MORGAN PRODUCTS LTD
S-2/A, 1996-11-07
LUMBER, PLYWOOD, MILLWORK & WOOD PANELS
Previous: MORGAN PRODUCTS LTD, 10-Q, 1996-11-07
Next: CENTURY PROPERTIES GROWTH FUND XXII, 10QSB, 1996-11-07



<PAGE>
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 7, 1996
    
 
                                                      REGISTRATION NO. 333-13177
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                            ------------------------
 
   
                                AMENDMENT NO. 2
                                       TO
    
                                    FORM S-2
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------
                              MORGAN PRODUCTS LTD.
             (Exact name of registrant as specified in its charter)
                                    DELAWARE
                        (State or other jurisdiction of
                         incorporation or organization)
 
                                   06-1095650
                                (I.R.S. Employer
                             Identification Number)
                            ------------------------
                469 MCLAWS CIRCLE, WILLIAMSBURG, VIRGINIA 23185
                                 (757) 564-1700
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)
                            ------------------------
   
                              DOUGLAS H. MACMILLAN
             VICE PRESIDENT, CHIEF FINANCIAL OFFICER AND SECRETARY
                               469 MCLAWS CIRCLE
                             WILLIAMSBURG, VA 23185
                                 (757) 564-1700
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
    
                            ------------------------
                        COPIES OF ALL COMMUNICATIONS TO:
 
<TABLE>
<S>                                      <C>
        FRODE JENSEN, III, ESQ.                   CURT B. GLEAVES, ESQ.
  Winthrop, Stimson, Putnam & Roberts           Foster Pepper & Shefelman
           Financial Centre                          One Main Place
         695 East Main Street               101 S.W. Main Street, 15th Floor
        Stamford, CT 06901-6760                  Portland, OR 97204-3223
            (203) 348-2300                           (503) 221-0607
</TABLE>
 
                           --------------------------
 
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.
 
    If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. / /
 
    If the registrant elects to deliver its latest annual report to
security-holders, or a complete and legible facsimile thereof, pursuant to Item
11(a)(1) of this form, check the following box. / /
 
    If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. / / _________
 
    If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. / / _________
 
    If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. / /
                            ------------------------
 
    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933, AS AMENDED, OR UNTIL THIS REGISTRATION STATEMENT
SHALL BECOME EFFECTIVE ON SUCH DATE AS THE SECURITIES AND EXCHANGE COMMISSION,
ACTING PURSUANT TO SAID SECTION 8(a), MAY DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
   
            PROSPECTUS SUBJECT TO COMPLETION, DATED NOVEMBER 7, 1996
    
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
                                3,400,000 SHARES
 
                                     [LOGO]
 
                              MORGAN PRODUCTS LTD.
 
                                  COMMON STOCK
                               ------------------
 
   
    Of the 3,400,000 shares (the "Shares") of common stock, par value $.10 per
share (the "Common Stock"), of Morgan Products Ltd. ("Morgan" or the "Company")
offered hereby, 1,500,000 Shares are being sold by the Company and 1,900,000
Shares are being sold by Saugatuck Capital Company Limited Partnership
("Saugatuck" or the "Selling Shareholder"). The Company will not receive any of
the proceeds from the sale of Shares by the Selling Shareholder. See "Selling
Shareholder." The Common Stock is listed on the New York Stock Exchange, under
the symbol MGN. On October 31, 1996, the last reported transaction in the Common
Stock on the New York Stock Exchange was at $7.50 per share. See "Common Stock
Price Range and Dividend Policy."
    
                            ------------------------
 
    SEE "RISK FACTORS" ON PAGES 8 TO 12 OF THIS PROSPECTUS FOR INFORMATION THAT
SHOULD BE CONSIDERED BY PROSPECTIVE INVESTORS.
                             ---------------------
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
     EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
        SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
             COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
                THIS PROSPECTUS. ANY REPRESENTATION TO THE
                      CONTRARY IS A CRIMINAL OFFENSE.
                            ------------------------
 
<TABLE>
<CAPTION>
                                                       UNDERWRITING                            PROCEEDS TO
                                                      DISCOUNTS AND        PROCEEDS TO           SELLING
                                 PRICE TO PUBLIC      COMMISSIONS(1)        COMPANY(2)        SHAREHOLDER(3)
<S>                             <C>                 <C>                 <C>                 <C>
Per Share.....................          $                   $                   $                   $
Total(4)......................          $                   $                   $                   $
</TABLE>
 
(1) The Company has agreed to indemnify the Underwriters against certain
    liabilities, including liabilities under the Securities Act of 1933, as
    amended. See "Underwriting."
 
(2) Before deducting expenses payable by the Company estimated at $         .
 
(3) Before deducting expenses payable by the Selling Shareholder estimated at
    $         .
 
(4) The Company has granted to the Underwriters an option, exercisable within 30
    days of the date hereof, to purchase up to an aggregate of 510,000
    additional shares at the price to public less the underwriting discounts and
    commissions for the purpose of covering over-allotments, if any. If the
    Underwriters exercise such option in full, the total price to public,
    underwriting discounts and commissions, and proceeds to the Company will be
    $         , $         and $         , respectively. See "Underwriting."
 
    The Shares being offered hereby are offered, subject to prior sale, when, as
and if accepted by the Underwriters, subject to certain other conditions
including the Underwriters' right to reject orders in whole or in part. It is
expected that delivery of the Shares will be made on or about            , 1996
at the office of Black & Company, Inc., Portland, Oregon.
                            ------------------------
 
                             BLACK & COMPANY, INC.
                                ---------------
 
                  The date of this Prospectus is       , 1996
<PAGE>
                           [INSIDE FRONT COVER PAGE]
 
[PHOTOGRAPH COLLAGE DEPICTING VARIOUS INTERIOR AND EXTERIOR DOORS MANUFACTURED
BY THE COMPANY AND WINDOW SYSTEMS DISTRIBUTED BY THE COMPANY; PHOTOGRAPHIC CHART
DEPICTING THE COMPONENTS OF A COMPANY--MANUFACTURED DOOR]
 
                           [RESERVED FOR PHOTOGRAPHS]
 
                            ------------------------
 
    IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE COMMON STOCK
OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH TRANSACTIONS MAY BE EFFECTED ON THE NEW YORK STOCK EXCHANGE, IN THE
OVER-THE-COUNTER MARKET OR OTHERWISE. SUCH STABILIZING, IF COMMENCED, MAY BE
DISCONTINUED AT ANY TIME.
 
                                       2
<PAGE>
                               PROSPECTUS SUMMARY
 
    THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY, AND SHOULD BE READ IN
CONJUNCTION WITH, THE MORE DETAILED INFORMATION AND THE CONSOLIDATED FINANCIAL
STATEMENTS OF THE COMPANY CONTAINED ELSEWHERE IN THIS PROSPECTUS, AS WELL AS THE
INFORMATION APPEARING IN THE DOCUMENTS INCORPORATED BY REFERENCE HEREIN.
 
    CERTAIN INFORMATION CONTAINED IN THIS SUMMARY, ELSEWHERE IN THIS PROSPECTUS
AND DOCUMENTS INCORPORATED BY REFERENCE HEREIN, INCLUDING INFORMATION UNDER
"MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS" AND INFORMATION WITH RESPECT TO THE COMPANY'S EXPECTED OPERATIONS,
EXPECTED FINANCIAL RESULTS, COST SAVINGS, PLANS AND STRATEGY FOR ITS BUSINESS
AND RELATED FINANCING, ARE FORWARD-LOOKING STATEMENTS. FOR A DISCUSSION OF
IMPORTANT FACTORS THAT COULD CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THE
FORWARD-LOOKING STATEMENTS, SEE "RISK FACTORS."
 
                                  THE COMPANY
 
    The Company is a leading marketer, manufacturer and distributor of premium
wood door systems and other specialty building products primarily under the
brand names "Morgan" and "Nicolai." The Company also distributes millwork
products manufactured by third parties, including, in nine of its fourteen
distribution centers, premium window systems manufactured by Andersen
Corporation ("Andersen"). The Company's manufactured products are sold through
the Company's distribution centers as well as through independent distributors,
home center chains and other retail stores throughout most of the United States.
The Company believes that approximately half of its sales are to the residential
and light commercial improvement, maintenance and repair markets, and the
balance is to the residential and light commercial new construction markets.
 
   
    The Company is organized into three primary operating business units: Morgan
Manufacturing, which directs the Company's manufacturing operations; Morgan
Distribution, which directs the Company-operated distribution centers; and
Morgan National Accounts, which serves large home center chains, marketing and
merchandising millwork and specialty building products for Morgan Manufacturing
and Morgan Distribution.
    
 
   
    The Company believes that it is well-positioned in the millwork industry to
capitalize on its well-known brand names, market leadership in wood panel doors,
outstanding reputation for product quality and customer service, multi-channel
distribution capabilities and access to financial resources, all of which it
believes are substantial competitive advantages. However, during the late 1980's
and early 1990's, the Company was hurt by reduced housing starts, industry
overcapacity, rising raw material prices and other business and economic
conditions which led to reduced demand for the Company's products, substantial
manufacturing overcapacity, and poor financial results. The Company incurred a
net loss in four of the last five fiscal years; in 1991, 1992, 1994 and 1995,
the Company's net losses were $8.1 million, $10.2 million, $9.4 million and $2.6
million, respectively. See "Risk Factors--History of Losses."
    
 
   
    Since 1994, the Company has adopted a comprehensive strategic plan to
restore profitability and regain industry leadership by providing customers with
quality products and optimum service at the best price/value relationship. As
part of this plan, the Company has made several key management changes,
including the naming of a new chief executive officer in 1994, enabling the
Company to strengthen and enhance its core competencies. See
"Business--Strategy."
    
 
   
    In addition, at Morgan Manufacturing, three manufacturing facilities have
been closed or sold and the Company has committed to approximately $6.0 million
in capital expenditures for a new high-speed door assembly line at its Oshkosh,
Wisconsin facility. However, it is expected that the Company will incur
aggregate restructuring expenses in the third and fourth quarters of 1996 of
approximately $2.6 to $3.0 million related to the sale of its Lexington facility
and the consolidation of all door manufacturing operations into its Oshkosh
facility. See "Risk Factors--Consolidation of Manufacturing Operations; Future
Non-Recurring Charges" and "Business--Strategy." Management is also committed to
controlling
    
 
                                       3
<PAGE>
   
manufacturing costs, achieving substantial savings through innovative raw
material purchasing and manufacturing practices and making its manufacturing
business more customer-focused and by better managing relationships with its
distributors and home center customers. See "Business--Strategy."
    
 
   
    At Morgan Distribution, management has taken steps to focus its efforts on
increasing sales of Andersen products and as a result, Morgan's sales of
Andersen products for the first half of 1996 increased by approximately 14% over
the first half of 1995. Management believes that Morgan has substantially
strengthened its relationship with Andersen and has regained its position as one
of the largest distributors of Andersen products in the United States. The
Company has also adopted initiatives to place greater sales emphasis on a mix of
products which yield a higher profitability and has implemented activity-based
costing analysis and value pricing systems to better price certain products and
services. See "Business-- Strategy."
    
 
   
    An important part of the Company's strategic plan is to expand its
distribution capabilities, particularly in the Southeast and Southwest, or in
other areas, if attractive opportunities were presented. In August 1996, the
Company acquired substantially all of the business and assets of Tennessee
Building Products, Inc., a regional millwork and specialty building products
distributor and light manufacturer headquartered in Nashville, Tennessee, and
its subsidiary, Titan Building Products, Inc. (collectively, "TBP"). In 1995 and
for the first six months of 1996, TBP had sales of $46.8 million and $24.4
million, respectively, and would have contributed $.06 per share to the
Company's earnings on a pro forma basis during each of such periods. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Recent Developments" and "Business--Strategy."
    
