 the Company completed the acquisition of Caribe Aviation,
Inc. ("Caribe") and Caribe's wholly-owned subsidiary Aircraft Interior Design,
Inc. ("AIDI"). The purchase price paid by the Company to acquire Caribe and
AIDI was approximately $23.3 million, consisting of: (i) $5.0 million in cash,
(ii) $5.0 million in promissory notes payable over two years, (iii) the
issuance of 182,143 shares of the Company's authorized, but unissued, common
stock, and (iv) the repayment of approximately $7.6 million of indebtedness
owed by Caribe and AIDI to a financial institution. The acquisition has been
accounted for using the purchase method of accounting and accordingly, the
purchase price has been allocated to the assets purchased and the liabilities
assumed based upon the fair market value at the date of acquisition. The excess
of the purchase price over the fair values of the net assets acquired is
approximately $9.6 million. This amount has been recorded as goodwill and will
be amortized on a straight-line basis over 20 years. The operations of Caribe
and AIDI have been included in the accompanying condensed consolidated
financial statements from the date of acquisition. Caribe and AIDI contributed
approximately $2.2 million to the Company's first quarter 1998 operating
revenues. Caribe and AIDI had consolidated revenues of approximately $27
million for the fiscal year ended December 31, 1997. The pre-acquisition
operations of Caribe and AIDI were not material to the operations of the
Company.


     On December 31, 1997, the Company acquired Apex Manufacturing, Inc.
("Apex") for consideration of 238,572 shares of the Company's common stock. The
acquisition was accounted for using the pooling of interests method of
accounting and, accordingly, the accompanying condensed consolidated financial
statements have been restated to include the accounts of Apex.

                                        7
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                 MARCH 31, 1998
                                  (UNAUDITED)


2. ACQUISITIONS:--(CONTINUED)


     On October 17, 1997 the Company completed the acquisition of substantially
all of the assets of the business of Kratz-Wilde Machine Company, a Kentucky
corporation ("Kratz-Wilde") for a purchase price, including acquisition costs
and net cash acquired, of approximately $39.6 million in cash and notes and the
assumption of certain liabilities of Kratz-Wilde in the approximate amount of
$2.2 million. The acquisition was accounted for using the purchase method of
accounting and accordingly, the purchase price has been allocated to the assets
purchased and the liabilities assumed based upon the fair values at the date of
acquisition. The operations of Kratz-Wilde since the acquisition have been
included in the accompanying condensed consolidated financial statements from
the date of acquisition. Kratz-Wilde contributed approximately $10.5 million to
the Company's first quarter 1998 operating revenues. In connection with the
acquisition, the Company borrowed $40,000,000 of senior notes payable to
financial institutions, with the remainder of the acquisition price payable to
the prior owners over a two-year period (see Note 3).


     The Company's unaudited pro forma consolidated results of operations
assuming the Kratz-Wilde acquisition had occurred on January 1, 1997 are as
follows:



<TABLE>
<CAPTION>
                                                                         THREE MONTHS ENDED
                                                                              MARCH 31,
                                                                                1997
                                                                       ----------------------
                                                                        (IN THOUSANDS, EXCEPT
                                                                         EARNINGS PER SHARE)
<S>                                                                    <C>
   Revenue .........................................................         $  65,142
   Income before extraordinary item(a) .............................             4,112
   Diluted earnings per share before extraordinary item(a) .........         $     .43
</TABLE>

----------------
(a) Includes an adjustment to record pro forma income tax expense as if
    Kratz-Wilde had been a C corporation since January 1, 1997 and adjustments
    to record goodwill amortization and incremental interest, depreciation and
    salaries as if the acquisition had occurred on January 1, 1997.


     On September 30, 1997, the Company acquired Aerocell Structures, Inc.
("Aerocell") for consideration of 620,970 shares of the Company's common stock.
The acquisition was accounted for using the pooling of interests method of
accounting and, accordingly, the accompanying condensed consolidated financial
statements have been restated to include the accounts of Aerocell.

