EXHIBIT 99
                                RISK FACTORS

Significant Indebtedness and Interest Payment Obligations

      We have  substantial  indebtedness  and, as a result,  significant  debt
service  obligations.  As of February 27, 1999,  indebtedness  outstanding was
$594 million and represented 83% of total capitalization.

      The  degree  of  our  leverage  could  have  important  consequences  to
purchasers or holders of our common stock, including:

o    limiting  our ability to obtain  additional  financing to fund our growth
     strategy,   working   capital,   capital   expenditures,   debt   service
     requirements or other purposes;

o    limiting  our  ability to use  operating  cash flow in other areas of our
     business because we must dedicate a substantial portion of these funds to
     make principal payments and fund debt service;

o    increasing our vulnerability to adverse economic and industry conditions;
     and

o    increasing  our   vulnerability   to  interest  rate  increases   because
     borrowings  under our bank credit  facilities  are at  variable  interest
     rates.

Our  ability  to pay  interest  on the notes  and to  satisfy  our other  debt
obligations  will  depend  upon,  among  other  things,  our future  operating
performance and our ability to refinance indebtedness when necessary.  Each of
these  factors  is  to  a  large  extent  dependent  on  economic,  financial,
competitive  and other  factors,  beyond our  control.  If, in the future,  we
cannot generate  sufficient cash from operations to make scheduled payments on
the notes or to meet our other obligations,  we will need to refinance, obtain
additional  financing or sell assets.  We cannot  assure you that our business
will generate cash flow, or that we will be able to obtain funding, sufficient
to satisfy our debt service requirements.

RESTRICTIONS IN DEBT AGREEMENTS ON OUR OPERATIONS

     The operating and  financial  restrictions  and covenants in our existing
debt  agreements,   including  our  bank  credit  facilities,  the  indentures
governing the 9 7/8% senior  subordinated  notes,  the 8% senior  subordinated
notes,  the  9  1/2%  senior  subordinated  notes  and  any  future  financing
agreements may adversely  affect our ability to finance  future  operations or
capital needs or to engage in other  business  activities.  A breach of any of
these  restrictions  or covenants  could cause a default under the bank credit
facilities and the notes. A significant  portion of our indebtedness  then may
become immediately due and payable.  We are not certain whether we would have,
or be able to obtain,  sufficient  funds to make these  accelerated  payments,
including payments on the notes.


DEPENDENCE UPON CONDITIONS IN THE AIRLINE INDUSTRY

     Our principal customers are the world's commercial airlines. As a result,
our business is directly  dependent upon the conditions in the highly cyclical
and  competitive  commercial  airline  industry.  In the late  1980s and early
1990s, the world airline industry  suffered a severe downturn,  which resulted
in record losses and several air carriers seeking  protection under bankruptcy

laws. As a consequence,  during this period,  airlines sought to conserve cash
by reducing or deferring  scheduled cabin interior  refurbishment  and upgrade
programs and by delaying purchases of new aircraft.  This led to a significant
contraction in the commercial  aircraft cabin interior products industry and a
decline in our business and profitability. Since early 1994, the airlines have
experienced a turnaround in operating  results,  leading the domestic  airline
industry to record operating earnings during calendar years 1995 through 1998.
This financial  turnaround  has, in part,  been driven by record load factors,
rising fare prices and declining fuel costs.  The airlines have  substantially
improved their balance  sheets through cash generated from  operations and the
sale of debt and equity securities. As a result the levels of airline spending
on refurbishment and new aircraft purchases have expanded. However, due to the
volatility  of the airline  industry  and the  current  general  economic  and
financial  turbulence,  the current  profitability of the airline industry may
not  continue  and  the  airlines  may not be able  to  maintain  or  increase
expenditures on cabin interior products for refurbishments or new aircraft.

     In   addition,   the  airline   industry  is   undergoing  a  process  of
consolidation  and significantly  increased  competition.  Such  consolidation
could result in a reduction of future  aircraft  orders as overlapping  routes
are eliminated  and airlines seek greater  economies  through higher  aircraft
utilization. Increased airline competition may also result in airlines seeking
to reduce costs by promoting  greater  price  competition  from airline  cabin
interior products manufacturers,  thereby adversely affecting our revenues and
margins.

     Recently,  turbulence in the financial and currency markets of many Asian
countries  has  led  to  uncertainty  as to the  economic  outlook  for  these
countries.  Of our $640 million of backlog at February  27,  1999,  we had $48
million  with Asian  carriers  deliverable  in fiscal  2000 and a further  $42
million deliverable in subsequent fiscal years. Of such Asian carrier backlog,
approximately  $50 million was with Japan  Airlines,  Singapore  Airlines  and
Cathay Pacific, three of the largest Asian airlines. Although not all carriers
have been affected by the current  economic events in the Pacific Rim, certain
carriers,  including  non-Asian  carriers that have substantial  Asian routes,
could cancel or defer their existing orders and future orders from airlines in
these countries may be adversely affected.  In addition,  Boeing has announced
that in light of the continued severe economic  conditions in Asia, it will be
substantially scaling back production of a number of aircraft types, including
particularly  wide-body  aircraft  which require  proportionately  more of the
Company's  products.  See  "Management's  Discussion and Analysis of Financial
Condition and Results of Operations--Industry  Conditions" and "--Deferred Tax
Assets."


NEW PRODUCT INTRODUCTIONS AND TECHNOLOGICAL CHANGE

     Airlines  currently are taking  delivery of a new  generation of aircraft
and demanding increasingly sophisticated cabin interior products. As a result,
the cabin  interior  configurations  of commercial  aircraft are becoming more
complex  and  will  require  more  technologically   advanced  and  integrated
products.  Our  future  success  may depend to some  extent on our  ability to
continue to develop,  profitably  manufacture and deliver,  on a timely basis,
other technologically  advanced,  reliable high-quality products, which can be
readily   integrated   into  complex  cabin   interior   configurations.   See
"Business--Products and Services."

COMPETITION

     We compete with a number of established companies that have significantly
greater financial,  technological and marketing resources than we do. Although
we have  achieved  a  significant  share of the  market  for a  number  of our
commercial airline cabin interior products,  there can be no assurance that we
will be able to maintain this market share. Our ability to maintain our market
share will  depend on our  ability  to remain the  supplier  of  retrofit  and
refurbishment  products and spare parts on the commercial  fleets on which our
products  are  currently  in  service.  It will also  depend on our success in
causing  our  products  to be  selected  for  installation  in  new  aircraft,
including next-generation  aircraft,  expected to be purchased by the airlines
over the next decade, and in avoiding product obsolescence.