 
   
    In order to enhance the Company's relationships with home centers and other
large Morgan Manufacturing and Morgan Distribution retail accounts, the Company
established its Morgan National Accounts unit as a separate operation in 1995 to
serve larger customers as a single Morgan relationship contact. As the final
major element of its strategic initiatives, the Company is committed to
improving its management information systems with a new Company-wide integrated
management information system that has been selected and is in the process of
being implemented. See "Business--Strategy."
    
 
    The Company intends to continue aggressively pursuing successful completion
of the plan with initiatives to complement, expand and advance the steps
previously taken. Specifically, the Company intends, with respect to its
distribution business, to continue to emphasize the growth of the operations,
including through acquisitions, as opportunities permit. With respect to its
manufacturing operations, the Company's immediate focus is to complete the
successful implementation and start-up of the new high-speed door assembly line
at the Oshkosh facility in order to fully realize the advantages in capacity,
flexibility, reduced lead times and other efficiencies that such line is
expected to afford and to take full advantage of the benefits of the
consolidation stemming from the sale of the Lexington facility. In addition, the
Company intends to continue to pursue general cost-reduction and
efficiency-enhancing measures.
 
                              SELLING SHAREHOLDER
 
    Saugatuck, the Selling Shareholder, is a venture capital partnership which
acquired a controlling interest in the Company in 1984. Mr. Frank J. Hawley,
Jr., the Chairman of the Board of Directors of the Company, is the managing
partner of Laurel Partners, the general partner of Saugatuck. See "Selling
Shareholder."
 
   
    Under Saugatuck's partnership agreement, the term of the Saugatuck
partnership expired on December 31, 1995 and Saugatuck is in the process of
winding up its affairs. The Shares offered by the Selling Shareholder are being
offered in order to further the liquidation of Saugatuck.
    
 
    In connection with the liquidation of Saugatuck, Mr. Hawley and Mr. Owen S.
Crihfield, a general partner of Laurel Partners, will receive 75,122 and 1,878
shares of Common Stock of the Company, respectively, immediately following the
Offering. Neither Saugatuck nor Laurel Partners will own any Common Stock of the
Company following the Offering. Mr. Hawley's holdings will increase by the
75,122
 
                                       4
<PAGE>
shares distributed to him, which, when added to the 50,000 shares owned by him
individually, will result in his beneficially owning 125,122 shares or 1.2% of
the Common Stock which will be outstanding after the Offering (assuming that the
Underwriters' over-allotment option is not exercised). Mr. Crihfield will be the
holder of 1,878 shares after the Offering. See "Certain Transactions" for a
discussion of transactions between the Selling Shareholder and the Company
during the last three years.
 
                                  THE OFFERING
 
<TABLE>
<S>                                             <C>
Common Stock offered by the Company...........  1,500,000 Shares(1)
 
Common Stock offered by the Selling
  Shareholder.................................  1,900,000 Shares
 
Estimated net proceeds to the Company.........  $
 
Common Stock to be outstanding after this
  offering (the "Offering")...................  10,149,308 shares(1)(2)
 
                                                Reduction of bank debt. See "Use of
Use of proceeds received by the Company.......  Proceeds."
 
NYSE Symbol...................................  MGN
</TABLE>
 
- ------------------------
(1) Excludes up to 510,000 Shares of Common Stock subject to an over-allotment
    option granted to the Underwriters by the Company. See "Underwriting."
 
(2) Excludes a total of 843,300 shares of Common Stock reserved under the Morgan
    Products Ltd. Incentive Stock Option Plan (the "Stock Option Plan") and the
    Non-employee Director Stock Option Plan (the "Director Plan"), 120,865
    shares reserved under the Morgan Products Ltd. 1992 Employee Stock Purchase
    Plan, and 22,500 shares of Common Stock as to which the Company granted an
    option to Mr. Brett D. Hoyt. See "Management."
 
                                  RISK FACTORS
 
   
    An investment in the Shares offered hereby involves certain risks associated
with the Company's business, including the following: (i) the Company's history
of losses in four of the last five fiscal years; (ii) the consolidation of the
Company's door manufacturing operations to one location and the associated
non-recurring restructuring charges; (iii) the Company's relationship with
Andersen; (iv) the Company's ability to accomplish its acquisition strategy; (v)
reliance by the Company on key customers; (vi) fluctuations in the economy and
seasonality; (vii) fluctuations in the price of raw material; (viii)
competition; (ix) restrictive covenants contained in the Company's credit
facility; (x) dependence on key personnel; (xi) the Company's history of not
paying cash dividends; and (xii) the anti-takeover effect of certain provisions
of Delaware law and the Company's Restated Certificate of Incorporation, as
amended. See "Risk Factors" beginning on page 8 for a discussion of these risks.
    
 
                                       5
<PAGE>
        SUMMARY HISTORICAL AND PRO FORMA COMBINED FINANCIAL INFORMATION
 
    The following summary historical and pro forma combined financial
information of the Company was derived from, and should be read in conjunction
with, the historical financial statements of the Company and TBP and the pro
forma combined financial information of the Company, including the notes
thereto, that appear elsewhere in this Prospectus. The unaudited pro forma
combined statement of operations data give effect to the TBP Acquisition and the
Offering as if they had occurred on January 1, 1995. The unaudited pro forma
combined balance sheet data give effect to the TBP Acquisition and the Offering
as if they had occurred on June 29, 1996.
 
                       SUMMARY HISTORICAL FINANCIAL DATA
 
<TABLE>
<CAPTION>
                                                                                      THREE                   SIX
                                                                                   MONTHS ENDED           MONTHS ENDED
                                                YEAR ENDED DECEMBER 31,        --------------------  ----------------------
                                           ----------------------------------   JULY 1,   JUNE 29,    JULY 1,     JUNE 29,
                                              1993        1994        1995       1995       1996        1995        1996
                                           ----------  ----------  ----------  ---------  ---------  ----------  ----------
<S>                                        <C>         <C>         <C>         <C>        <C>        <C>         <C>
                                                                (IN THOUSANDS, EXCEPT PER SHARE DATA)
STATEMENT OF OPERATIONS DATA:
  Net sales..............................  $  392,702  $  358,357  $  338,026  $  84,262  $  95,208  $  164,926  $  169,744
  Gross profit...........................      52,797      52,398      47,463     11,553     14,379      23,521      24,877
  Sales, general and administrative
    expenses.............................      49,347      47,001      46,685     11,343     12,187      23,085      22,712
  Provision for restructuring(1).........           0      11,291          51          0        881           9         881
  Operating income (loss)................       3,450      (5,894)        727        210      1,311         427       1,284
  Interest/other expense.................      (2,248)     (3,307)     (3,313)      (909)      (719)     (1,606)     (1,232)
  Income (loss) before income taxes......       1,202      (9,201)     (2,586)      (699)       592      (1,179)         52
  Net income (loss)......................         952      (9,401)     (2,628)      (729)       562      (1,239)          3
  Earnings (loss) per share..............         .11       (1.10)       (.30)      (.08)       .06       (0.14)       0.00
  Weighted average common and common
    equivalent shares outstanding(2).....       8,495       8,549       8,644      8,642      8,697       8,642       8,684
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                                               AT
                                                    AT DECEMBER 31,                                  ----------------------
                                           ----------------------------------                         JULY 1,     JUNE 29,
                                              1993        1994        1995                              1995        1996
                                           ----------  ----------  ----------                        ----------  ----------
<S>                                        <C>         <C>         <C>         <C>        <C>        <C>         <C>
BALANCE SHEET DATA:
  Working capital........................  $   77,225  $   61,639  $   58,674                        $   67,319  $   61,319
  Total assets...........................     133,280     113,308     109,515                           120,518     112,440
  Long-term debt.........................      46,669      33,245      35,574                            41,456      32,057
  Stockholders' equity...................      64,481      55,192      52,835                            54,078      52,963
  Long-term debt, net of cash to total
    capitalization.......................        40.1%       32.9%       36.6%                             41.9%       36.1%
  Stockholders' equity per share (2).....  $     7.59  $     6.39  $     6.11                        $     6.26  $     6.12
</TABLE>
 
- ------------------------
 
(1) See "Management's Discussion and Analysis of Financial Condition and Results
    of Operations" for a discussion of income before the provision for
    restructuring and earnings per share before the provision for restructuring.
 
(2) Stockholders' equity per share represents stockholders' equity divided by
    common shares outstanding at the respective period end.
 
                                       6
<PAGE>
                SUMMARY PRO FORMA COMBINED FINANCIAL INFORMATION
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
   
<TABLE>
<CAPTION>
                                                          YEAR ENDED      SIX MONTHS ENDED
                                                       DECEMBER 31, 1995    JUNE 29, 1996
                                                       -----------------  -----------------
<S>                                                    <C>                <C>
STATEMENT OF OPERATIONS DATA:
  Net sales..........................................     $   384,848        $   194,131
  Gross profit.......................................          58,852             31,076
  Sales, general and administrative expenses.........          56,245             27,818
  Provision for restructuring........................              51                881
  Operating income...................................           2,556              2,377
  Interest/other expense.............................          (3,778)            (1,415)
  Income (loss) before income taxes..................          (1,222)               962
  Net income (loss)..................................          (1,264)               913
  Earnings (loss) per share..........................           (0.12)              0.09
  Weighted average common and common equivalent
    shares outstanding...............................          10,144             10,184
</TABLE>
    
 
<TABLE>
<CAPTION>
                                                                 AT JUNE 29, 1996
                                                       ------------------------------------
<S>                                                    <C>                <C>
                                                            MORGAN            PRO FORMA
                                                          HISTORICAL          COMBINED
                                                       -----------------  -----------------
BALANCE SHEET DATA:
  Working capital....................................     $    61,319        $    70,687
  Total assets.......................................         112,440            133,199
  Long-term debt.....................................          32,057             37,549
  Stockholders' equity...............................          52,963             63,126
</TABLE>
 
                                       7
<PAGE>
                                  THE COMPANY
 
    The Company's business has been conducted through various predecessors since
1855. Morgan was organized in 1983 by Saugatuck to acquire the assets of the
building materials business of C-E Morgan, Inc., a subsidiary of Combustion
Engineering, Inc., which had operated the Company's business since 1972.
 
    The Company is a leading marketer, manufacturer and distributor of premium
wood door systems and other specialty building products primarily under the
brand names "Morgan" and "Nicolai." The Company also distributes millwork
products manufactured by third parties, including, in nine of its fourteen
distribution centers, premium window systems manufactured by Andersen. The
Company's manufactured products are sold through the Company's distribution
centers as well as through independent distributors, home center chains and
other retail stores throughout most of the United States. The Company believes
that approximately half of its sales are to the residential and light commercial
improvement, maintenance and repair markets, and the balance is to the
residential and light commercial new construction markets.
 
    The Company is organized into three primary operating business units: Morgan
Manufacturing, which is headquartered in Oshkosh, Wisconsin and directs the
Company's manufacturing operations; Morgan Distribution, which is headquartered
in Mechanicsburg, Pennsylvania and directs the Company-operated distribution
centers; and Morgan National Accounts, which is headquartered in Williamsburg,
Virginia and serves large home center chains, marketing and merchandising
millwork and specialty building products for Morgan Manufacturing and Morgan
Distribution. The Company's manufactured and distributed products are virtually
all considered to be "millwork." In view of the nature of its products and the
method of distribution, management believes that the Company's business
constitutes a single industry segment.
 