                                        8
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                 MARCH 31, 1998
                                  (UNAUDITED)


2. ACQUISITIONS:--(CONTINUED)


     The preliminary purchase price allocations for business combinations
accounted for under the purchase method of accounting (including historical
accounts of immaterial acquisitions accounted for under the pooling of
interests method of accounting) were as follows:

<TABLE>
<CAPTION>
                                               THREE MONTHS ENDED
                                                    MARCH 31,
                                        ---------------------------------
                                              1997              1998
                                        ---------------   ---------------
<S>                                     <C>               <C>
   Accounts receivable ..............    $  1,820,751      $  4,140,136
   Inventories ......................       1,922,774         9,124,353
   Prepaid expenses .................          10,168                --
   Deposits and other ...............           4,576           115,951
   Fixed assets .....................       4,089,883         3,666,777
   Goodwill .........................              --         9,587,583
   Accounts payable .................      (1,063,497)       (3,351,637)
   Accrued expenses .................        (824,437)               --
   Deferred income taxes ............        (557,270)               --
   Notes payable ....................      (3,445,825)       (5,000,000)
   Common stock issued ..............      (1,615,528)       (5,718,721)
                                         ------------      ------------
   Cash used in acquisition .........    $    341,595      $ 12,564,442
                                         ============      ============
</TABLE>

3. NOTES PAYABLE:


     On October 17, 1997, the Company amended its banking agreement pursuant to
the terms of a Third Amended and Restated Credit Agreement (the "Third Amended
Credit Agreement"). Pursuant to the Third Amended Credit Agreement, the Company
obtained a credit facility consisting of (a) a term loan facility in a
principal amount of $18.6 million, and (b) a $131.4 million revolving loan,
letter of credit and acquisition loan facility (the "Third Amended Revolving
Credit Facility"), subject to an availability calculation based on the eligible
borrowing base (collectively, the Credit Facility"). The eligible borrowing
base includes certain receivables and inventories of the Company. The letter of
credit portion of the Third Amended Revolving Credit Facility is subject to a
$15 million sublimit and the acquisition loan portion of the Third Amended
Revolving Credit Facility was subject to a $40 million sublimit, with the
imposition of certain borrowing criteria based on the satisfaction of certain
debt ratios. The acquisition loan portion of the Third Amended Revolving Credit
Facility was converted into a term loan in October 1997 in connection with the
acquisition of Kratz-Wilde. The interest rate on the Third Amended Credit
Agreement is, at the option of the Company, (a) prime plus a margin, or (b)
LIBOR plus a margin, where the margin determination is made based upon the
Company's financial performance over the 12 month period (ranging from 0.0% to
1.25% in the event prime is utilized, or 1.50% to 2.75% in the event LIBOR is
utilized). At March 31, 1998, the margin was .25% for prime rate loans and
1.75% for LIBOR rate loans.

                                        9
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                 MARCH 31, 1998
                                  (UNAUDITED)


3. NOTES PAYABLE:--(CONTINUED)


     In connection with the Company's February 1998 sale of $165.0 million in
senior subordinated notes, the Company repaid in full and terminated the term
loan and acquisition loan portions of the Credit Facility, and repaid in full
the then current balance of the Third Amended Revolving Credit Facility. The
Third Amended Revolving Credit Facility presently allows the Company to borrow
up to $91.4 million and terminates on July 31, 2002. The Third Amended Credit
Agreement contains financial and other covenants and mandatory prepayment
events, as defined. At March 31, 1998, the Company was in compliance with all
covenants of the Third Amended Credit Agreement. The Third Amended Credit
Agreement is secured by a lien on substantially all of the assets of the
Company. On March 31, 1998, the outstanding balance under the Third Amended
Revolving Credit Facility was approximately $25.2 million.


     In February 1998, in connection with the repayment of the term and
acquisition portions of the Credit Facility, the Company wrote off $981,428 of
deferred financing costs resulting in an extraordinary item, net of income
taxes, of $598,671.


     On February 17, 1998 the Company completed the offering and sale of $165
million in senior subordinated notes (the "Notes") due in 2008 with a coupon
rate of 8.125% at a price of 99.395%. Proceeds were used (as described above)
to repay all amounts then outstanding under the Company's term, acquisition and
revolving credit facilities and to fund the cash requirements related to the
acquisition of Caribe and AIDI.