GENERAL  AVIATION  ACQUISITIONS;  ABILITY TO  INTEGRATE  ACQUIRED  BUSINESSES;
ADDITIONAL CAPITAL REQUIREMENTS

     Between 1989 and January 1996, we acquired nine companies.  During fiscal
1999,   we   acquired   six   additional   companies.   See   "Summary--Recent
Developments." Through several of these recent acquisitions,  we have expanded
our activities from the commercial to the general aviation  market.  There can
be no assurance  that we will be successful  in entering the general  aviation
market. We intend to consider future strategic  acquisitions in the commercial
airline and general aviation cabin interior industries, some of which could be
material to us. We are in discussions from time to time with one or more third
parties regarding possible acquisitions.  As of the date of this Annual Report
we have no  agreement  or  understanding  on any  acquisition.  Our ability to
continue  to  achieve  our goals will  depend  upon our  ability to  integrate
effectively  the  recent  and any  future  acquisitions  and to  achieve  cost
efficiencies. Although we have been successful in the past in doing so, we may
not continue to be successful. See "Business--Competitive Strengths."

     Depending  upon,  among  other  things,  the  acquisition   opportunities
available, we may need to raise additional funds. We may seek additional funds
through public offerings or private placements of debt or equity securities or
bank  loans.  In the  absence of such  financing,  our  ability to make future
acquisitions  in  accordance  with our business  strategy,  to absorb  adverse
operating  results,  to fund  capital  expenditures  or to respond to changing
business  and economic  conditions  may be  adversely  affected.  All of these
factors  may have a  material  adverse  effect  on our  business,  results  of
operations and financial condition.


REGULATION

     The Federal Aviation  Administration (the "FAA") prescribes standards and
licensing  requirements  for  aircraft  components,  including  virtually  all
commercial airline and general aviation cabin interior products,  and licenses
component  repair  stations  within the  United  States.  Comparable  agencies
regulate  these  matters in other  countries.  If we fail to obtain a required
license  for one of our  products  or  services  or lose a license  previously
granted,  the sale of such product or service would be prohibited by law until
such license is obtained or renewed.  In addition,  designing  new products to
meet existing FAA requirements and retrofitting  installed  products to comply
with new FAA requirements can be both expensive and time-consuming.
See "Business--Government Regulations."


POTENTIAL FAILURE OF COMPUTER SYSTEMS TO RECOGNIZE YEAR 2000

     We are highly dependent on our computer  software  programs and operating
systems in operating our business. We also depend on the proper functioning of
computer systems of third parties, such as vendors and customers.  The failure
of any of these systems to appropriately  interpret the upcoming calendar year
2000 could have a material adverse effect on our financial condition,  results
of operations,  cash flow and business prospects. We are currently identifying
our own applications  that will not be Year 2000 compliant and taking steps to
determine  whether  third  parties  are doing the same.  In  addition,  we are
implementing a worldwide plan to prepare our computer  systems to be Year 2000
compliant by the first half of fiscal 2000.

     Our  inability  to remedy our own Year 2000  problems  or the  failure of
third parties to do so may cause business interruptions or shutdown, financial
loss, regulatory actions, reputational harm and/or legal liability. We can not
assure you that our Year 2000 program or the programs of third  parties who do
business with us will be effective or that our estimates  about the timing and
cost of completing our program will be accurate. See "Management's  Discussion
and  Analysis of  Financial  Condition  and Results of  Operations--Year  2000
Costs."

RISKS INHERENT IN INTERNATIONAL OPERATIONS

     Our foreign operations  accounted for 42% of total sales for fiscal 1999,
as compared to 26% for fiscal 1998 and 25% for fiscal 1997.  In  addition,  we
have  direct  investments  in a number of  subsidiaries  in foreign  countries
(primarily in Europe).  Fluctuations in the value of foreign currencies affect
the dollar value of our net  investment  in foreign  subsidiaries,  with these
fluctuations being included in a separate  component of stockholders'  equity.
Operating results of foreign  subsidiaries are translated into U.S. dollars at
average  monthly  exchange rates.  We reported a cumulative  foreign  currency
translation  amount of $(6.1) million in stockholders'  equity at February 27,
1999 as a result of foreign  currency  adjustments.  There can be no assurance
that we will not incur additional  adjustments in future periods. In addition,
the U.S. dollar value of transactions  based in foreign currency  (collections
on foreign  sales or payments  for foreign  purchases)  also  fluctuates  with
exchange  rates.  Historically,  foreign  currency  risk has not been material
because a  substantial  majority  of our sales  have been  denominated  in the
currency of the country of product origin and no  repatriation of earnings has
occurred  (or is  anticipated).  However,  there  can be no  assurance  that a
substantial  majority of sales will continue to be denominated in the currency
of the  country of product  origin or as to the impact of changes in the value
of the United States dollar or other currencies.  The largest foreign currency
exposure results from activity in British pounds and Dutch guilders.

     We have not hedged net foreign  investments in the past,  although we may
engage in hedging  transactions in the future to manage or reduce our exchange
risk.  There can be no  assurance  that our  attempts  to manage  our  foreign
currency exchange risk will be successful.

     Our foreign  operations  could also be subject to  unexpected  changes in
regulatory  requirements,  tariffs and other market barriers and political and
economic  instability  in the  countries  where we  operate.  There  can be no
assurance  as to the impact of any such  events  that may occur in the future.
See "Risk Factors--Dependence upon Conditions in the Airline Industry."


RISKS ASSOCIATED WITH THE CONVERSION BY CERTAIN EU MEMBER STATES TO THE "EURO"

     We may be  exposed  to  certain  risks as a result of the  conversion  by
certain  European  Union member states of their  respective  currencies to the
"Euro" as legal currency on January 1, 1999. The conversion rates between such
member  states'  currencies  and the Euro will be fixed by the  Council of the
European  Union.  Risks related to the  conversion to the Euro could  include,
among other things:

o        effects on pricing due to increased cross-border price transparency;

o        costs of modifying information systems, including both software and
         hardware;

o        costs of relying on third parties whose systems also require
         modification;

o        changes in the conduct of business and in the principal markets for
         our products and services; and

o        changes in currency exchange rate risk.