    The Company's executive offices are located at 469 McLaws Circle,
Williamsburg, Virginia 23185; and its telephone number is (757) 564-1700.
 
                                  RISK FACTORS
 
HISTORY OF LOSSES
 
    The Company has incurred a net loss in four of the last five fiscal years .
The Company's net losses for 1991, 1992, 1994 and 1995, respectively, were $8.1
million, $10.2 million, $9.4 million and $2.6 million. From 1991 to 1995,
stockholders' equity decreased from $73.6 million to $52.8 million. See
"Management's Discussion and Analysis of Financial Condition and Results of
Operations."
 
    Although the Company has taken steps over the past few years to reduce
costs, improve efficiency and to increase revenues, there can be no assurance
that the Company will be able to achieve and maintain profitability. The
Company's ability to sustain profitability is dependent upon a number of
factors, including the continued successful implementation of its manufacturing
improvement and cost reduction efforts, as well as various factors beyond the
Company's control, such as the impact of raw material price fluctuations, the
demand for the Company's higher quality products and the effect of general
economic conditions on the Company's markets. The failure of the Company to
sustain profitability could hinder its ability to service its debt, to make
capital expenditures and to take advantage of business opportunities, the
failure to perform any one of which could have a material adverse effect on the
Company's financial condition and results of operations.
 
CONSOLIDATION OF MANUFACTURING OPERATIONS; FUTURE NON-RECURRING CHARGES
 
    In 1994 the Company closed its Springfield, Oregon and Weed, California
manufacturing facilities and in the second quarter of 1996 the Company sold its
Lexington, North Carolina door manufacturing facility. The entire manufacturing
operation and product line of doors previously manufactured in Lexington has
been shifted to the Company's Oshkosh, Wisconsin door manufacturing facility.
Accordingly, all of its door manufacturing operations have been consolidated at
its Oshkosh facility. It is expected that the Company will incur restructuring
expenses in the third and fourth quarters of 1996 of approximately $2.6 to $3.0
 
                                       8
<PAGE>
million related to the sale of its Lexington facility and the consolidation of
all door manufacturing operations into its Oshkosh facility. See "Management's
Discussion and Analysis of Financial Condition and Results of
Operations--Restructuring of Operations" and "--Recent Developments."
 
    In order to expand its capacity to meet anticipated demand and to reduce its
costs of production, the Company is installing a new high-speed door assembly
line at its Oshkosh facility. It is expected that delivery, installation and
start-up of the new line will be completed during the first quarter of 1997.
Delays in the timely delivery, installation or start-up of the equipment or
performance shortfall could have a material adverse effect on the profitability
of the Company. See "Management's Discussion and Analysis of Financial Condition
and Results of Operations--Recent Developments" and "Business--Operations and
Products."
 
    Further, since all of its manufacturing facilities are now at one location,
a catastrophic loss or destruction of the facility or a general labor dispute at
this site, would stop all production of its doors and would have a material
adverse effect on the Company and its results of operations.
 
RELATIONSHIP WITH ANDERSEN
 
    Approximately 40% of the Company's 1995 sales were derived from products
sold under the "Andersen" name. The Company's agreement with Andersen grants to
the Company the non-exclusive right to distribute certain of Andersen's products
in specified territories and provides that Andersen can terminate any of the
Company's distributorships at any time upon 60 days notice. The Company believes
that such a termination provision is Andersen's standard arrangement with its
distributors. Although the Company currently has no indication that a
termination or significant modification of the Company's relationship with
Andersen is being considered, such a termination or significant modification
would have a material adverse impact on the Company's profitability.
 
    Andersen currently sells its products exclusively through distributors such
as the Company. In 1994, Andersen realigned its distribution territories which
resulted in some reduction in the territories in which the Company was permitted
to sell Andersen products, although such realignment also reduced the number of
third parties who have also been granted the right to sell Andersen products in
such territories. Such realignment contributed to a decline in unit sales by
Morgan of Andersen products in 1994 by approximately 20% compared to 1993.
Although the Company has no current indication that Andersen is planning another
such realignment or that Andersen might implement a different distribution
system such as direct sales, the occurrence of such an event could have a
material adverse effect on the Company's profitability. See
"Business--Operations and Products" and "Business--Competition."
 
ACQUISITION STRATEGY
 
   
    In furtherance of the Company's expansion strategy, it acquired TBP (the
"TBP Acquisition"), a regional millwork and specialty building products
distributor and light manufacturer headquartered in Nashville, Tennessee, in
August 1996. See "The Company" and "Business." The Company's growth strategy
includes the possible acquisition of additional distribution businesses. The
Company's ability to accomplish its strategy will depend upon a number of
factors including, among others, the Company's ability to identify acceptable
acquisition candidates, to consummate the acquisition of such businesses on
terms that are favorable to the Company, to retain, hire and train professional
management and sales personnel at each such acquired business, and to promptly
and profitably integrate the acquired operations into the Company. No assurance
can be given that the Company will be successful with respect to such factors or
that any acquired operations will be profitable or be successfully integrated
into the Company.
    
 
    Acquiring additional distribution businesses will require additional capital
and the consent of the Company's lenders and may have a significant impact on
the Company's financial position. Any such acquisitions may involve the use of
cash (including, indirectly, cash generated by the net proceeds of this
Offering), the issuance of additional debt or the issuance of one or more
classes or series of classes of the
 
                                       9
<PAGE>
Company's equity securities, which could have a dilutive effect on the
then-outstanding capital stock of the Company. Acquisitions could result in the
accumulation of substantial goodwill and intangible assets, which may result in
substantial amortization charges to the Company which could reduce reported
earnings. See "Management's Discussion and Analysis of Financial Condition and
Results of Operations-- Liquidity and Capital Resources" and
"Business--Strategy."
 
KEY CUSTOMERS OF MANUFACTURED PRODUCTS
 
    The Company does not have formal distribution agreements with any of its
independent distributors or home center chain customers which, in 1995,
purchased approximately 80% of the products manufactured by the Company's
manufacturing unit, accounting for approximately 22% of total Company sales.
Such distribution relationships may generally be terminated by either party at
any time. The Company's largest independent distributor purchased approximately
11% of the products manufactured by the Company, accounting for approximately 3%
of total Company sales. The Company's largest home center chain customer
purchased approximately 23% of the products manufactured by the Company,
accounting for slightly less than 10% of total Company sales. The loss of one or
more independent distributors or home center chains may have a material adverse
effect on the Company. See "Business--Operations and Products."
 
ECONOMIC AND SEASONALITY FACTORS AFFECTING INDUSTRY
 
    Historically, the level of the Company's business activity has been
cyclical, fluctuating with economic cycles, in particular, with housing starts
and remodelling levels. Housing starts and remodelling are, in turn, heavily
influenced by mortgage interest rates, consumer debt levels, changes in
disposable income, employment growth, consumer confidence and, on a short term
basis, weather conditions. There can be no assurance that a downturn in these
factors affecting housing starts and remodelling will not occur and if housing
and remodelling starts are materially reduced, it is likely such reduction would
have a material adverse effect on the Company. See "Management's Discussion and
Analysis of Financial Condition and Results of Operations--Significant Industry
Trends/Uncertainties." The Company's business is somewhat seasonal with the
Company's lowest sales traditionally occurring in the first and fourth quarters.
Since a high percentage of the Company's overhead and expenses are relatively
fixed throughout the year, profits tend to be lower in quarters with lower
sales.
 
FLUCTUATIONS IN PRICE OF RAW MATERIAL
 
    The Company's manufacturing operation is dependent upon outside suppliers
for all of its raw material needs and, therefore, is subject to price increases
and delays in receiving supplies of such materials. Wood constitutes
approximately 90% of the Company's raw material costs. The cost of wood
generally fluctuates significantly from quarter to quarter and is influenced by
regulatory constraints which reduce supply from public timberlands and by
housing starts which affect demand. No assurance can be given that the Company
will continue to have available the necessary raw material at a reasonable price
or that significant increases in material costs would not have a material
adverse effect on the Company. See "Business--Operations and Products."
 
COMPETITION
 
    Competition in the residential specialty building products market is
substantial, both from within the United States and from foreign manufacturers
and importers of building products. The Company has numerous competitors at the
manufacturers' level in the interior and exterior premium wood door market,
although the Company believes that it has the largest market share among the
manufacturers of interior and exterior premium wood panel doors. The Company's
distribution centers compete principally with other distributors of specialty
building products, including window systems, manufactured by third parties and
manufacturers of specialty building products which sell directly to the
Company's target customers.
 
                                       10
<PAGE>
The Company's manufactured product lines and the Andersen window systems that it
distributes are positioned primarily at the premium price end of their
respective markets. In addition, the Company's agreement with Andersen restricts
the ability of the Company to offer for sale the window systems of other
manufacturers through those of the Company's distribution locations carrying
Andersen products. The Company believes, therefore, that producers and
distributors of lower priced or lower cost products may enjoy a competitive
advantage where price is the consumer's primary concern and that the Company may
be competitively disadvantaged in certain market areas by being restricted in
offering its customers a more varied product mix. In addition, certain of the
Company's competitors may have greater financial and other resources than the
Company and may have greater sales than the Company. Competition could adversely
affect the Company's operating results by forcing the Company to reduce its
sales prices, offer enhanced credit terms, increase customer discounts or
incentives, increase spending for shipping or providing other services. See
"Business--Operations and Products" and "Business--Competition."
 
RESTRICTIVE COVENANTS
 
    The Company's financing agreements include certain covenants that, among
other things, restrict the ability of the Company to: dispose of assets; incur
additional indebtedness; incur guarantee obligations; prepay other indebtedness;
pay dividends; create liens on assets; enter into sale and leaseback
transactions; make investments, loans or advances; make acquisitions; engage in
mergers or consolidations; change the business conducted by the Company; make
capital expenditures; or engage in certain transactions with affiliates and
otherwise restrict certain corporate activities. In addition, under the
financing agreements, the Company is required to comply with specified financial
ratios and tests, including minimum interest coverage ratios, maximum leverage
ratios, annual capital expenditures limitations and net worth tests. There can
be no assurance that these requirements will be met in the future.
 
DEPENDENCE ON KEY PERSONNEL
 
    The success of the Company depends to a large extent on a number of key
employees, and the loss of the services provided by them could materially
adversely affect the Company. In particular, the loss of the services provided
by Larry R. Robinette, the President, Chief Executive Officer and a director of
the Company, could materially adversely affect the Company. Mr. Robinette
entered into an employment agreement with the Company for a period ending
December 31, 1997 with automatic one year renewal terms, unless either party
delivers written notice of its desire not to renew 180 days prior to the end of
such term. See "Management."
 
ABSENCE OF DIVIDENDS
 
    The Company has never paid cash dividends on its Common Stock. The Company
currently anticipates that it will retain all available funds for use in the
operation and expansion of its business and does not anticipate paying any cash
dividends on the Common Stock in the foreseeable future. Any payment of future
dividends and the amounts thereof will be dependent upon the Company's earnings,
financial condition, cash flow and other factors deemed relevant by the
Company's Board of Directors. The Company is restricted in its ability to pay
dividends during the period ending July 13, 1998 by its bank agreements. See
"Common Stock Price Range and Dividend Policy."
 