     AVS is a holding company with no assets or operations other than its
investments in its subsidiaries. The Notes are unconditionally guaranteed, on a
senior subordinated basis, by substantially all of AVS's existing subsidiaries
and each subsidiary that will be organized in the future by AVS, unless such
subsidiary is designated as an unrestricted subsidiary (the "Subsidiary
Guarantors"). Subsidiary Guarantees are joint and several, general unsecured
obligations of the Subsidiary Guarantors. The Subsidiary Guarantors are all
wholly-owned subsidiaries of AVS. At present, the Subsidiary Guarantors
comprise all of the direct and indirect subsidiaries of AVS, other than one
inconsequential subsidiary. 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 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 Notes are redeemable, at the option of AVS, 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%. In addition, on or prior to February 15, 2001, AVS
may redeem up to 35% of the aggregate principal amount of the Notes at a
redemption price of 108.125% of the principal amount thereof, plus accrued and
unpaid interest and liquidated damages, if any, thereon to the redemption date
with the net proceeds of a public offering of common stock of AVS; provided,
that at least 65% of the aggregate principal amount of the Notes originally
issued remains outstanding immediately after the occurrence of such redemption.
 

                                       10
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                 MARCH 31, 1998
                                  (UNAUDITED)


3. NOTES PAYABLE:--(CONTINUED)


     Upon the occurrence of a change of control, AVS 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 AVS 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.


     The Indenture contains certain covenants that, among other things, will
limit the ability of AVS and its subsidiaries to incur additional indebtedness
and issue preferred stock, pay dividends or make other distributions, make
investments, dispose of assets, 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 their assets.


     Pursuant to a registration rights agreement, AVS has agreed to (a) file a
registration statement on or prior to April 3, 1998 with respect to an offer to
exchange the Notes for a new issue of debt securities of AVS registered under
the Securities Act of 1933, as amended, with terms substantially identical to
those of the Notes (the "Exchange Offer") which registration statement was
filed on March 26, 1998 and (b) use their best efforts to cause the
registration statement to be declared effective by the Securities and Exchange
Commission on or prior to June 17, 1998. AVS has also agreed to file a shelf
registration statement relating to the resale of the Notes under certain
circumstances. If AVS fails to satisfy these registration obligations, it will
be required to pay liquidated damages to holders of Notes under certain
circumstances.


     The Indenture contains certain covenants that, among other things, will
limit the ability of the Company and its subsidiaries to incur additional
indebtedness and issue preferred stock, pay dividends or make other
distributions, make investments, dispose of assets, 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 their assets.


     In connection with the Company's March 9, 1998 acquisition of Caribe and
AIDI (see Note 2), the Company entered into an agreement with the prior owners
to pay $5 million of the acquisition price over a two year period. Principal
payments of $2,500,000 plus interest accrued at 8%, are due on March 9, 1999
and March 9, 2000.


     In connection with the October 17, 1997 acquisition of Kratz-Wilde (see
Note 2), the Company entered into an agreement with the prior owners to pay
$2.2 million of the acquisition price over a two year period. Payments of
$1,250,000 are due on January 1, 1999 and January 1, 2000. Interest on this
note has been imputed at 8%.


     On August 5, 1997, the Company entered into a term loan agreement in a
principal amount of $7.2 million to finance certain equipment and rotable parts
on long term lease which secure the loan. This loan is payable in 59
consecutive equal monthly payments of $91,750 commencing September 14, 1997,
with a final balloon payment due on August 14, 2002. Interest on this term loan
is fixed at 8.21%. The Company has leased the underlying equipment and rotable
parts to unrelated third parties. Interim payments under the term loan will be
made from the proceeds of these parts leases. This term loan

                                       11
<PAGE>

                    AVIATION SALES COMPANY AND SUBSIDIARIES

       NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS--(CONTINUED)

                                 MARCH 31, 1998
                                  (UNAUDITED)


3. NOTES PAYABLE:--(CONTINUED)


contains financial and other covenants and mandatory prepayment events, as
defined. At March 31, 1998, the Company was in compliance with all covenants of
this term loan.


     On March 13, 1998, the Company entered into an agreement to purchase its
Pearland, Texas warehouse facility from a related party. The total purchase
price of approximately $1.8 million was paid in cash and through the reduction
of amounts receivable from the related party at the date of the transaction.