     We have  analyzed  whether  the  conversion  to the Euro will  materially
affect our business operations. While we are uncertain as to the impact of the
conversion,  we do not expect costs in connection  with the Euro conversion to
be material.  However,  the actual effects of the  conversion  cannot be known
until the conversion to the Euro has taken place and there can be no assurance
that the actual  effects of the conversion  could not have a material  adverse
effect on our business, results of operations, and financial condition.

ENVIRONMENTAL MATTERS

     We are subject to extensive and changing federal,  state and foreign laws
and regulations  establishing health and environmental quality standards,  and
may be subject to liability or penalties for violations of those standards. We
are  also  subject  to  laws  and   regulations   governing   remediation   of
contamination  at facilities  currently or formerly owned or operated by us to
which we have sent hazardous substances or wastes for treatment,  recycling or
disposal.  We believe  that we are  currently in  compliance,  in all material
respects,  with all such laws and regulations.  However,  we may be subject to
future  liabilities  or  obligations  as a  result  of new or  more  stringent
interpretations  of existing laws and  regulations.  In addition,  we may have
liabilities  or  obligations  in the future if we discover  any  environmental
contamination  or liability at any of our facilities.





                              BE AEROSPACE, INC.
                       1994 EMPLOYEE STOCK PURCHASE PLAN

TABLE OF CONTENTS
- -----------------------------------------------------------------------------



                                                                                  Page
                                                                               
INDEPENDENT AUDITORS' REPORT                                                        1

FINANCIAL STATEMENTS:

Statements of net assets available for benefits
   as of February 28, 1999 and 1998                                                 2
Statements of changes in net assets available for  benefits
   for the  years  ended  February  28,  1999 and 1998                              3
Notes to financial  statements  for the years ended
   February  28, 1999 and 1998                                                      4

All schedules pursuant to the Department of Labor's rules and regulations are
omitted  because  of the  absence  of the  conditions  under  which  they are
required.




BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN

INDEPENDENT AUDITORS' REPORT



The Benefits Administrative Committee
BE Aerospace, Inc.
1994 Employee Stock Purchase Plan
Wellington, Florida


We have  audited the  accompanying  statements  of net assets  available  for
benefits of BE Aerospace,  Inc. 1994 Employee  Stock Purchase Plan (the Plan)
as of February 28, 1999 and 1998,  and the related  statements  of changes in
net assets  available for benefits for the years then ended.  These financial
statements are the responsibility of the Plan's Administrative Committee. Our
responsibility  is to express an opinion on these financial  statements based
on our audits.

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

In our opinion,  such financial  statements  present fairly,  in all material
respects,  the net assets  available for benefits of BE Aerospace,  Inc. 1994
Employee  Stock  Purchase  Plan as of  February  28,  1999 and 1998,  and the
changes  in net assets  available  for  benefits  for the years then ended in
conformity with generally accepted accounting principles.


DELOITTE & TOUCHE LLP


Costa Mesa, California
April 1, 1999




BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN


STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS
AS OF FEBRUARY 28, 1999 AND 1998
- ------------------------------------------------------------------------------



                                                             1999         1998
                                                               
ASSETS - Cash and cash equivalents                     $1,256,484    $ 859,217

LIABILITIES - Stock subscribed                          1,255,781      854,147
                                                       ----------    ---------

NET ASSETS AVAILABLE FOR BENEFITS                      $      703    $   5,070
                                                       ==========    =========






BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN


STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS
FOR THE YEARS ENDED FEBRUARY 28, 1999 AND 1998
- ------------------------------------------------------------------------------




                                                        1999              1998
                                                              
NET ASSETS AVAILABLE FOR BENEFITS,
  beginning of period                              $    5,070       $    1,145

ADDITIONS TO NET ASSETS ATTRIBUTED TO -
  Participant payroll deductions                    2,167,239        1,462,575

DEDUCTIONS FROM NET ASSETS ATTRIBUTED TO -
  Purchase of BE Aerospace common stock             2,171,606        1,458,650
                                                  -----------       ----------

NET ASSETS AVAILABLE FOR BENEFITS,
  end of period                                   $       703       $    5,070
                                                  ===========       ==========





BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN



NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED FEBRUARY 28, 1999 AND 1998
- -----------------------------------------------------------------------------

1.      GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     Description of Plan - Effective  April 1, 1994, BE Aerospace,  Inc. (the
     Company)  adopted the BE Aerospace,  Inc. 1994 Employee  Stock  Purchase
     Plan (the Plan).

     The Company is the Plan  sponsor.  All employees  (participants)  with a
     minimum  of 90 days'  service,  who  generally  complete a minimum of 20
     hours of service per week, are eligible to participate.  Under the Plan,
     contributions   are  made  on  behalf  of  participants  who  choose  to
     contribute from 2% to 15% of their total gross pay.

     Common  stock  of  the  Company  is   purchased   every  six  months  on
     approximately  February 28 and August 31 (Option  Period).  The purchase
     price is 85% of the  lesser of the fair value of either the first day or
     last day of each Option  Period.  Participants  are allocated a pro rata
     share of stock  consistent with the balance of the participant  account.
     The stock is then issued by the Plan transfer agent,  Boston  Equiserve,
     directly to the participant.  The maximum number of shares available for
     each  option  period to an  individual  is the largest  whole  number of
     shares  which,  when  multiplied by the fair market value of the Company
     stock at the beginning of the option period, produces a dollar amount of
     $12,500 or less.

     Stock Subscribed - The Plan issues the stock to participants  subsequent
     to the end of each  Option  Period  but dated the last day of the Option
     Period.  Therefore,  a liability for stock purchased by the Plan but not
     yet  distributed  to  the  participants  has  been  reflected  as  stock
     subscribed in the  accompanying  statements of net assets  available for
     benefits as of February 28, 1999 and 1998.

     Stock  purchased  by the Plan for the years ended  February 28, 1999 and
     1998, was 151,931 and 63,463 shares, respectively.

     Termination  Benefits and Vesting - Upon  termination of employment with
     the Company,  a participant is entitled to receive all contributions not
     yet used to acquire stock of the Company.