ANTI-TAKEOVER EFFECT OF CERTAIN PROVISIONS
 
    The Company's Amended and Restated Certificate of Incorporation authorizes
the Board of Directors to issue 5,000,000 shares of Preferred Stock, par value
$.10 per share. The Board of Directors is expressly authorized to divide the
shares of Preferred Stock into one or more classes or series and to fix and
determine the voting powers and other rights and preferences of such Preferred
Stock. Although the Company has no current plans to issue any shares of
Preferred Stock, issuance of such Preferred Stock could materially and adversely
affect the voting powers and other rights of the holders of Common Stock.
 
                                       11
<PAGE>
The issuance of Preferred Stock or of rights to purchase Preferred Stock could
be used to discourage an unsolicited acquisition proposal. In addition, the
possible issuance of Preferred Stock could discourage a proxy contest, make more
difficult the acquisition of a substantial block of the Company's Common Stock
or limit the price that investors might be willing to pay in the future for
shares of the Company's Common Stock.
 
    In addition, certain provisions of Delaware law applicable to the Company
could delay or make more difficult a merger, tender offer or proxy contest
involving the Company. Section 203 of the Delaware General Corporation Law
("Section 203") prohibits a Delaware corporation from engaging in any business
combination with any interested stockholder for a period of three years
following the date that such stockholder became an interested stockholder,
unless: (i) prior to such date, the Board of Directors of the corporation
approved either the business combination or the transaction which resulted in
the stockholder becoming an interested stockholder; (ii) upon consummation of
the transaction which resulted in the stockholder becoming an interested
stockholder, the interested stockholder owned at least 85% of the voting stock
of the corporation outstanding at the time the transaction commenced, excluding
for purposes of determining the number of shares outstanding those shares owned
(x) by persons who are directors and also officers and (y) by employee stock
plans in which employee participants do not have the right to determine
confidentially whether shares held subject to the plan will be tendered in a
tender or exchange offer; or (iii) on or subsequent to such date, the business
combination is approved by the Board of Directors and authorized at an annual or
special meeting of stockholders, and not by written consent, by the affirmative
vote of at least 66 2/3% of the outstanding voting stock which is not owned by
the interested stockholder.
 
                                USE OF PROCEEDS
 
   
    The net proceeds to the Company from the sale of the Shares offered hereby
by the Company are estimated to be $         million ($      million if the
Underwriters' over-allotment option is exercised in full), after deducting the
underwriting discount and estimated offering expenses payable by the Company.
The principal purposes of the sale of the Shares by the Company are to increase
the Company's financial flexibility by increasing its equity base and reducing
indebtedness to banks. All of the proceeds received by the Company will be used
to reduce indebtedness to banks currently used for working capital, including
debt incurred in connection with the TBP Acquisition. The bank debt currently
bears interest at floating rates, the weighted average of which is currently
8.33% per annum, and matures on July 13, 1998. The Company expects to incur up
to approximately $2.7 million in additional indebtedness in connection with the
completion of the Company's high-speed door assembly line and management
information system projects. See "Business--Strategy." In addition, the Company
may incur indebtedness under its credit facility for additional capital
expenditures, and with its banks' consent, acquisitions, where appropriate.
However, no such expenditure has been specifically identified by the Company at
this time.
    
 
    The Company will not receive any proceeds from the sale of the Shares of
Common Stock offered hereby by the Selling Shareholder.
 
                                       12
<PAGE>
                            COMMON STOCK PRICE RANGE
                                      AND
                                DIVIDEND POLICY
 
   
    The Common Stock commenced trading on the New York Stock Exchange on March
7, 1988 (NYSE Symbol: MGN). As of October 31, 1996, there were approximately
2,875 holders of record of such Common Stock. The Company has never paid cash
dividends on its Common Stock. The Company currently anticipates that it will
retain all available funds for use in the operation and expansion of its
business and does not anticipate paying any cash dividends on the Common Stock
in the foreseeable future. Any payment of future dividends and the amounts
thereof will be dependent upon the Company's earnings, financial condition, cash
flow and other factors deemed relevant by the Company's Board of Directors. The
Company is restricted in its ability to pay dividends through July 13, 1998 by
its bank agreements. See "Risk Factors--Restrictive Covenants." The following
table sets forth the high and low sale prices of the Company's Common Stock
reported in the New York Stock Exchange Consolidated Transaction Reporting
System.
    
 
<TABLE>
<CAPTION>
                                                                                HIGH        LOW
                                                                              ---------  ---------
<S>                                                                           <C>        <C>
1994:
First Quarter...............................................................  $  8- 7/8  $  5- 7/8
Second Quarter..............................................................     6- 3/4     4- 3/4
Third Quarter...............................................................     5- 7/8     4- 1/2
Fourth Quarter..............................................................     6- 1/4          5
 
1995:
First Quarter...............................................................  $  6- 1/2  $  5- 3/4
Second Quarter..............................................................     6- 7/8     5- 3/8
Third Quarter...............................................................     7- 3/4     5- 5/8
Fourth Quarter..............................................................          7     5- 1/4
 
1996:
First Quarter...............................................................  $       6  $       5
Second Quarter..............................................................     6- 1/2     4- 7/8
Third Quarter...............................................................     8- 1/8     6- 1/8
</TABLE>
 
   
    On October 31, 1996, the last reported transaction in the Common Stock on
the New York Stock Exchange was at $7.50 per Share.
    
 
                                       13
<PAGE>
                                 CAPITALIZATION
 
    The following table sets forth (i) the capitalization of the Company as of
June 29, 1996 ("Actual"), (ii) the capitalization of the Company as of June 29,
1996 on a pro forma combined basis to give effect to the TBP Acquisition ("Pro
Forma Acquisition"), and (iii) the capitalization of the Company as of June 29,
1996, as adjusted to give effect to the TBP Acquisition and the Offering (at an
assumed public offering price of $7.50 per Share and assuming that the
Underwriters' over-allotment option is not exercised) and the application of the
proceeds therefrom ("Pro Forma as Adjusted"). See "Use of Proceeds." This table
should be read in conjunction with the historical and pro forma combined
financial information of the Company included elsewhere in this Prospectus.
 
   
<TABLE>
<CAPTION>
                                                                           JUNE 29, 1996
                                                                -----------------------------------
                                                                            PRO FORMA    PRO FORMA
                                                                 ACTUAL    ACQUISITION  AS ADJUSTED
                                                                ---------  -----------  -----------
                                                                      (DOLLARS IN THOUSANDS)
<S>                                                             <C>        <C>          <C>
LONG-TERM DEBT, NET OF CURRENT PORTION:
Revolving credit facilities(1)................................  $  25,000   $  40,610    $  30,447
Other long-term debt:
    Industrial revenue bonds..................................      1,700       1,700        1,700
    Obligations under capital leases(2).......................      2,816       2,816        2,816
    Obligations under financing leases........................      1,967       1,967        1,967
    Other.....................................................        574         619          619
                                                                ---------  -----------  -----------
        Total long-term debt..................................     32,057      47,712       37,549
                                                                ---------  -----------  -----------
STOCKHOLDERS' EQUITY:
    Common stock, 8,648,822, 8,648,822 and 10,148,822 shares
      outstanding, respectively...............................        865         865        1,015
    Paid-in capital...........................................     33,779      33,779       43,792
    Retained earnings.........................................     18,632      18,632       18,632
    Treasury stock, 2,386 shares, at cost.....................        (48)        (48)         (48)
    Unearned compensation--restricted stock...................       (265)       (265)        (265)
                                                                ---------  -----------  -----------
        Total stockholders' equity(3).........................     52,963      52,963       63,126
                                                                ---------  -----------  -----------
Total capitalization..........................................  $  85,020   $ 100,675    $ 100,675
                                                                ---------  -----------  -----------
                                                                ---------  -----------  -----------
</TABLE>
    
 
- ------------------------
 
   
(1) Under its revolving credit facility, the Company's ability to incur
    additional debt, make capital expenditures and pledge its assets is
    restricted and the Company is required to comply with certain financial
    tests. See Note 5 of the Notes to Annual Consolidated Financial Statements
    of the Company and "Management's Discussion and Analysis of Financial
    Condition and Results of Operations-- Liquidity and Capital Resources."
    
 
(2) See Note 6 of the Notes to Annual Consolidated Financial Statements of the
    Company.
 
(3) Excludes a total of 843,300 shares of Common Stock reserved under the Stock
    Option Plan and the Director Plan, 120,865 shares reserved under the Morgan
    Products Ltd. 1992 Employee Stock Purchase Plan, and 22,500 shares of Common
    Stock as to which the Company granted an option to Mr. Hoyt. See
    "Management."
 
                                       14
<PAGE>
        SELECTED HISTORICAL AND PRO FORMA COMBINED FINANCIAL INFORMATION
 
    Set forth below are selected historical consolidated financial data of the
Company at July 1, 1995 and June 29, 1996 and for the three and six months then
ended, and at December 31, 1991, 1992, 1993, 1994 and 1995 and for the years
then ended. Also set forth below are unaudited pro forma combined financial data
of the Company at June 29, 1996 and for the six months then ended, and for the
fiscal year ended December 31, 1995.
 
    The selected historical consolidated financial data of the Company for the
three and six months ended July 1, 1995 and June 29, 1996 is unaudited, but, in
the opinion of management, such information reflects all adjustments (consisting
only of normal recurring accruals) necessary for a fair presentation of the
financial data for the interim periods. The results for the interim periods
presented are not necessarily indicative of the results for the corresponding
full years. The selected historical consolidated financial data of the Company
at December 31, 1994 and 1995 and for each of the three years in the period
ended December 31, 1995 were derived from the historical consolidated financial
statements of the Company for such periods that were audited by Price Waterhouse
LLP, independent accountants, whose report appears elsewhere in this Prospectus.
The selected historical consolidated financial data of the Company at December
31, 1991, 1992 and 1993 and for the years ended December 31, 1991 and 1992 were
derived from the historical audited consolidated financial statements of the
Company for such periods.
 
    The Company's Unaudited Pro Forma Combined Statements of Operations and the
Company's Unaudited Pro Forma Combined Balance Sheet give effect to the TBP
Acquisition and the Offering described in Note 1 hereto as if such events had
been consummated as of January 1, 1995 (in the case of the Unaudited Pro Forma
Combined Statements of Operations) and on June 29, 1996 (in the case of the
Unaudited Pro Forma Combined Balance Sheet). The Unaudited Pro Forma Combined
Financial Statements of the Company do not purport to present the financial
position or results of operations of the Company had the events assumed herein
occurred on the dates indicated, nor are they necessarily indicative of the
results of operations which may be expected to occur in the future.
 
    The TBP Acquisition will be accounted for by the Company as a purchase
whereby the basis for accounting for TBP's assets and liabilities will be based
upon their fair values at the date of the TBP Acquisition. Pro forma
adjustments, including the preliminary purchase price allocation resulting from
the TBP Acquisition as described in Note 1 of the Notes to the Unaudited Pro
Forma Combined Financial Statements, represent the Company's preliminary
determination of these adjustments and are based upon preliminary information,
assumptions and operating decisions which the Company considers reasonable under
the circumstances. Final amounts may differ from those set forth herein.
 
    The selected historical and pro forma combined financial information of the
Company were derived from, and should be read in conjunction with, "Management's
Discussion and Analysis of Financial Condition and Results of Operations" and
the historical consolidated financial statements of the Company and TBP,
including the notes thereto, that appear elsewhere in this Prospectus.
 