4. EARNINGS PER SHARE:


     The computation of weighted average common and common equivalent shares
used in the calculation of basic and diluted earnings per share is as follows:

<TABLE>
<CAPTION>
                                                                                 FOR THE
                                                                            THREE MONTHS ENDED
                                                                                MARCH 31,
                                                                        --------------------------
                                                                            1997          1998
                                                                        -----------   ------------
<S>                                                                     <C>           <C>
   Weighted average shares outstanding used in calculating basic
    earnings per share ..............................................    9,422,042     9,448,944
   Effect of dilutive options .......................................       41,925       143,876
                                                                         ---------     ---------
   Weighted average common and common equivalent shares used in
    calculating diluted earnings per share ..........................    9,463,967     9,592,820
                                                                         =========     =========
   Options and warrants outstanding which are not included in the
    calculation of diluted earnings per share because their impact is
    antidilutive ....................................................      166,400        19,500
                                                                         =========     =========
</TABLE>

     For business combinations accounted for as a pooling of interests,
earnings per share computations are based on the aggregate of the
weighted-average outstanding shares of the surviving business for all periods
presented.


5. SUBSEQUENT EVENT:


     On June 18, 1998, the Company's Compensation Committee rescinded the
December 31, 1997 issuance of 18,000 shares of the Company's common stock as
bonuses to six officers of the Company. No consideration was provided or will
be provided in the future in connection with the rescission.

                                       12
<PAGE>


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

   
      THIS QUARTERLY REPORT ON FORM 10-Q CONTAINS OR MAY CONTAIN FORWARD-LOOKING
STATEMENTS, SUCH AS STATEMENTS REGARDING THE COMPANY'S GROWTH STRATEGY AND
ANTICIPATED TRENDS IN THE INDUSTRIES AND ECONOMIES IN WHICH THE COMPANY
OPERATES. THESE FORWARD-LOOKING STATEMENTS ARE BASED ON THE COMPANY'S CURRENT
EXPECTATIONS AND ARE SUBJECT TO A NUMBER OF RISKS, UNCERTAINTIES AND ASSUMPTIONS
RELATING TO THE COMPANY'S OPERATIONS AND RESULTS OF OPERATIONS, COMPETITIVE
FACTORS, SHIFTS IN MARKET DEMAND, AND OTHER RISKS AND UNCERTAINTIES, INCLUDING
IN ADDITION TO THOSE DESCRIBED BELOW THOSE DISCLOSED IN THE COMPANY'S ANNUAL
REPORT ON FORM 10-K FOR THE YEAR ENDED DECEMBER 31, 1997, AS AMENDED,
UNCERTAINTIES WITH RESPECT TO CHANGES OR DEVELOPMENTS IN SOCIAL, BUSINESS,
ECONOMIC, INDUSTRY, MARKET, LEGAL AND REGULATORY CIRCUMSTANCES AND CONDITIONS
AND ACTIONS TAKEN OR OMITTED TO BE TAKEN BY THIRD PARTIES, INCLUDING THE
COMPANY'S CONTRACTORS, CUSTOMERS, SUPPLIERS, COMPETITORS, STOCKHOLDERS,
LEGISLATIVE, REGULATORY AND JUDICIAL AND OTHER GOVERNMENTAL AUTHORITIES. 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 THE
COMPANY IN THIS QUARTERLY REPORT ON FORM 10-Q. THE COMPANY DOES NOT UNDERTAKE
ANY OBLIGATION TO REVISE THESE FORWARD-LOOKING STATEMENTS TO REFLECT FUTURE
EVENTS OR CIRCUMSTANCES.
    

OVERVIEW
   
      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 on pages 14 through 21 of the
Company's Annual Report on Form 10-K, as amended, for the year ended December
31, 1997. This discussion contains forward looking information which involves
risks and uncertainties and is based upon information currently available to the
Company. Actual results could differ from those described herein and future
results may be subject to numerous factors, many of which are beyond the control
of the Company.