     Cash and Cash Equivalents - Cash and cash equivalents  consist of highly
     liquid  investments  purchased  with  original  maturities of 90 days or
     less.




BE AEROSPACE, INC.
1994 EMPLOYEE STOCK PURCHASE PLAN


     Income Tax - The Plan administrator  believes that the Plan is currently
     designed  and  being   operated  in  compliance   with  the   applicable
     requirements  of the Internal  Revenue Code of 1986. Plan assets consist
     of cash not yet used to  purchase  common  stock.  Such cash  remains an
     asset of the Company until used to purchase  common stock.  Accordingly,
     Plan  assets  are not  held in  trust  and,  therefore,  the Plan is not
     subject to income tax.

     Administrative   Expenses  -  Administrative  expenses  have  been  paid
     directly by the  Company  and,  accordingly,  are not  reflected  in the
     Plan's financial statements. There is no written agreement requiring the
     Company to pay these expenses,  and the Company may elect to stop paying
     Plan expenses at any time.


2.      PLAN TERMINATION

     Although it has not  expressed  any intent to do so, the Company has the
     right under the Plan to terminate the Plan.




                         BE AEROSPACE, INC. SAVINGS PLAN

                  FINANCIAL STATEMENTS FOR THE YEARS ENDED
                         DECEMBER 31, 1998 AND 1997,
                         SUPPLEMENTRAL SCHEDULES AND
                        INDEPENDENT AUDITORS' REPORT



BE AEROSPACE, INC. SAVINGS PLAN



NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- -----------------------------------------------------------------------------


TABLE OF CONTENTS
- -----------------------------------------------------------------------------



                                                                                     Page
                                                                                  
INDEPENDENT AUDITORS' REPORT                                                          1

FINANCIAL STATEMENTS:
Statements of net assets available for benefits
  as of December 31, 1998 and 1997                                                    2
Statements of changes in net assets available for benefits
  for the years ended December 31, 1998 and 1997                                      3
Notes to financial statements                                                         4

SUPPLEMENTAL SCHEDULES PROVIDED PURSUANT TO THE DEPARTMENT
  OF LABOR'S RULES AND REGULATIONS:
Line 27a - Schedule of assets held for investment purposes
  as of December 31, 1998                                                             13
Line 27d - Schedule of reportable transactions
  for the year ended December 31, 1998                                                14

All other  schedules  required  by the  Department  of Labor are omitted
because of the absence of the conditions under which they are required.






NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)

INDEPENDENT AUDITORS' REPORT



The Benefits Administrative Committee
BE Aerospace, Inc. Savings Plan
Wellington, Florida


     We were  engaged  to audit  the  financial  statements  and  supplemental
schedules  of BE  Aerospace,  Inc.  Savings Plan (the Plan) as of December 31,
1998 and 1997, and for the years then ended,  listed in the Table of Contents.
These financial  statements and supplemental  schedules are the responsibility
of the Plan's management.

     As permitted by Section 2520.103-8 of the Department of Labor's Rules and
Regulations for Reporting and Disclosure under the Employee  Retirement Income
Security Act of 1974, the Plan administrator instructed us not to perform, and
we did not perform,  any auditing  procedures  with respect to the  investment
information summarized in Note 2 and certain information in Notes 3 and 4 that
was  certified  by PW Trust  Company,  the  trustee  of the Plan,  except  for
comparing  the  information  with  the  related  information  included  in the
financial statements and supplemental  schedules. We have been informed by the
Plan  administrator  that the trustee holds the Plan's  investment  assets and
executes  investment   transactions.   The  Plan  administrator  has  obtained
certifications  from the trustee that the  information as of and for the years
ended  December 31, 1998 and 1997, provided to the Plan  administrator  by the
trustee is complete and accurate.

     Because of the  significance of the information that we did not audit, we
are unable to  express,  and do not  express,  an opinion on the  accompanying
financial statements and supplemental schedules taken as a whole. The form and
content  of  the  information   included  in  the  financial   statements  and
supplemental schedules, other than that derived from the information certified
by the trustee,  have been audited by us in accordance with generally accepted
auditing  standards and, in our opinion,  are presented in compliance with the
Department of Labor's Rules and Regulations for Reporting and Disclosure under
the Employee Retirement Income Security Act of 1974.


DELOITTE & TOUCHE LLP


Costa Mesa, California
April 15, 1999




NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)

STATEMENTS OF NET ASSETS AVAILABLE FOR BENEFITS
AS OF DECEMBER 31, 1998 AND 1997
- -----------------------------------------------------------------------------




                                                                              1998               1997
                                                                              ----               ----
                                                                                   
ASSETS -
  Investments, at fair value (Note 3):
    Investment in the PW Trust Company Pooled Trusts (Note 2)         $ 52,536,711       $ 39,878,562
    BE Aerospace, Inc. common stock (Note 2)                             6,001,083          6,390,953
    Participant loans receivable                                           202,986            102,236
                                                                      ------------       ------------
      Total investments                                                 58,740,780         46,371,751

EMPLOYER CONTRIBUTIONS RECEIVABLE                                          423,756            128,318

CASH AND CASH EQUIVALENTS (Note 2)                                          53,362             36,467
                                                                      ------------       ------------
NET ASSETS AVAILABLE FOR BENEFITS                                     $ 59,217,898       $ 46,536,536
                                                                      ============       ============





NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)



STATEMENTS OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997
- -----------------------------------------------------------------------------



                                                                                     1998               1997
                                                                                     ----               ----
                                                                                          
NET ASSETS AVAILABLE FOR BENEFITS,
  beginning of year                                                          $ 46,536,536       $ 38,146,077

ADDITIONS TO NET ASSETS ATTRIBUTED TO:
Investment income:
  Net appreciation in fair value of investments (Notes 2 and 3)                 6,871,721          5,262,288
  Interest and dividends (Note 2)                                                  46,875             21,482
                               -                                             ------------       ------------
      Total investment income                                                   6,918,596          5,283,770

Contributions and rollovers (Note 1)                                            9,918,008          7,275,773
                                                                             ------------       ------------
      Total additions to net assets                                            16,836,604         12,559,543

DEDUCTIONS FROM NET ASSETS ATTRIBUTED TO:
Distributions to participants or their beneficiaries                            3,465,337          3,768,400
Plan administrative expenses                                                      473,648            361,581
Loan repayments                                                                   216,257             39,103
                                                                             ------------        -----------