                                       15
<PAGE>
                       SELECTED HISTORICAL FINANCIAL DATA
 
<TABLE>
<CAPTION>
                                                                                           THREE                   SIX
                                                                                        MONTHS ENDED           MONTHS ENDED
                                           YEAR ENDED DECEMBER 31,                 ----------------------  --------------------
                            -----------------------------------------------------   JULY 1,    JUNE 29,     JULY 1,   JUNE 29,
                              1991       1992       1993       1994       1995       1995        1996        1995       1996
                            ---------  ---------  ---------  ---------  ---------  ---------  -----------  ---------  ---------
<S>                         <C>        <C>        <C>        <C>        <C>        <C>        <C>          <C>        <C>
                                                           (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
STATEMENT OF OPERATIONS DATA:
  Net sales...............  $ 353,144  $ 387,393  $ 392,702  $ 358,357  $ 338,026  $  84,262   $  95,208   $ 164,926  $ 169,744
  Gross profit............     44,924     51,833     52,797     52,398     47,463     11,553      14,379      23,521     24,877
  Sales, general and
    administrative
    expenses..............     47,721     50,824     49,347     47,001     46,685     11,343      12,187      23,085     22,712
  Provision for
    restructuring(1)......      5,571      7,866          0     11,291         51          0         881           9        881
  Operating income
    (loss)................     (8,368)    (6,857)     3,450     (5,894)       727        210       1,311         427      1,284
  Interest/other expense..     (4,141)    (4,325)    (2,248)    (3,307)    (3,313)      (909)       (719)     (1,606)    (1,232)
  Income (loss) before
    income taxes..........    (12,509)   (11,182)     1,202     (9,201)    (2,586)      (699)        592      (1,179)        52
  Net income (loss).......     (8,131)   (10,178)       952     (9,401)    (2,628)      (729)        562      (1,239)         3
  Earnings (loss) per
    share.................       (.96)     (1.20)       .11      (1.10)      (.30)      (.08)        .06       (0.14)      0.00
  Weighted average common
    and common equivalent
    shares outstanding....      8,466      8,490      8,495      8,549      8,644      8,642       8,697       8,642      8,684
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                                                  AT
                                               AT DECEMBER 31,                                           --------------------
                            -----------------------------------------------------                         JULY 1,   JUNE 29,
                              1991       1992       1993       1994       1995                             1995       1996
                            ---------  ---------  ---------  ---------  ---------                        ---------  ---------
<S>                         <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
BALANCE SHEET DATA:
  Working capital.........  $  71,274  $  69,534  $  77,225  $  61,639  $  58,674                        $  67,319  $  61,319
  Total assets............    136,003    130,355    133,280    113,308    109,515                          120,518    112,440
  Long-term debt..........     39,958     44,414     46,669     33,245     35,574                           41,456     32,057
  Stockholders' equity....     73,640     63,499     64,481     55,192     52,835                           54,078     52,963
  Long-term debt, net of
    cash to total
    capitalization........       34.1%      38.8%      40.1%      32.9%      36.6%                            41.9%      36.1%
  Stockholders' equity per
    share(2)..............  $    8.68  $    7.48  $    7.59  $    6.39  $    6.11                        $    6.26  $    6.12
</TABLE>
 
- --------------------------
 
(1) See "Management's Discussion and Analysis of Financial Condition and Results
    of Operations" for a discussion of income before the provision for
    restructuring and earnings per share before the provision for restructuring.
 
(2) Stockholders' equity per share represents stockholders' equity divided by
    common shares outstanding at the respective period end.
 
                                       16
<PAGE>
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
 
                          YEAR ENDED DECEMBER 31, 1995
 
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
   
<TABLE>
<CAPTION>
                                                                PRO FORMA              PRO FORMA     OFFERING        PRO FORMA
                                           MORGAN     TBP      ADJUSTMENTS             COMBINED    ADJUSTMENTS       COMBINED
                                          --------  -------  ----------------          ---------   ------------      ---------
<S>                                       <C>       <C>      <C>                       <C>         <C>               <C>
STATEMENT OF OPERATIONS DATA:
  Net sales.............................  $338,026  $46,822    $--                     $384,848      $--             $384,848
  Cost of goods sold....................   290,563   35,013        420(2)(4)            325,996       --              325,996
                                          --------  -------    -------                 ---------     ------          ---------
  Gross profit..........................    47,463   11,809       (420)                  58,852       --               58,852
                                          --------  -------    -------                 ---------     ------          ---------
  Operating expenses:
  Sales and marketing...................    35,652    6,739     --                       42,391       --               42,391
  General and administrative............    11,033    2,505        316(2)                13,854       --               13,854
  Management fees.......................     --       1,719     (1,719)(3)                --          --                --
  Provision for restructuring...........        51    --        --                           51       --                   51
                                          --------  -------    -------                 ---------     ------          ---------
                                            46,736   10,963     (1,403)                  56,296       --               56,296
                                          --------  -------    -------                 ---------     ------          ---------
  Operating income......................       727      846        983                    2,556       --                2,556
                                          --------  -------    -------                 ---------     ------          ---------
  Other (expense) income:
  Interest..............................    (3,763)     (73)    (1,398)(5)               (5,234)        847(11)        (4,387)
  Other.................................       450      159     --                          609       --                  609
                                          --------  -------    -------                 ---------     ------          ---------
                                            (3,313)      86     (1,398)                  (4,625)        847            (3,778)
                                          --------  -------    -------                 ---------     ------          ---------
  Income (loss) before income taxes.....    (2,586)     932       (415)                  (2,069)        847            (1,222)
  Provision for income taxes............        42      316       (316)(6)                   42       --                   42
                                          --------  -------    -------                 ---------     ------          ---------
  Net income (loss) before minority
    interest............................    (2,628)     616        (99)                  (2,111)        847            (1,264)
  Minority interest in earnings of
    subsidiary..........................     --         129       (129)(7)                --          --                --
                                          --------  -------    -------                 ---------     ------          ---------
  Net income (loss).....................  $ (2,628) $   487    $    30                 $ (2,111)     $  847          $ (1,264)
                                          --------  -------    -------                 ---------     ------          ---------
                                          --------  -------    -------                 ---------     ------          ---------
  Earnings (loss) per share.............  $  (0.30)                                    $  (0.24)                     $  (0.12)
                                          --------                                     ---------                     ---------
                                          --------                                     ---------                     ---------
  Weighted average common and common
    equivalent shares outstanding.......     8,644                                        8,644                        10,144(11)
                                          --------                                     ---------                     ---------
                                          --------                                     ---------                     ---------
</TABLE>
    
 
  See Accompanying Notes to Unaudited Pro Forma Combined Financial Statements.
 
                                       17
<PAGE>
              UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS
 
                         SIX MONTHS ENDED JUNE 29, 1996
 
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
   
<TABLE>
<CAPTION>
                                                           PRO FORMA              PRO FORMA      OFFERING         PRO FORMA
                                      MORGAN     TBP      ADJUSTMENTS             COMBINED     ADJUSTMENTS         COMBINED
                                     --------  -------  ----------------         -----------   ------------      ------------
<S>                                  <C>       <C>      <C>                      <C>           <C>               <C>
STATEMENT OF OPERATIONS DATA:
  Net sales........................  $169,744  $24,387   $ --                    $194,131        $--             $194,131
  Cost of goods sold...............   144,867   18,060        128(2)(4)           163,055         --              163,055
                                     --------  -------   --------                -----------     ------          ------------
  Gross profit.....................    24,877    6,327       (128)                 31,076         --               31,076
                                     --------  -------   --------                -----------     ------          ------------
  Operating expenses:
  Sales and marketing..............    16,641    3,713     --                      20,354         --               20,354
  General and administrative.......     6,071    1,235        158(2)                7,464         --                7,464
  Management fees..................     --       1,127     (1,127)(3)               --            --                --
  Provision for restructuring......       881    --        --                         881         --                  881
                                     --------  -------   --------                -----------     ------          ------------
                                       23,593    6,075       (969)                 28,699         --               28,699
                                     --------  -------   --------                -----------     ------          ------------
  Operating income.................     1,284      252        841                   2,377         --                2,377
                                     --------  -------   --------                -----------     ------          ------------
  Other (expense) income:
  Interest.........................    (1,369)     (27)      (699)(5)              (2,095)          423(11)        (1,672)
  Other............................       137      120     --                         257         --                  257
                                     --------  -------   --------                -----------     ------          ------------
                                       (1,232)      93       (699)                 (1,838)          423            (1,415)
                                     --------  -------   --------                -----------     ------          ------------
  Income before income taxes.......        52      345        142                     539           423               962
  Provision for income taxes.......        49      145       (145)(6)                  49         --                   49
                                     --------  -------   --------                -----------     ------          ------------
  Net income before minority
    interest.......................         3      200        287                     490           423               913
  Minority interest in earnings of
    Subsidiary.....................     --          83        (83)(7)               --            --                --
                                     --------  -------   --------                -----------     ------          ------------
  Net income.......................  $      3  $   117   $    370                $    490        $  423          $    913
                                     --------  -------   --------                -----------     ------          ------------
                                     --------  -------   --------                -----------     ------          ------------
  Earnings per share...............  $   0.00                                    $   0.06                        $   0.09
                                     --------                                    -----------                     ------------
                                     --------                                    -----------                     ------------
  Weighted average common and
    common equivalent shares
    outstanding....................     8,684                                       8,684                          10,184(11)
                                     --------                                    -----------                     ------------
                                     --------                                    -----------                     ------------
</TABLE>
    
 
  See Accompanying Notes to Unaudited Pro Forma Combined Financial Statements.
 
                                       18
<PAGE>
                   UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                                 JUNE 29, 1996
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                              PRO FORMA          PRO FORMA         OFFERING        PRO FORMA
                                           MORGAN     TBP    ADJUSTMENTS         COMBINED        ADJUSTMENTS       COMBINED
                                          --------  -------  -----------         ---------     ----------------   -----------
<S>                                       <C>       <C>      <C>                 <C>           <C>                <C>
                                                           ASSETS
CURRENT ASSETS:
  Cash and cash equivalents.............  $  2,105  $   153    $ (153)(1)        $  2,105      $   --             $  2,105
  Accounts receivable, net..............    32,906    6,640     --                 39,546          --               39,546
  Inventories...........................    52,924    6,443     1,193(1)           60,560          --               60,560
  Other current assets..................       804      254       (58)(1)           1,000          --                1,000
                                          --------  -------  -----------         ---------     ----------------   -----------
      Total current assets..............    88,739   13,490       982             103,211          --              103,211
                                          --------  -------  -----------         ---------     ----------------   -----------
 
  PROPERTY, PLANT & EQUIPMENT, net......    19,490    1,361       700(1)           21,551          --               21,551
 
  OTHER ASSETS..........................     4,211      167     4,059(8)            8,437          --                8,437
                                          --------  -------  -----------         ---------     ----------------   -----------
 
      TOTAL ASSETS......................  $112,440  $15,018    $5,741            $133,199      $   --             $133,199
                                          --------  -------  -----------         ---------     ----------------   -----------
                                          --------  -------  -----------         ---------     ----------------   -----------
 
                                             LIABILITIES & STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Short-term debt.......................  $    221  $   985    $--               $  1,206      $   --             $  1,206
  Current maturities of long-term debt..       928       81     --                  1,009          --                1,009
  Accounts payable......................    16,060    2,602      (443)(1)          18,219          --               18,219
  Other current liabilities.............    10,211    1,909       (30)(9)          12,090          --               12,090
                                          --------  -------  -----------         ---------     ----------------   -----------
      Total current liabilities.........    27,420    5,577      (473)             32,524          --               32,524
                                          --------  -------  -----------         ---------     ----------------   -----------
 
LONG-TERM DEBT..........................    32,057       45    15,610(10)          47,712         (10,163)(11)      37,549
 
SALARY CONTINUATION PLAN OBLIGATION.....     --         191      (191)(1)           --             --                --
 
MINORITY INTEREST.......................     --         792      (792)(1)           --             --                --
 
STOCKHOLDERS' EQUITY:
  Common stock..........................       865       23       (23)                865             150(11)        1,015
  Paid-in capital.......................    33,779    3,671    (3,671)             33,779          10,013(11)       43,792
  Retained earnings.....................    18,632    4,719    (4,719)             18,632          --               18,632
                                          --------  -------  -----------         ---------     ----------------   -----------
                                            53,276    8,413    (8,413)             53,276          10,163           63,439
  Treasury stock........................       (48)   --        --                    (48)         --                  (48)
  Unearned compensation--
    restricted stock....................      (265)   --        --                   (265)         --                 (265)
                                          --------  -------  -----------         ---------     ----------------   -----------
      Total stockholders' equity........    52,963    8,413    (8,413)(1)          52,963          10,163           63,126
                                          --------  -------  -----------         ---------     ----------------   -----------
      TOTAL LIABILITIES & STOCKHOLDERS'
        EQUITY..........................  $112,440  $15,018    $5,741            $133,199      $   --             $133,199
                                          --------  -------  -----------         ---------     ----------------   -----------
                                          --------  -------  -----------         ---------     ----------------   -----------
</TABLE>
 
  See Accompanying Notes to Unaudited Pro Forma Combined Financial Statements.
 