RECENT DEVELOPMENTS

      On March 26, 1998, AVS entered into an aircraft purchase agreement with
Philippines Airlines, Inc. ("PAI") to purchase five-Airbus A-300 aircraft. At
the time the purchase agreement was entered into, AVS made a deposit of $900,000
per aircraft to PAI. AVS intended to refurbish these aircraft as cargo aircraft
for future lease or sale. In April 1998, PAI delivered one aircraft under the
purchase agreement, at which time AVS held back pursuant to the terms of the
purchase agreement $1.0 million of the purchase price on that aircraft due to
certain record keeping issues regarding that aircraft. PAI has advised AVS
that due to its current financial condition, it does not intend to perform its
remaining obligations under the purchase agreement. AVS is ready, willing and
able to perform its obligations under the purchase agreement and in furtherance
thereof, on June 17, 1998, AVS brought a lawsuit in the Southern District of
New York to compel PAI to specifically perform its obligations under the
purchase agreement. While there can be no assurance, AVS does not believe that
the ultimate resolution of this matter will have a material adverse effect on
AVS's financial condition or results of operations.
    

RESULTS OF OPERATIONS

      First quarter operating revenues rose 50.3% to $82.5 million, compared
with $54.9 million for the same period last year. On March 9, 1998 the Company
acquired Caribe and its wholly-owned subsidiary, AIDI. The operations of Caribe
and AIDI since the acquisition have been included in the accompanying condensed
consolidated financial statements from the date of acquisition. As a result of
the Caribe and AIDI acquisition, the Company's operating revenues increased
approximately $2.2 million from the date of the acquisition through March 31,
1998. Kratz-Wilde, which was acquired during the fourth quarter of 1997 and
accounted for using the purchase method of accounting, generated approximately
$10.5 million in revenue during the first quarter of 1998. Operating revenues
also increased due to increased customer penetration, increased sales due to the
Company's investment in and availability of increased amounts of inventory and
the continued expansion of inventory management services being offered to and
utilized by the Company's customers.

      Gross profit increased 62.8% to $24.6 million for the quarter ended March
31, 1998, compared with $15.1 million for the same period last year. Gross
profit margin increased to 29.8% for the first quarter of 1998, from 27.5% for
the first quarter of 1997. The increase in gross profit margin compared to 1997
was due primarily to a slightly different mix of products and services delivered
from period to period and remains in line with the 29.8% gross profit margin
reported for the fourth quarter of 1997.

                                       13

<PAGE>

   
      The Company's total operating expenses increased 54.2% to $13.9 million in
the first quarter of 1998, compared with $9.0 million in the first quarter of
1997, due to higher sales levels resulting in higher selling and operating
expenses. Total operating expenses as a percentage of operating revenues
increased to 16.9% in the first quarter of 1998 from 16.4% in the corresponding
period of 1997 due, in large measure, to the approximately $.53 million in legal
and professional fees incurred during the period in connection with the
Company's contemplated acquisition of Whitehall. Without these expenses, total
operating expenses as a percentage of operating revenues for the first quarter
of 1998 would have been 16.2%.
    

      Interest expense and amortization of deferred financing costs increased by
$2.6 million from period to period due to net borrowings of $142.3 million
during the last nine months of 1997 and the first three months of 1998 to
finance the acquisitions of Kratz-Wilde and Caribe, inventory acquisitions and
spare parts and engines held for lease.

      As a result of the above factors, income before income taxes and
extraordinary item increased $2.1 million, or 40.8%, from $5.0 million in the
first quarter of 1997 to $7.1 million in the first quarter of 1998.

      In connection with the repayment of the term and acquisition portions of
the Credit Facility utilizing the proceeds of the Company's Senior Subordinated
Notes due 2008, the Company wrote off, during the first quarter of 1998,
$981,428 of deferred financing costs resulting in an extraordinary item, net of
income taxes, of $598,671.

      After accounting for income taxes and the extraordinary item, net income
for the three months ended March 31, 1998 was $3.8 million ($0.39 per diluted
share) compared to net income of $3.0 million ($0.32 per diluted share) for the
three months ended March 31, 1997. Weighted average common and common equivalent
shares outstanding (diluted) were 9.59 million during the three months ended
March 31, 1998, compared with 9.46 million for the three months ended March 31,
1997.

LIQUIDITY AND FINANCIAL RESOURCES

      Cash used in operations during the three months ended March 31, 1997 and
1998 was $9.6 million and $31.9 million, respectively. Cash used in investing
activities during the three month periods ended March 31, 1997 and 1998 was $2.1
million and $10.6 million, respectively. During the three month periods ended
March 31, 1997 and 1998, the Company financed its operating and investing
activities primarily with its cash flow from financing activities, amounting to
$11.4 million and $42.6 million, respectively.