      Total deductions from net assets                                          4,155,242          4,169,084
                                                                             ------------        -----------

NET INCREASE                                                                   12,681,362          8,390,459
                                                                             ------------        -----------

NET ASSETS AVAILABLE FOR BENEFITS,
  end of year                                                                $ 59,217,898       $ 46,536,536
                                                                             ============       ============






NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)


NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997
- ------------------------------------------------------------------------------


1.   GENERAL AND SUMMARY OF SIGNIFICANT  ACCOUNTING POLICIES Description of
     Plan - Effective August 1, 1988, BE Aerospace, Inc. (the Company) adopted
     the BE Aerospace,  Inc.  Savings Plan  (formerly  the BE Aerospace,  Inc.
     Savings  and  Profit  Sharing  Plan and  Trust)  (the  Plan),  a  defined
     contribution  retirement plan designed to qualify under Internal  Revenue
     Code (IRC) Section 401(a) and 401(k) for the cash or deferred arrangement
     part of the Plan.

     Under  the  Plan,   contributions   are  made  on  behalf  of   employees
     (participants)  who choose to defer a portion of their  total  gross pay.
     Effective  December 1994, the Plan was amended to allow  participants  to
     make a contribution election from 2% to 15%. Elective contributions under
     a  qualified  cash  or  deferred  arrangement  are  treated  as  employer
     contributions. Company contributions are made in the Company common stock
     (the  Stock).  Participants  age 55 or older have the option of receiving
     the matching  contribution  in cash. The Stock is held by the trustee and
     adjusted  to  fair  value  as  determined  by  published  market  prices.
     Resulting  unrealized  gains and losses are included in the  statement of
     changes in net assets available for benefits.

     In January 1996, the Company purchased Burns Aerospace, Inc. (Burns) from
     Eagle  Industries.  Former Burns employees who transferred to the Company
     and were participants under the Eagle Industries (Eagle) 401(k) Plan were
     cashed out of the Eagle plan, and their distributions totaling $7,154,260
     were rolled over into the Plan.  Participant loans receivables,  totaling
     $286,417,  were  transferred  into the Plan as a  result  of the  Nellcor
     Puritan Bennett acquisition in 1998.

     Termination  Benefits and Vesting - Upon  termination of employment  with
     the Company,  participants are immediately vested in their  contributions
     and are entitled to receive all vested  contributions,  with 100% vesting
     after five years of service.

     Forfeitures  - Forfeited  nonvested  account  balances are used to reduce
     future employer contributions.

     Cash  and  Cash  Equivalents  - Cash  and  cash  equivalents  consist  of
     highly liquid investments with initial maturities of 90 days or less.

     Investment in the PW Trust Company  Pooled Trusts - The investment in the
     PW Trust  Company  Pooled  Trusts  (the  Trusts)  consists  primarily  of
     guaranteed  insurance  contracts  (GICs)  and  certain  debt  and  equity
     securities held by the Trusts. It is the policy of the Trusts to hold GIC
     investments until maturity.  GIC investments are stated at contract value
     that  approximates  their fair value at December  31,  1998 and 1997,  as
     determined by quoted or published  market prices.  All other  investments
     are stated at their fair value.




NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- ------------------------------------------------------------------------------

     Income Tax - The Plan is intended  to be  qualified  under  401(a) of the
     Internal  Revenue Code of 1986 and is intended to be exempt from taxation
     under 501(a) of the IRC. The Plan received a favorable IRS  determination
     letter dated August 20, 1998. There were no significant amendments to the
     Plan between the date of the determination  letter and December 31, 1998.
     Therefore,  the Plan  administrator  believes  that the Plan is currently
     designed  and  being   operated  in   compliance   with  the   applicable
     requirements  of the IRC and the  related  trust was tax exempt as of the
     financial  statement  date.  Therefore,  no provision of income taxes has
     been included in the Plan's financial statements.

     Benefits   Payable  -  Benefits  under  the  Plan  are  distributed  upon
     retirement,  death, disability, or termination of employment. At December
     31, 1998 and 1997,  payables to  participants  totaled  zero and $43,133,
     respectively.

     Administrative Expenses - Administrative expenses are paid by the Plan.

     Use of 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.

     The foregoing  description of the Plan provides only general information.
     Participants  should  refer  to the  Plan  document  for a more  complete
     description of the Plan's provisions.

 2.  INFORMATION CERTIFIED BY TRUSTEE (UNAUDITED) Plan investments are held
     by PW Trust  Company,  the  trustee.  The  following  is a summary of the
     unaudited   information  regarding  the  Plan,  included  in  the  Plan's
     financial statements and supplemental schedules, that was prepared by the
     trustee and reported to the Plan administrator.  The Company has obtained
     certifications  from the trustee  that such  information  is complete and
     accurate.




NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- ----------------------------------------------------------------------------



        a.     Assets held at fair value as of December 31:

                                                                               1998               1997
                                                                               ----               ----
                                                                                     
  Investments, at fair value:
    GIC Portfolio of the PW Trust Company
       Pooled Trust for Employee Benefits Plan                         $ 10,325,398        $ 9,647,288
    Balanced Value Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                                8,505,410          6,983,055
    Capital Growth Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                               14,673,768         11,148,710
    Strategic Balance Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                                4,778,480          3,048,384
    Strategic Growth Portfolio of the PW Trust
      Company Pooled Trust for Employee Benefits
      Plan                                                                8,043,749          4,726,181
    Target Value Portfolio of the PW Trust Company
      Pooled Trust for Employee Benefits Plan                             5,215,260          3,893,093
    Overseas Portfolio of the PW Trust Company
      Pooled Trust for Employee Benefits Plan                               994,646            431,851
    BE Aerospace, Inc. common stock                                       6,001,083          6,390,953
                                                                       ------------        -----------

        Total investments                                                58,537,794         46,269,515

     Cash and cash equivalents - Money Market Fund                           53,362             36,467
                                                                      -------------       ------------
                                                                      $  58,591,156       $ 46,305,982
                                                                      =============       ============






NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- -----------------------------------------------------------------------------



        b.  Changes in net assets  available  for  benefits  for the years
            ended December 31:

                                                                               1998              1997
                                                                               ----              ----
                                                                                    
               Investment income:
                Net appreciation in fair value of investments            $ 6,871,721      $ 5,262,288
                Interest and dividends                                        46,875           21,482
                                                                         -----------      -----------
                    Total investment income                              $ 6,918,596      $ 5,283,770
                                                                         ===========      ===========



        c.   Line 27a - Schedule of assets held for investment  purposes as of
             December 31, 1998, excluding  participant loan data obtained from
             the Company (see supplemental schedule)

        d.   Line 27d - Schedule of reportable transactions for the year ended
             December 31, 1998 (see supplemental schedule)


3.      INVESTMENTS



        Investments consist of the following:

                                                                           AS OF DECEMBER 31, 1998
                                                                   ---------------------------------------
                                                                                              FAIR
                                                                          COST               VALUE
                                                                                
GIC Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                          $ 8,877,340        $ 10,325,398
Balanced Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            5,737,317           8,505,410
Capital Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            8,543,888          14,673,768
Strategic Balance Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            3,491,776           4,778,480
Strategic Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            5,454,248           8,043,749
Target Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            4,481,319           5,215,260
Overseas Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                              909,997             994,646
BE Aerospace, Inc. common stock                                      5,078,165           6,001,083
Participant loans receivable                                           202,986             202,986
                                                                  ------------        ------------
                                                                  $ 42,777,036        $ 58,740,780
                                                                  ============        ============





NOTES TO FINANCIAL STATEMENTS
FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997 (Continued)
- -----------------------------------------------------------------------------



                                                                           AS OF DECEMBER 31, 1997
                                                                  ---------------------------------------
                                                                                            FAIR
                                                                        COST               VALUE
                                                                                 
GIC Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                          $ 8,285,706         $ 9,647,288
Balanced Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            4,585,451           6,983,055
Capital Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            7,340,587          11,148,710
Strategic Balance Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            2,554,079           3,048,384
Strategic Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            4,019,957           4,726,181
Target Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                            3,392,434           3,893,093
Overseas Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits                                   437,462             431,851
BE Aerospace, Inc. common stock                                      3,401,478           6,390,953
Participant loans receivabl                                            102,236             102,236
                                                                   -----------         -----------
                                                                   $34,119,390         $46,371,751
                                                                   ===========         ===========




     Investments  are in the  custody of the trustee  under a trust  agreement
     with the Plan. The trustee has no authority, however, for the purchase or
     sale of investments.

     During the years ended December 31, 1998 and 1997, the Plan's investments
     appreciated in fair value by $6,871,721 and $5,262,288, respectively.



4.   STATEMENT OF CHANGES IN NET ASSESTS AVAILABLE FOR BENEFITS BY FUND
     FOR THE YEAR ENDED DECEMBER 31, 1998 (UNAUDITED)




                                                                December 31, 1998 supplemental information by fund--Part (1)
                                              ------------------------------------------------------------------------------------

                                                                Balanced       Capital         Strategic      Strategic      Target
                                                  GIC           Value          Growth          Balance        Growth         Value
                                                                                                      
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year ...........   $  9,661,261   $  6,987,974   $ 11,141,452    $  3,046,930   $  4,712,287   $  3,883,521

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments ................        601,409      1,142,495      3,179,738         894,394      2,142,810        326,785
  Interest and dividends                               -              -              -               -              -              -
                                             -----------   ------------    -----------     -----------    -----------     ----------

      Total investment income (loss) ....        601,409      1,142,495      3,179,738         894,394      2,142,810        326,785

Contributions and rollovers .............        971,920        900,770      1,740,810         932,043      1,596,885      1,283,383

        Total additions to net assets ...      1,573,329      2,043,265      4,920,548       1,826,437      3,739,695      1,610,168

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries ...................      1,104,657        430,038        933,477         167,467        512,129        271,846
Plan administrative expenses ............         43,908         95,976        151,765          45,983         71,527         55,698
Loan repayments                                        -              -              -               -              -              -
                                              ----------     ----------     ----------      ----------     ----------    -----------
        Total deductions from net assets       1,148,565        526,014      1,085,242         213,450        583,656        327,544
                                             -----------     ----------    -----------      ----------     ----------    -----------

NET INCREASE ............................        424,764      1,517,251      3,835,306       1,612,987      3,156,039      1,282,624

ACCOUNT TRANSFERS .......................        276,253         27,774       (250,501)        148,412        223,317         85,111

NET ASSETS AVAILABLE FOR
  BENEFITS, end of year .................   $ 10,362,278   $  8,532,999   $ 14,726,257    $  4,808,329   $  8,091,643   $  5,251,256
                                            ============   ============   ============    ============   ============   ============







4.    STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS BY FUND
      FOR THE YEAR ENDED DECEMBER 31, 1998 (UNAUDITED) (Continued)

                                                        December 31, 1998 supplemental information by fund--Part (2)
                                           ---------------------------------------------------------------------------------

                                                         BE Aerospace                     Cash and
                                                             common      Participant        cash
                                             Overseas        Stock          Loans       Equivalents       Total
                                                                                        
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year              $  432,269    $  6,532,139     $ 102,236       $  36,467     $ 46,536,536

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments                       94,612      (1,510,522)            -                -       6,871,721
  Interest and dividends                            -               -         30,590          16,285          46,875
                                            ---------   -------------      ---------        --------     -----------

      Total investment income (loss)           94,612      (1,510,522)        30,590          16,285       6,918,596

Contributions and rollovers                   330,790       2,160,797              -             610       9,918,008
                                           ----------   -------------       --------        --------     -----------
        Total additions to net assets         425,402         650,275         30,590          16,895      16,836,604

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries                          26,789         305,351        (286,417)             -       3,465,337
Plan administrative expenses                    8,791               -               -              -         473,648
Loan repayments                                   -                 -         216,257              -         216,257
                                           ----------    ------------       ---------       --------     -----------
        Total deductions from net assets       35,580         305,351         (70,160)                     4,155,242
                                           ----------    ------------       ---------       --------     -----------

NET INCREASE                                  389,822         344,924         100,750         16,895      12,681,362

ACCOUNT TRANSFERS                             182,093        (692,459)              -              -               -
                                          -----------    ------------       ---------       --------    ------------

NET ASSETS AVAILABLE FOR
  BENEFITS, end of year                   $ 1,004,184     $ 6,184,604       $ 202,986       $ 53,362    $ 59,217,898
                                          ===========     ===========       =========       ========    ============




     The  Plan  maintains  a  holding  account  that  allows  for  the  future
distributions  of cash and cash equivalents and liabilities to the appropriate
fund.








STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS BY FUND FOR THE
YEAR ENDED DECEMBER 31, 1997 (UNAUDITED)


                                                           December 31, 1998 supplemental information by fund--Part(1)
                                            -------------------------------------------------------------------------------------


                                                            Balanced        Capital       Strategic      Strategic       Target
                                               GIC           Value          Growth         Balance        Growth         Value
                                                                                                    
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year              $  10,242,926    $ 6,272,522     $ 8,552,004   $  1,958,799   $ 2,975,820   $  1,788,273

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments                         617,592      1,159,170       1,979,922        418,420       624,311        548,827
  Interest and dividends                               -              -               -              -             -              -
                                             -----------     ----------      ----------    -----------   -----------    -----------
      Total investment income (loss)             617,592      1,159,170       1,979,922        418,420    624,311.00     548,827.00

Contributions and rollovers                    1,043,732        685,079         991,533        690,171     1,130,643        905,439
                                            ------------     ----------      ----------    -----------   -----------   ------------

        Total additions to net assets          1,661,324      1,844,249       2,971,455      1,108,591     1,754,950      1,454,266

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries                          1,684,714        565,669         578,400        121,775       228,034        192,063
Plan administrative expenses                      44,372         82,056         120,721         30,683        45,461         36,553
Loan repayments                                        -              -               -              -             -              -
                                              ----------     ----------      ----------    -----------   -----------   ------------
        Total deductions from net assets       1,729,086        647,725         699,121        152,458       273,495        228,616
                                             -----------     ----------     -----------    -----------   -----------   ------------

NET (DECREASE) INCREASE                          (67,762)     1,196,524       2,272,334        956,133     1,481,459      1,225,650

ACCOUNT TRANSFERS                               (513,903)      (481,072)        317,114        131,998       255,008        869,598
                                             -----------    -----------     ----------    ------------    ----------    ------------

NET ASSETS AVAILABLE FOR
  BENEFITS, end of year                      $ 9,661,261    $ 6,987,974    $ 11,141,452    $ 3,046,930   $ 4,712,287    $ 3,883,521
                                             ===========    ===========    ============    ===========   ===========    ===========








STATEMENT OF CHANGES IN NET ASSETS AVAILABLE FOR BENEFITS BY FUND FOR THE
YEAR ENDED DECEMBER 31, 1997 (UNAUDITED) (Continued)

                                                           December 31, 1998 supplemental information by fund--Part(2)
                                            -------------------------------------------------------------------------------------
                                                               BE Aerospace                      Cash and
                                                                   Common          Participant      cash
                                               Overseas            Stock             Loans       Equivalents        Total
                                                                                                 
NET ASSETS AVAILABLE FOR
  BENEFITS, beginning of year                 $          -    $    6,031,985      $ 133,783      $ 189,965      $ 38,146,077

ADDITIONS TO NET ASSETS
  ATTRIBUTED TO:
Investment income:
  Net appreciation (depreciation) in fair
    value of investments                            (7,856)          (78,098)             -              -         5,262,288
  Interest and dividends                                 -                 -          7,556         13,926            21,482
                                               -----------      ------------       --------       --------        ----------
        Total investment income (loss)              (7,856)          (78,098)         7,556         13,926         5,283,770

Contributions and rollovers                        200,311         1,628,865              -              -         7,275,773
                                               -----------      ------------       --------       --------       -----------

        Total additions to net assets              192,455         1,550,767          7,556         13,926        12,559,543

DEDUCTIONS FROM NET ASSETS
  ATTRIBUTED TO:
Distributions to participants or
  their beneficiaries                                2,049           395,690              -              -         3,768,400
Plan administrative expenses                         1,735                 -              -              -           361,581
Loan repayments                                          -                 -         39,103              -            39,103
                                               -----------      ------------       --------       --------      ------------
        Total deductions from net assets             3,784           395,696         39,103              -         4,169,084

NET (DECREASE) INCREASE                            188,671         1,155,071        (31,547)        13,926         8,390,459

ACCOUNT TRANSFERS                                  243,598          (654,917)             -       (167,424)                -
                                               -----------      ------------       --------       ---------     ------------
NET ASSETS AVAILABLE FOR
  BENEFITS, end of year                       $    432,269     $   6,532,139      $ 102,236       $ 36,467      $ 46,536,536
                                              ============     =============      =========       ========      ============



     The  Plan  maintains  a  holding  account  that  allows  for  the  future
distributions  of cash and cash equivalents and liabilities to the appropriate
fund.







STATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF DECEMBER 31,
1998 (UNAUDITED)

                                                           December 31, 1998 supplemental information by fund--Part(1)
                                            ------------------------------------------------------------------------------------


                                                               Balanced        Capital       Strategic      Strategic        Target
                                                  GIC            Value          Growth        Balance        Growth          Value
                                                                                                           
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                          $ 10,325,398     $ 8,505,410    $14,673,768    $ 4,778,480   $ 8,043,749      $ 5,215,260
BE Aerospace, Inc. common stock
Participant loans receivable                        -               -              -              -             -                -
                                         ------------     -----------    -----------    -----------   -----------      -----------
    Total investments                      10,325,398       8,505,410     14,673,768      4,778,480     8,043,749        5,215,260

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                                   36,880          27,589         52,489         29,849        47,894           35,996

CASH AND CASH EQUIVALENTS                           -               -              -              -             -                -
                                         ------------     -----------    -----------     ----------   -----------      -----------
NET ASSETS AVAILABLE FOR
  BENEFITS                               $ 10,362,278     $ 8,532,999    $14,726,257    $ 4,808,329   $ 8,091,643      $ 5,251,256
                                         ============     ===========    ===========    ===========   ===========      ===========







STATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF DECEMBER 31,
1998 (UNAUDITED) (Continued)

                                                         December 31, 1998 supplemental information by fund--Part(2)
                                            ------------------------------------------------------------------------------------
                                                              BE Aerospace                      Cash and
                                                                 Common         Participant       cash
                                               Overseas          Stock             Loans       Equivalents          Total
                                                                                                 