                                       19
<PAGE>
           NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
 
    1. The Company's Unaudited Pro Forma Combined Financial Statements assume
the following transactions occurred (1) as of January 1, 1995 for purposes of
the Unaudited Pro Forma Combined Statements of Operations and (2) on June 29,
1996 for purposes of the Unaudited Pro Forma Combined Balance Sheet:
 
    (a) TBP Acquisition--Under the terms of the Asset Purchase Agreement,
certain assets of TBP were excluded and certain liabilities were not assumed.
Accordingly, the pro forma adjustments reflect decreases in cash ($153), other
current assets ($58), other assets ($167), accounts payable ($443), other
current liabilities ($1,207), salary continuation plan obligation ($191), and
minority interest ($792), along with a corresponding increase to TBP
stockholders' equity ($2,255).
 
    The TBP Acquisition was financed through borrowings of $15,300 under the
Company's existing credit facility and will include a purchase price adjustment
based on the change in net book value from December 31, 1995 to the TBP
Acquisition closing date, estimated at June 29, 1996 to be $1,177.
 
    The excess of cost over fair value of net assets acquired resulting from the
preliminary purchase price allocation is assumed to be as follows:
 
<TABLE>
<S>                                                                  <C>
  Pro forma purchase price--
    Fixed amount stated in Asset Purchase Agreement................  $  15,300
    Variable amount related to assumed purchase price adjustment;
      calculated based on TBP net book value and excluded assets
      and liabilities at June 29, 1996.............................      1,177
    Acquisition costs..............................................        310
                                                                     ---------
      Total pro forma purchase price...............................     16,787
                                                                     ---------
  Pro forma historical net book value of assets acquired--
    Book value per historical financial statements.................      8,413
    Net liabilities excluded as described above....................      2,255
                                                                     ---------
      Total pro forma historical net book value of assets
        acquired...................................................     10,668
                                                                     ---------
  Excess of purchase price over net book value of assets
    acquired.......................................................      6,119
                                                                     ---------
    Allocated to:
      Inventories..................................................      1,193
      Machinery and equipment......................................        700
      Intangible assets............................................        500
                                                                     ---------
  Remaining excess of cost over fair value of net assets acquired
    (goodwill).....................................................  $   3,726
                                                                     ---------
                                                                     ---------
</TABLE>
 
   
    The foregoing preliminary purchase price allocation is based on available
information and certain assumptions the Company considers reasonable. The
preliminary purchase price allocation included an allocation to intangible
assets for the noncompetition agreement and certain operating leases assumed at
favorable rates. The final purchase price allocation will be based upon a
determination of the fair value of the net assets acquired at the date of the
TBP Acquisition as determined by valuations and other studies, including an
audit of the closing balance sheet, which are not yet complete. The final
purchase price allocation is not expected to differ materially from the
preliminary allocation.
    
 
    (b) The issuance of 1,500,000 Shares of Common Stock in connection with the
Offering.
 
                                       20
<PAGE>
           NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
 
    2. The pro forma adjustment to reflect the effect of the preliminary
purchase price allocation on cost of goods sold and general and administrative
expense assumes:
 
<TABLE>
<CAPTION>
                                                              YEAR ENDED        SIX MONTHS ENDED
                                                           DECEMBER 31, 1995      JUNE 29, 1996
                                                          -------------------  -------------------
<S>                                                       <C>                  <C>
Cost of goods sold--
  Depreciation of amounts allocated to machinery and
    equipment over six years............................       $     117            $      58
                                                                   -----                -----
General and administrative expenses--
  Amortization of amounts allocated to intangible assets
    over three years....................................       $     167            $      83
  Amortization of goodwill over 25 years................             149                   75
                                                                   -----                -----
                                                               $     316            $     158
                                                                   -----                -----
                                                                   -----                -----
</TABLE>
 
    3. The management fees previously charged by a related party to TBP will not
be incurred after the TBP Acquisition due to the cancellation of the management
agreement.
 
    4. The Company has elected the FIFO inventory method for the costing of
inventory; as such, the LIFO effect on cost of goods sold of $303 and $70 for
the year ended December 31, 1995 and the six months ended June 29, 1996,
respectively, was eliminated.
 
    5. The pro forma adjustment to interest expense assumes:
 
   
<TABLE>
<CAPTION>
                                                             YEAR ENDED       SIX MONTHS ENDED
                                                          DECEMBER 31, 1995     JUNE 29, 1996
                                                          -----------------  -------------------
<S>                                                       <C>                <C>
Additional interest expense related to--
  $15,610 of net additional borrowings under the
    Company's credit facility...........................      $   1,300           $     650
  Purchase price adjustment of $1,177...................             98                  49
                                                                 ------               -----
                                                              $   1,398           $     699
                                                                 ------               -----
                                                                 ------               -----
</TABLE>
    
 
   
    Interest expense is calculated assuming a rate of 8.33% at the date of the
TBP Acquisition.  A 1/8 percent increase (or decrease) in such rate would
increase (or decrease) annual interest expense by $21.
    
 
    6. The pro forma adjustment to the provision for income taxes assumes no
federal or state income taxes as income would be offset by the Company's
existing net operating loss position.
 
    7. The allocation of income to a minority interest will not occur after the
TBP Acquisition due to the elimination of the minority shareholder.
 
    8. The pro forma adjustment to other assets assumes:
 
<TABLE>
<S>                                                                   <C>
Eliminate excluded assets in the Asset Purchase Agreement...........  $    (167)
Record certain intangible assets....................................        500
Record goodwill related to the TBP Acquisition......................      3,726
                                                                      ---------
                                                                      $   4,059
                                                                      ---------
                                                                      ---------
</TABLE>
 
                                       21
<PAGE>
           NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                 (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
 
    9. The pro forma adjustment to other current liabilities assumes:
 
<TABLE>
<S>                                                                  <C>
Eliminate excluded liabilities in the Asset Purchase Agreement.....  $  (1,207)
Record purchase price adjustment...................................      1,177
                                                                     ---------
                                                                     $     (30)
                                                                     ---------
                                                                     ---------
</TABLE>
 
    10. The pro forma adjustment to long-term debt assumes:
 
    Record net additional borrowings under the Company's credit facility:
 
<TABLE>
<S>                                                                  <C>
Cash purchase price to seller......................................  $  15,300
Acquisition transaction costs......................................        310
                                                                     ---------
                                                                     $  15,610
                                                                     ---------
                                                                     ---------
</TABLE>
 
    11. The pro forma adjustment to reflect the sale of 1,500,000 Shares of
Common Stock offered by the Company at a per share price of $7.50 and the
anticipated application of the net proceeds therefrom. See "Use of Proceeds."
 
   
    A 1/8 percent increase (or decrease) in the interest rate used to calculate
the interest expense savings from the retirement of debt would increase (or
decrease) annual interest expense savings by $13.
    
 
                                       22
<PAGE>
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
    The following discussion should be read in conjunction with the Consolidated
Financial Statements of the Company and the notes thereto included elsewhere in
this Prospectus. Included is a discussion of certain significant business trends
and uncertainties as well as other certain forward-looking statements. For a
discussion of important factors that could cause actual results to differ
materially from the forward-looking statements, see "Risk Factors."
 
RESTRUCTURING OF OPERATIONS
 
   
    Since 1994, the Company has adopted a comprehensive strategic plan to
restore profitability and regain industry leadership by providing customers with
quality products and optimum service at the best price/value relationship. The
Company has taken a series of major initiatives to implement this plan and
respond to continuing challenges in the industry. At Morgan Manufacturing, the
Company has consolidated all of its door manufacturing operations into its
Oshkosh facility and has committed approximately $6.0 million in capital
expenditures for a new high speed door assembly line. In addition, management is
committed to controlling manufacturing costs, achieving substantial savings
through innovative raw material purchasing and manufacturing practices, and
developing a more customer-focused business approach. At Morgan Distribution,
the Company strengthened its relationship with Andersen and intends to emphasize
the growth of its operations, including through acquisitions, as opportunities
permit. See "Business--Strategy." Primarily as a result of the implementation of
its strategic plan, the Company has incurred substantial restructuring charges
See Note 2 to Notes to Annual Consolidated Financial Statements of the Company.
In 1994 and 1995, the Company incurred $11.3 million and $51,000 in
restructuring charges, respectively, to cover the costs of closing the Company's
Springfield, Oregon door and Weed, California veneer plants, the downsizing of
Morgan Manufacturing, Company-wide management structure changes (including
terminations and the elimination of certain positions), the restructuring of the
Morgan Distribution operations, the relocation of the Company's corporate
headquarters, and other cost reduction and consolidation actions.
    
 
   
    In the second quarter of 1996, the Company sold its Lexington, North
Carolina door manufacturing facility. The entire production line of doors
previously manufactured in Lexington has been shifted to the Company's Oshkosh
door manufacturing facility. The Company recorded an additional restructuring
charge in the second quarter of 1996 of $881,000, of which $356,000 related to
the sale of the Lexington facility and the consolidation of door manufacturing
operations into the Oshkosh facility, and the balance of which was used to cover
incremental costs related to the Springfield and Weed plant closings and the
reorganization of the management structure at Morgan Manufacturing. It is
anticipated that the Company will incur additional aggregate restructuring
expenses in the third and fourth quarters of 1996 of approximately $2.6 to $3.0
million. These expense estimates are approximately $1.0 to $1.4 million higher
than previously announced by the Company due to unexpectedly high labor,
materials handling, and shipping and logistical costs incurred as a result of
increasing production levels at the Oshkosh facility to nearly double fourth
quarter 1995 requirements. Such increased output at Oshkosh is necessary to meet
current demand as well as to replace door output previously generated at
Lexington. The increased production requirement and related inefficiencies
encountered by the Company due to the consolidation process have also resulted
in increased lead times to fill orders in September and early October 1996 from
three weeks to approximately eight weeks.
    