      The Company and its subsidiaries have entered into the Credit Facility
with certain financial institutions. At present, the Credit Facility consists of
a $91.2 million revolving loan and letter of credit facility, subject to an
availability calculation based on the eligible borrowing base (the "Revolving
Credit Facility"). The eligible borrowing base includes certain receivables and
inventories of the Company. The letter of credit portion of the Revolving Credit
Facility is subject to a $15.0 million sublimit, with the imposition of certain
borrowing criteria based on the satisfaction of certain debt ratios. The
interest rate on the Credit Facility is, at the option of the Company, (a) prime
plus a margin, or (b) LIBOR plus a margin, where the margin determination is
made based upon The Company's financial performance over a 12 month period
(ranging from 0.0% to 1.25% in the event prime is utilized, or 1.50% to 2.75% in
the event LIBOR is utilized). At March 31, 1998, the margin was .25% for prime
rate loans and 1.75% for LIBOR rate loans.

                                       14

<PAGE>

      The Credit Facility contains certain financial covenants regarding the
financial performance of the Company and certain other covenants, including
limitations on the amount of annual capital expenditures and the incurrence of
additional debt, and provides for the suspension of the Credit Facility and
repayment of all debt in the event of a material adverse change in the business
or a change in control. In addition, the Credit Facility requires mandatory
repayments from the proceeds of a sale of assets or an issuance of equity or
debt securities or as a result of insufficient collateral to meet the borrowing
base requirements thereunder. Substantially all of the Company's assets are
pledged as collateral for amounts borrowed. The Revolving Credit Facility will
terminate on July 31, 2002. At March 31, 1998, the Company was in compliance
with all covenants of the Credit Facility and $25.2 million was outstanding
under the Credit Facility.

      On February 17, 1998, the Company sold $165 million in senior subordinated
notes (the "Notes") due in 2008 with a coupon rate of 8.125% at a price of
99.395%. Proceeds were used to repay amounts then outstanding under the Credit
Facility and to fund the cash requirements relating to the acquisition of Caribe
and AIDI.

   
      The Notes mature on February 15, 2008. Interest is payable on February 15
and August 15 of each year, commencing August 15, 1998. The Notes are general
unsecured obligations of the Company, subordinated in right of payment to all
existing and future senior debt of the Company, 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 the Company and its subsidiaries to incur substantial
additional indebtedness, including Senior Debt, subject to certain limitations.
The Notes are also effectively subordinated in right of payment to all existing
and future liabilities of any subsidiaries of the Company which do not guarantee
the Notes.
    

       

      The Notes are redeemable, at the option of the Company, 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%. In addition, on or prior to February 15,
2001, the Company may redeem up to 35% of the aggregate principal amount of the
Notes at a redemption price of 108.125% of the principal amount thereof, plus
accrued and unpaid interest and liquidated damages, if any, thereon to the
redemption date with the net proceeds of a public offering of common stock of
the Company; provided, that at least 65% of the aggregate principal amount of
the Notes originally issued remains outstanding immediately after the occurrence
of such redemption.

      Upon the occurrence of a change of control, the Company 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 the Company 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.

      The Indenture contains certain covenants that, among other things, will
limit the ability of the Company and its subsidiaries to incur additional
indebtedness and issue preferred stock, pay dividends or make other
distributions, make investments, dispose of assets, 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 their assets.


                                       15

<PAGE>

   
      Pursuant to a registration rights agreement, the Company has agreed to (a)
file a registration statement on or prior to April 3, 1998 with respect to an
offer to exchange the Notes for a new issue of debt securities of the Company
registered under the Securities Act of 1933, as amended, with terms
substantially identical to those of the Notes (the "Exchange Offer"); and (b)
use their best efforts to cause the registration statement to be declared
effective by the Securities and Exchange Commission on or prior to June 17,
1998. The Company has also agreed to file a shelf registration statement
relating to the resale of the Notes under certain circumstances. If the Company
fails to satisfy these registration obligations, it will be required to pay
liquidated damages to holders of Notes under certain circumstances.