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                             $ 994,646        $           -      $       -       $       -       $   52,536,711
BE Aerospace, Inc. common stock                                  6,001,083              -               -            6,001,083
Participant loans receivable                        -                    -        202,986               -              202,986
                                            ---------       --------------       --------         -------       --------------
    Total investments                          994,646           6,001,083        202,986               -           58,740,780

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                                     9,538             183,521              -               -              423,756

CASH AND CASH EQUIVALENTS                            -                   -              -          53,362               53,362
                                            ----------        ------------      ---------       ---------          -----------
NET ASSETS AVAILABLE FOR
  BENEFITS                                  $1,004,184        $  6,184,604      $ 202,986       $  53,362        $  59,217,898
                                            ==========        ============      =========       =========        =============








STATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF
DECEMBER 31, 1997 (UNAUDITED)

                                                  December 31, 1998 supplemental information by fund--Part(1)
                                            ------------------------------------------------------------------------------------

                                                          Balanced         Capital        Strategic        Strategic        Target
                                            GIC             Value          Growth          Balance          Growth           Value
                                                                                                   
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                     $   9,647,288   $   6,983,055  $   11,148,710    $   3,048,384   $   4,726,181   $   3,893,093
BE Aerospace, Inc. common stock
Participant loans receivable                    -               -               -                -               -               -
                                    -------------   -------------  --------------    -------------   -------------   -------------

    Total investments                   9,647,288       6,983,055      11,148,710        3,048,384       4,726,181       3,893,093

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                               13,973           4,919          (7,258)          (1,454)        (13,894)         (9,572)

CASH AND CASH EQUIVALENTS                       -               -               -                -               -               -
                                     ------------   -------------  --------------    -------------   -------------   -------------
NET ASSETS AVAILABLE FOR
  BENEFITS                          $   9,661,261   $   6,987,974  $   11,141,452    $   3,046,930     $   4,712,287   $  3,883,521
                                    =============   =============  ==============    =============     =============   ============







TATEMENT OF NET ASSETS AVAILABLE FOR BENEFITS BY FUND AS OF
DECEMBER 31, 1997 (UNAUDITED) (Continued)

                                                         December 31, 1998 supplemental information by fund--Part(2)
                                            ------------------------------------------------------------------------------------

                                                            BE Aerospace                       Cash and
                                                              Common        Participant          cash
                                            Overseas          Stock           Loans           Equivalents           Total
                                                                                                
ASSETS:
Investments, at fair value:
Investment in the PW Trust Company
  Pooled Trusts                          $   431,851      $           -        $     -         $      -        $   39,878,562
BE Aerospace, Inc. common stock                    -          6,390,953              -                -             6,390,953
Participant loans receivable                       -                  -         102,236               -               102,236
                                          ----------      -------------        --------        --------         -------------
    Total investments                        431,851          6,390,953         102,236               -            46,371,751

EMPLOYER CONTRIBUTIONS
  RECEIVABLE                                  418.00            141,186               -               -               128,318

CASH AND CASH EQUIVALENTS                          -                  -               -          36,467                36,467
                                          ----------       ------------        --------        --------        --------------
NET ASSETS AVAILABLE FOR
  BENEFITS                               $   432,269       $  6,532,139        $ 102,236       $ 36,467        $   46,536,536
                                         ===========       ============        =========       ========        ==============





                  SUPPLEMENTAL SCHEDULES PROVIDED PURSUANT TO
                THE DEPARTMENT OF LABOR'S RULES AND REGULATIONS


BE AEROSPACE, INC. SAVINGS PLAN
LINE 27a - SCHEDULE OF ASSETS HELD FOR INVESTMENT PURPOSES
AS OF DECEMBER 31, 1998
- --------------------------------------------------------------------------
                                                                    Units/                           Current
                                                                    Rates            Cost             Value
                                                                                         
GIC Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           481,187     $   8,877,340     $ 10,325,398
Balanced Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           229,167         5,737,317        8,505,410
Capital Growth Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           504,567         8,543,888       14,673,768
Strategic Balance Portfolio of the PW Trust
  Company Pooled Trust for Employee
  Benefits Plan                                                     227,237         3,491,776        4,778,480
Strategic Growth Portfolio of the PW Trust
  Company Pooled Trust for Employee
  Benefits Plan                                                     325,318         5,454,248        8,043,740
Target Value Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plan                           276,440         4,481,319        5,215,26
Overseas Portfolio of the PW Trust Company
  Pooled Trust for Employee Benefits Plans                           65,611           909,997          994,646
BE Aerospace, Inc. common stock                                     294,513         5,078,165        6,001,083
Participant loans receivable                                       6 to 13%           202,986          202,986
                                                                                 ------------     ------------

                                                                                 $ 42,777,036     $ 58,740,780
                                                                                 ============     ============





BE AEROSPACE, INC. SAVINGS PLAN
LINE 27d - SCHEDULE OF REPORTABLE TRANSACTIONS
FOR THE YEAR ENDED DECEMBER 31, 1998
- ----------------------------------------------------------------------------
                                                     Purchase         Selling          Cost of
                                                      Price            Price            Asset          Net Gain
                                                                                          
GIC Portfolio of the PW Trust Company Pooled
  Trust for Employee Benefits Plan -
  638 transactions                                $   3,632,304    $   3,621,538    $   3,106,518     $   515,020
Strategic Growth Portfolio of the PW Trust
  Company Pooled Trust for Employee Benefits
  Plan - 434 transactions                             2,558,214        1,368,401        1,108,141         260,260
Balance Value Portfolio of the PW Trust
  Company Pooled Trust for Employee Benefits
  Plan - 392 transactions                             1,446,928        1,068,291          695,389         372,902
Capital Growth Portfolio of the PW Trust for
  Employee Benefits Plan - 474 transactions           2,704,792        2,302,002        1,442,169         859,833
Strategic Balance Portfolio of the PW Trust for
  Employee Benefits Plan - 355 transactions           1,349,882          511,952          409,417         102,535
Target Value Portfolio of the PW Trust for
  Employee Benefits Plan - 397 transactions           1,925,996          922,223          827,299          94,924
Overseas Portfolio of the PW Trust for
  Employee Benefits Plan - 231 transactions             599,300          129,813          124,639           5,174