 
    Management believes that upon completion of the installation and start-up of
the new high-speed door assembly line at the Oshkosh facility, which is
anticipated to occur in the first quarter of 1997, such lead time increases will
be reversed and, in fact, that normal lead times may be reduced by up to two
weeks. When the new high-speed door assembly line is fully operational,
management believes that the Oshkosh facility will be operating at approximately
70% of capacity, based upon current production levels. The consolidation of all
door manufacturing at a single facility is believed to offer the Company
significant
 
                                       23
<PAGE>
cost savings as well as providing customers with the advantage of purchasing a
full range of solid wood door products and wood species from a single
manufacturing facility. See "Risk Factors--Consolidation of Manufacturing
Operations." Pending such full installation and start-up of the new high-speed
door assembly line, the Company expects to incur the additional costs described
above to bring lead times back to within acceptable ranges. Management's efforts
to control lead times will be assisted as manufacturing equipment continues to
be transferred to Oshkosh from Lexington, thereby diminishing difficulties
caused by equipment breakdown and current lack of back-up equipment.
 
RECENT DEVELOPMENTS
 
   
    An important part of the Company's strategic plan is to expand its
distribution capabilities, particularly in the Southeast and Southwest, or in
other areas, if attractive opportunities were presented. In a first step toward
achieving that objective, in August 1996, the Company acquired substantially all
of the business and assets of TBP, a regional millwork and specialty building
products distributor and light manufacturer headquartered in Nashville,
Tennessee. With the TBP Acquisition, the Company expanded its operations to
include Nashville and Chattanooga, Tennessee; Charlotte, North Carolina;
Greenville, South Carolina; and Huntsville, Alabama. The total purchase price
paid by the Company in connection with the TBP Acquisition was approximately
$15.3 million in cash plus assumed liabilities which were approximately $4.0
million at June 29, 1996. In 1995 TBP had sales of $46.8 million, and would have
contributed $.06 per share to the Company's earnings on a pro forma basis. For
the first six months of 1996, TBP had sales of $24.4 million and would have
contributed $.06 per share to the Company's earnings on a pro forma basis. See
"Risk Factors--Acquisition Strategy" and the Unaudited Pro Forma Combined
Financial Statements of the Company.
    
 
   
    The Company is currently in the process of installing in its Oshkosh
facility a production line for a new and much more efficient method of
manufacturing solid wood doors. The Company estimates that it will make a total
investment of approximately $6.0 million in new machinery and equipment and
other process-related improvements associated with the new high-speed door
assembly line, virtually all of which will be incurred by the end of 1996. The
high-speed door assembly line project will be funded entirely through borrowings
under the Company's existing revolving credit facility. Management believes that
this project will substantially improve the efficiency and manufacturing
capacity of the Oshkosh facility, reduce manufacturing lead times by as much as
two weeks and will provide the Company with opportunities for growth in new and
expanded product areas, such as patio doors. In addition, management estimates
that consolidation of its door manufacturing operations at the Oshkosh facility,
combined with the Company's new high-speed door assembly line, will generate
annual savings to the Company of approximately $3.0 million. Actual delivery and
installation of equipment and machinery began in the first quarter of 1996, with
full-scale production to commence during the first quarter of 1997. See "Risk
Factors--Consolidation of Manufacturing Operations."
    
 
    As of December 31, 1995, the Company had unused operating loss carryforwards
for tax purposes of approximately $15.7 million, which expire in years 2002
through 2010. These operating loss carryforwards will be utilized by the Company
to offset future tax liabilities to the extent taxable income is generated. At
such time as the Company believes it is more likely than not that these
operating loss carryforwards will be utilized, the valuation reserve recorded
against the deferred tax asset will be reversed. This will result in a tax
benefit in the period the valuation reserve is reversed. Once the valuation
reserve is fully reversed, the Company will record income tax expense to the
extent taxable income is generated. However, the expense will not result in a
cash outlay until the operating loss carryforwards are completely utilized.
 
RESULTS OF OPERATIONS
 
    THREE MONTHS ENDED JUNE 29, 1996 VS. THREE MONTHS ENDED JULY 1, 1995
 
    The Company's net sales for the second quarter of 1996 were $95.2 million,
representing a 13.0% increase over the same period in 1995, when sales were
$84.3 million. The increase in sales reflected an 11.8% increase in sales of
distributed products and a 21.0% improvement in sales of manufactured
 
                                       24
<PAGE>
products. Based upon F.W. Dodge statistics for April, May and June of 1995 and
1996, single family housing starts were at a seasonally adjusted annual rate of
1.130 million units. This increase of 19.0% over the same period in 1995
reflected an increase in construction activity. However, the Northeast region,
where the Company derives a significant portion of its business, experienced a
3.6% decrease.
 
    For the second quarter of 1996, the Company reported net income of $.6
million or $.06 per share compared to a net loss of $.7 million or $.08 per
share for the same period in 1995, on average shares outstanding of 8,697,176
and 8,642,173, respectively. Included in the second quarter 1996 results was a
restructuring charge of $.9 million related to the closing of the Company's
Lexington, North Carolina manufacturing plant and incremental exit costs at the
previously discontinued operations at Springfield, Oregon and Weed, California.
Excluding the $.9 million restructuring charge for 1996, the Company reported
net income of $1.5 million or $.17 per share. The increase in net income,
exclusive of the restructuring charge, was primarily caused by higher sales
volume and improved profit margins. The 1995 second quarter included a $.5
million unfavorable inventory adjustment at the Company's distribution center in
Virginia.
 
    The gross profit increase of $2.8 million from the second quarter of 1995 to
the corresponding period of 1996 was primarily the result of the aforementioned
sales volume increase, cost reductions, material cost improvements, and the
impact of the 1995 inventory losses at Virginia.
 
    Operating expenses for the second quarter of 1996 were $12.2 million,
excluding the restructuring charge, or 12.8% of net sales, compared to 1995
second quarter operating expenses of $11.3 million, or 13.5% of net sales. The
increase in operating expenses was primarily due to employment-related costs,
including increased performance-based bonus accruals in 1996 as compared to
1995, as well as severance pay caused by certain terminations made for cost
reduction purposes in 1996. However, operating expenses as a percentage of net
sales for the second quarter of 1996 declined from the same period in 1995 due
to net sales increasing at a greater rate than the operating expenses.
 
    The provision for income taxes for the three month periods in both years
related to the recording of state taxes. The provision for federal taxes was
offset by the Company's net operating loss position.
 
    SIX MONTHS ENDED JUNE 29, 1996 VS. SIX MONTHS ENDED JULY 1, 1995
 
    The Company's net sales for the 1996 six-month period were $169.7 million,
representing a 2.9% increase from the 1995 six-month period, when net sales were
$164.9 million. The increase in net sales was primarily the result of a 1.5%
increase in the sales of distributed products and a 7.3% increase in the sales
of manufactured products. This increase was a reflection of an increase in
construction activity. According to F.W. Dodge, single family housing starts for
the first six months of 1996 were 21.0% greater than for the same period in
1995. However, the Northeast region, where the Company derives a significant
portion of its business, experienced only a 3.0% increase.
 
    The Company reported breakeven net income for the first six months in 1996
compared to a net loss of $1.2 million or $.14 per share for 1995 on average
shares outstanding of 8,684,274 and 8,641,620, respectively. Excluding the $.9
million restructuring charge in 1996, the Company reported earnings of $.9
million or $.10 per share. The increase in net income, exclusive of the
restructuring charge, was primarily caused by the impact of a higher sales
volume, material and other cost reductions, and the 1995 inventory losses at
Virginia on gross profit, as well as reduced operating expenses and lower
interest expense. These favorable items were somewhat offset by less favorable
pricing and mix, and higher overhead costs.
 
    The gross profit increase of $1.4 million from the first six months of 1995
to the corresponding period of 1996 was primarily the result of the effect of
the aforementioned increase in sales at both the manufacturing and distribution
divisions, in addition to the impact of the 1995 inventory losses in the
Company's Virginia distribution center. The gross profit percentage improved
from 14.3% in the first half of 1995 to 14.7% in 1996. Excluding the
restructuring charges in 1996, operating expenses for the six-month period
decreased $.4 million from 1995 to 1996. Operating expenses for 1996 were $22.7
million or
 
                                       25
<PAGE>
13.4% of net sales (excluding the restructuring charge), compared to 1995
expenses of $23.1 million or 14.0% of net sales. The decline in operating
expenses was a consequence of tighter cost controls on non-personnel costs and
lower salaries. These were partially offset by higher 1996 accruals for
incentive bonuses and profit sharing, as compared to 1995.
 
    Interest expense in the first six months of 1996 was $.5 million lower than
for the similar period of 1995. Of this, $.3 million was due to the
capitalization of interest incurred in connection with the door manufacturing
expansion. The remainder was a result of lower bank debt levels and lower
interest rates in 1996.
 
    The provision for income taxes in both years related to the recording of
state taxes. The provision for federal taxes was offset by the Company's net
operating loss position.
 
    YEAR ENDED DECEMBER 31, 1995 VS. YEAR ENDED DECEMBER 31, 1994
 
    The Company's net sales for 1995 were $338.0 million, representing a
decrease of 5.7% from 1994 net sales of $358.4 million. The reduction in net
sales resulted from a 9.4% drop in the sales of manufactured products and a 4.0%
decline in the sales of distributed products. Management believes that the sales
declines were a reflection of the overall weakness in the residential
construction and repair and remodeling markets, including the attendant
competitive pressures on pricing and margins. Lower wood costs also contributed
to a rollback in unit selling prices.
 
    The Company reported a net loss of $2.6 million or $.30 per share for 1995
compared to a net loss of $9.4 million or $1.10 per share for 1994, on average
shares outstanding of 8,643,941 and 8,549,159, respectively. Included in the
1994 results was a net restructuring charge of $11.3 million ($1.32 per share)
to cover the cost of closing the Springfield, Oregon plant and the Weed,
California veneer operation and to provide for other cost reductions and
consolidation within Morgan.
 
    Excluding the $11.3 million restructuring charge for 1994, the Company had
net income of $1.9 million. The $4.5 million decrease in net income from 1994,
before the restructuring charge, reflected lower gross profit partially offset
by lower operating expenses.
 
    The gross profit decrease of $4.9 million from 1994 to 1995 was primarily
the result of the aforementioned decrease in sales at both the manufacturing and
distribution divisions. A $.5 million inventory shortage reflecting management
problems which have been corrected at the Virginia distribution center, under
absorption of fixed overhead and material substitutions at the manufacturing
facilities, and declining sales prices depressed the gross margins at both
divisions from 1994 levels. The Company's gross profit as a percentage of net
sales receded from 14.6% in 1994 to 14.0% in 1995.
 
    Operating expenses for 1995 were $46.7 million, or 13.8% of net sales,
compared to 1994 operating expenses of $58.3 million, or 16.3% of net sales.
Excluding the restructuring charge, 1994 operating expenses were $47.0 million,
or 13.1% of net sales. The $.3 million decrease in 1995 from 1994 (excluding the
restructuring charge) was achieved despite $1.1 million greater spending for
advertising and sales promotion and $.7 million to recruit and relocate a new
management team.
 
    Interest expense and other non-operating income were unchanged from 1994 at
$3.3 million, representing 1.0% of sales in 1995 and .9% of net sales in 1994.
Higher debt levels in 1994 were offset by lower borrowing rates.
 
    The provisions for income taxes in both 1995 and 1994 related to the
recording of state taxes. There was no provision for federal taxes in either
period given the Company's net operating loss position. See Note 10 of Notes to
Annual Consolidated Financial Statements of the Company.
 