      As a result of the proposed Merger with Whitehall, the Company will incur
certain charges relating primarily to the costs associated with the completion
of the Merger. These costs will be expensed as incurred in quarters prior to the
completion of the Merger, with the balance incurred in the fiscal quarter in
which the Merger closes. The Company also believes that the combination of the
Company and Whitehall will allow the combined entity to receive the benefit of
certain synergies. These synergies in the first year of combined operations are
expected to relate primarily to sales of aircraft spare parts and to the supply
by the Company's other repair stations of repaired and overhauled seats, flight
surfaces and components to Whitehall for use in providing repair services to its
customers, and to savings available to the Company from the elimination of
Whitehall's corporate staff.

      The Company and each of the subsidiary guarantors are co-registrants of
the Company's Registration Statement on Form S-4 (file no. 333-48669). As a
result, the Company and each of the subsidiary guarantors are subject to the
informational requirements of the Securities Exchange Act of 1934 (the "Exchange
Act"). The Company is a holding company with no assets or operations other than
its investments in its subsidiaries. The Notes are unconditionally guaranteed,
on a senior subordinated basis, by substantially all of the Company's existing
subsidiaries. Each subsidiary that will be organized in the future by the
Company, unless such subsidiary is designated as an unrestricted subsidiary,
will jointly, severally, fully and unconditionally guarantee the Notes on a
senior subordinated basis. Subsidiary guarantees are joint and several, full and
unconditional and general unsecured obligations of the subsidiary guarantors.
The subsidiary guarantors are all wholly-owned subsidiaries of the Company. At
present, the subsidiary guarantors comprise all of the direct and indirect
subsidiaries of the Company, other than one inconsequential subsidiary.
Subsidiary guarantees are subordinated in right of payment to all existing and
future Senior Debt of the 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 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.

      So long as the factors set forth in the paragraph immediately above remain
true and correct, under applicable SEC rules and regulations, the Company
believes that the subsidiary guarantors will not need to individually comply
with the reporting requirements of the Exchange Act, nor will the Company have
to include separate financial statements and other disclosures concerning each
of the subsidiary guarantors in its Exchange Act reports. In that regard, the
Company has requested a no-action letter from the SEC concurring with the
Company's position on this issue. While there can be no assurance, the Company
expects to receive a favorable response to its no-action letter request.
    

                                       16

<PAGE>

      On August 5, 1997, a subsidiary of the Company, Aviation Sales SPS I,
Inc., entered into a term loan agreement in a principal amount of $7.2 million
which was guaranteed by the Company, to finance certain equipment and rotable
parts on long-term lease, which secure the loan. This loan is payable in 59
consecutive equal monthly payments of $91,750 commencing September 14, 1997,
with a final balloon payment due on August 14, 2002. Interest on this term loan
is fixed at 8.21%. The Company has leased the underlying equipment and rotable
parts to unrelated third parties. Interim payments under the term loan will be
made from the proceeds of these parts leases. This term loan contains financial
and other covenants and mandatory prepayment events, as defined. At March 31,
1998, the Company was in compliance with all covenants of this term loan.

      In connection with its acquisition of Kratz-Wilde Machine Company,
AVS/Kratz-Wilde Machine Company, a subsidiary of the Company, delivered a
non-interest bearing promissory note in the original principal amount of $2.2
million, which note was guaranteed by the Company, to the seller. At March 31,
1998, the Company was in compliance with the terms of this promissory note.

      In connection with its acquisition of Caribe, on March 6, 1998, Aviation
Sales Manufacturing & Repair Company, a subsidiary of the Company, delivered a
promissory note in the original principal amount of $5.0 million, which note was
guaranteed by the Company, to the seller. The note is payable over a two year
period with interest at the rate of 8% per annum.

   
      During the three month period ended March 31, 1998, the Company incurred
capital expenditures of approximately $4.1 million, primarily to make
enhancements to the Company's management information systems, telecommunication
systems and other capital equipment and improvements. The Company's current
management information system is not Year 2000 compliant. The Company is
currently implementing a new management information system, which among other
things, management believes will allow the Company to continue to maintain its
competitive advantage resulting from the availability of information regarding
its market and will mitigate any Year 2000 issues currently inherent in the
Company's existing systems. The cost of the new MIS system is expected to be
approximately $8.0 million, which will be incurred over approximately a two year
period. Financing for the new system will be provided from operations and from
borrowings under the Credit Facility.
    

      Additionally, AVS is actively considering the prospect of consolidating
several of its facilities into a single warehouse facility. The anticipated cost
of such facility is expected to be approximately $30.0 million, which will be
funded either through an operating lease with the developer of the facility or
from future borrowings obtained for the purpose of developing the facility. No
definitive agreements to finance the development of the new facility have been
entered into to date.

      As part of its growth strategy, the Company intends to continue to pursue
acquisitions of bulk inventories of aircraft spare parts and complementary
businesses. Additionally, the Company is actively considering the prospect of
consolidating its various facilities into a single warehouse facility. Financing
for such activities would be provided from operations and from borrowings under
the Credit Facility. The Company may also in the future issue additional debt
and/or equity securities in connection with financing one or more of its
activities. The Company believes that cash flow from operations and borrowing
availability under the Credit Facility will be sufficient to satisfy the
Company's anticipated working capital requirements over the next twelve months.


                                       17

<PAGE>

ITEM 3:  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.


                                       18

<PAGE>

                           PART II. OTHER INFORMATION

Item 1.         LEGAL PROCEEDINGS

                Not applicable

Item 2.         CHANGES IN SECURITIES AND USE OF PROCEEDS

                On March 6, 1998, the Company issued to Benito Quevedo and
                Damaris Quevedo a total of 182,143 shares of the Company's
                common stock as part of the purchase price for the Company's
                acquisition of all of the issued and outstanding shares of
                Caribe and its wholly-owned subsidiary AIDI. Benito and Damaris
                Quevedo, the stockholders of Caribe, received the shares of the
                Company's common stock pursuant to an exemption from
                registration under Section 4(2) of the Securities Act of 1933,
                as amended.

Item 3.         DEFAULTS UPON SENIOR SECURITIES

                None

Item 4.         SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                None

Item 5.         OTHER INFORMATION

                None

Item 6.         EXHIBITS AND REPORTS ON FORMS 8-K

EXHIBITS

EXHIBIT NO.     DESCRIPTION
-----------     -----------

      4.1       Indenture, dated February 17, 1998, among Aviation Sales
                Company, certain of its subsidiaries and SunTrust Bank Central
                Florida, National Association, Trustee (incorporated by
                reference from the Company's Registration Statement on Form S-4,
                dated March 26, 1998, File No. 333-48669).

     10.1       Agreement and Plan of Merger dated as of March 26, 1998 by and
                among Aviation Sales Company, WHC Acquisition Corp. and
                Whitehall Corporation (incorporated by reference to the
                Company's Registration Statement on Form S-4 filed April 30,
                1998, File No. 333-31479).

     10.2       Merger Agreement by and between Aviation Sales Company, The
                Company/CAI Merger Corp., Caribe Aviation, Inc., ("Caribe"),
                Aircraft Interior Design, Inc. and the shareholders of Caribe,
                dated as of February 12, 1998 (incorporated by reference from
                the Company's Current Report on Form 8-K filed March 18, 1998).


                                       19

<PAGE>

     10.3       Registration Rights Agreement, dated as of February 17, 1998,
                among Aviation Sales Company, certain of its subsidiaries and
                Salomon Brothers, Inc., BT Alex. Brown Incorporated and Citicorp
                Securities (incorporated by reference from the Company's
                Registration Statement on Form S-4, dated March 26, 1998, File
                No. 333-48669).

      27        Financial Data Schedule*

REPORTS ON FORM 8-K

           (i) Company's Current Report on Form 8-K filed January 13, 1998.

          (ii) Company's Current Report on Form 8-K filed March 5, 1998.

         (iii) Company's Current Report on Form 8-K filed March 18, 1998.


----------
* Previously filed
                                       20

<PAGE>

                                   SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has caused this Form 10-Q/A to be signed on its behalf by the
undersigned, thereunto duly authorized.

                    AVIATION SALES COMPANY                          DATE
                                                                    ----


   
                    By: /S/       JOSEPH E. CIVILETTO              July 2, 1998
                        --------------------------------------
                        Joseph E. Civiletto, Vice President
                        and Chief Financial Officer (Authorized
                        Officer and Principal Financial Officer)
    


                                     21