                                       26
<PAGE>
    YEAR ENDED DECEMBER 31, 1994 VS. YEAR ENDED DECEMBER 31, 1993
 
    The Company's net sales for 1994 were $358.4 million, representing a
decrease of 8.7% from 1993 net sales of $392.7 million. The reduction in net
sales resulted from a 13.3% decrease in sales of manufactured products and a
7.5% decrease in sales of distributed products. Management believes that the
decline in sales of products distributed by the Company was due to Andersen's
reallocation of sales regions among its network of distributors, and by an
anticipated up-front loss of some business as a result of margin improvement
programs, which were expected to generate additional profit in 1995 and beyond.
Management also believes part of the decline in sales of products manufactured
by the Company was due to the ongoing weakness in demand for high quality wood
doors in a very cost conscious market. In addition, the manufacturing sales
decline reflected the loss of low margin business following the closing of the
Springfield, Oregon plant.
 
    The Company reported a net loss of $9.4 million or $1.10 per share for 1994
compared to net income of $1.0 million or $.11 per share for 1993, on average
shares outstanding of 8,549,159 and 8,494,602, respectively. Included in the
1994 results was a net restructuring charge of $11.3 million ($1.32 per share)
to cover the cost of closing the Springfield plant and the Weed, California
veneer operation and to provide for other cost reductions and consolidation
within Morgan.
 
    Excluding the $11.3 million restructuring charge for 1994, the Company had
income of $1.9 million. The increase in income from 1993, net of the
restructuring charge, was primarily caused by a decrease in operating expenses
partially offset by a decrease in gross profit and an increase in other expense.
 
    The gross profit decrease of $.4 million from 1993 to 1994 was primarily the
result of the aforementioned decrease in sales at both the manufacturing and
distribution divisions. Partially offsetting this was an improvement in gross
margins for products distributed and manufactured. The Company's gross profit as
a percentage of net sales improved from 13.4% in 1993 to 14.6% in 1994.
 
    Operating expenses for 1994 were $58.3 million, or 16.3% of net sales,
compared to 1993 operating expenses of $49.3 million, or 12.6% of net sales.
Excluding the restructuring charge, 1994 operating expenses were $47.0 million,
or 13.1% of net sales. Contributing to the year-to-year decline in operating
expenses (excluding the restructuring charge) were decreases in
employment-related costs, travel and entertainment, advertising and promotion,
and bad debt expenses.
 
    Other expense increased $1.1 million from 1993 to 1994, primarily due to the
1993 disposition of idle assets in excess of their carrying value by
approximately $1.0 million which offset other expense. Interest expense
decreased to $3.8 million in 1994 from $4.0 million in 1993 due to lower debt
levels throughout 1994. Partially offsetting this was the impact of higher
borrowing rates.
 
    The provision for income taxes in both 1994 and 1993 relates to the
recording of state taxes. There was no provision for federal taxes in either
period given the Company's net operating loss position. See Note 10 of Notes to
Annual Consolidated Financial Statements of the Company.
 
    During 1994, the Company adopted Statement of Financial Accounting Standards
No. 112, "Employer's Accounting for Postemployment Benefits." This adoption had
no material effect on net income.
 
SIGNIFICANT INDUSTRY TRENDS/UNCERTAINTIES
 
    Management believes that housing starts have a significant influence on the
Company's level of business activity. Currently available industry data suggests
that housing starts for single family dwellings will improve in 1996 over 1995,
particularly in the Midwest region. For the first six months of 1996, F.W. Dodge
has reported that single family housing starts were 16.0% higher than in the
similar period of 1995 for the U.S. as a whole and 18.0% higher in the Midwest.
However, management believes that industry growth may moderate as the year
progresses.
 
                                       27
<PAGE>
    Management also believes that the Company's ability to continue to penetrate
the residential repair and remodeling markets through sales to home center
chains may have a significant influence on the Company's level of business
activity. Management believes this market will continue to grow in importance to
the Company. Management further believes that in certain areas of the United
States, sales by distributors directly to the end-user may over time replace, as
the primary channel of distribution, the distribution method of selling to the
retail dealer, who then sells to the end-user. The Company intends to respond
aggressively to such changes in distribution methods, including, where
opportunities permit, through the acquisition of distribution businesses that
sell directly to the end-user.
 
    In the past, raw material prices have fluctuated substantially for pine and
fir lumber. Fir prices at 1995 year-end remained at record high levels, while
pine lumber prices declined by 18.5% during 1995. Due to intense competitive
pricing, this has resulted in reduced selling prices rather than increased
profit margins. For the first six months of 1996, fir prices continued to remain
unchanged at the record level, while pine prices escalated 6.5% from the 1995
year-end price. As a result, the Company continues its efforts to expand the
utilization, where appropriate, of engineered materials in wood door components
and to switch to alternate wood species. In addition, the Company has
established new offshore material resources. Management believes that these
actions, together with aggressive pricing increases where competitive factors
allow, will partially offset the impact of the high cost of raw material.
 
LIQUIDITY AND CAPITAL RESOURCES
 
    The Company's working capital requirements are related to its sales which,
because of the dependency of sales on housing starts and the repair and
remodeling market, are weather dependent and, therefore, to a degree seasonal in
nature. This seasonality affects the need for working capital inasmuch as it is
necessary to carry larger inventories and receivables during certain months of
the year. The Company expects that the new high-speed door assembly line at the
Oshkosh facility will significantly improve the efficiency and volume capacity
of the present Oshkosh manufacturing operations and reduce manufacturing lead
times, thereby reducing the amount of capital invested in inventory by the
Company as well as by its customers.
 
    Working capital at June 29, 1996 was $61.3 million with a current ratio of
3.2 to 1.0, while at December 31, 1995 working capital was $58.7 million with a
current ratio of 3.8 to 1.0. The increase in working capital was primarily the
result of a $12.1 million increase in receivables reflecting the aforementioned
seasonality of the Company's operations. This increase was partially offset by
inventories which were lower by $.4 million, a $5.8 million increase in current
liabilities, and improved cash planning and management.
 
   
    Long-term debt, net of cash, decreased to $30.0 million at June 29, 1996,
from $30.4 million at December 31, 1995. The Company's ratio of long-term debt,
net of cash, to total capitalization decreased from 36.6% at December 31, 1995
to 36.1% at June 29, 1996. These decreases since December 31, 1995 were
primarily due to the $.4 million decrease in long-term debt, net of cash and
higher stockholders' equity. The higher working capital requirements were more
than offset by the $4.1 million proceeds from the sale of the Lexington plant.
The Company maintains a credit agreement with a group of banks which provides
for a revolving credit facility of up to $65.0 million and includes a letter of
credit facility of up to $9.0 million through July 13, 1998.
    
 
   
    Pursuant to the terms of the Company's credit agreement, the Company's
ability to incur additional debt, make capital expenditures and pledge its
assets is restricted as follows: the Company's aggregate Rentals (as defined in
the credit agreement) payable during any consecutive twelve month period cannot
exceed $9.0 million; Permitted Purchase Money Indebtedness (as defined in the
credit agreement) cannot exceed $10.0 million; the Company's aggregate Capital
Expenditures (as defined in the credit agreement) are limited to $8.5 million
for 1996 and $5.0 million for 1997 and thereafter; other non-specified Total
Indebtedness (as defined in the credit agreement) is limited to $500,000; and
the Minimum Excess
    
 
                                       28
<PAGE>
   
Revolving Credit Loan Availability (as defined in the credit agreement) is $8.0
million (except that for the period October 21, 1996 through November 30, 1996,
the minimum is set at $5.0 million). In addition, pursuant to the credit
agreement, the Company is required to comply with the following material
financial tests: the Company's Minimum Net Worth (as defined in the credit
agreement) must not be less than $44.6 million beginning September 30, 1996;
$43.9 million beginning December 31, 1996; $43.5 million beginning March 31,
1997; and $44.1 million beginning June 30, 1997 and thereafter. The Company's
ratio of Total Liabilities to Tangible Net Worth (each as defined in the credit
agreement) is required to be less than 1.90 to 1.0 from August 1996 through
November 1996; 1.80 to 1.0 from December 1996 through August 1997; 1.70 to 1.0
from September 1997 through November 1997; and 1.60 to 1.0 from December 1997
and thereafter. The Company's Interest Coverage Ratio (as defined in the credit
agreement) must be greater than 1.60 to 1.0 beginning September 30, 1996; 2.20
to 1.0 beginning December 31, 1996; and 2.50 to 1.0 beginning March 31, 1997 and
thereafter. Under the credit agreement, loans may be priced at the Company's
election at rates based on a spread over either the prime rate or LIBOR.
Subsequent to June 29, 1996, the Company borrowed $15.3 million under its credit
facility to finance the TBP Acquisition. The Company was in compliance with the
specific financial covenants in its amended credit agreement as of the date of
this Prospectus.
    
 
    Cash used by operating activities amounted to $3.0 million for the six
months ended June 29, 1996, primarily to support the higher level of
receivables. By comparison, the six months ended July 1, 1995, reflected cash
used by operating activities of $9.4 million. Investing activities in the first
six months of 1996 generated $3.3 million, compared to the corresponding period
in 1995, when investing activities used $2.4 million. The 1996 investing
activities included $.9 million in cash provided by the surrender of life
insurance policies on former executives, $1.5 million expended for asset
acquisitions, and $4.1 million generated by asset disposals. Financing
activities used $3.3 million through June 29, 1996, primarily to repay debt.
During the same period in 1995, financing activities provided $8.0 million in
cash. The $11.3 million difference in the financing requirements between the
first six months of 1995 and of 1996 primarily reflected the need to finance the
cash used by operating activities, which was $6.3 million greater in 1995 due to
higher working capital, as well as a $.6 million decline in capital spending in
1996, proceeds of $.9 million from the surrender of life insurance policies, and
$4.1 million from the disposal of property and equipment.
 
SEASONAL NATURE OF BUSINESS
 
    The building product industry is seasonal, particularly in the Northeast and
Midwest regions of the United States, where inclement weather during the winter
months usually reduces the level of building activity in both the improvement,
maintenance and repair market and the new construction market. The Company's
lowest sales levels generally occur during the first and fourth quarters. Since
a high percentage of the Company's overhead and expenses are relatively fixed
throughout the year, profits tend to be lower in quarters with lower sales.
 
    The table below sets forth the Company's quarterly net sales during the
years ended December 31, 1994 and 1995:
<TABLE>
<CAPTION>
                                                                               1994                      1995
                                                                     ------------------------  ------------------------
<S>                                                                  <C>          <C>          <C>          <C>
                                                                      NET SALES   % OF TOTAL    NET SALES   % OF TOTAL
                                                                     -----------  -----------  -----------  -----------
 
<CAPTION>
                                                                     (MILLIONS)                (MILLIONS)
<S>                                                                  <C>          <C>          <C>          <C>
First Quarter......................................................   $    82.8         23.1%   $    80.7         23.9%
Second Quarter.....................................................        95.2         26.6         84.2         24.9
Third Quarter......................................................        95.2         26.6         90.7         26.8
Fourth Quarter.....................................................        85.2         23.7         82.4         24.4
                                                                     -----------       -----   -----------       -----
Total Year.........................................................   $   358.4        100.0%   $   338.0        100.0%
                                                                     -----------       -----   -----------       -----
                                                                     -----------       -----   -----------       -----
</TABLE>
 
                                       29
<PAGE>
    See Note 14 of Notes to Annual Consolidated Financial Statements of the
Company for further quarterly information.
 
                             THE MILLWORK INDUSTRY
 
    Virtually all of the products manufactured and distributed by the Company
are considered millwork. Millwork includes wood windows (including vinyl-clad
wood), doors, moldings, stairways, mantels, cabinets and flooring. Millwork is
also generally considered to include vinyl and aluminum windows, steel and
fiberglass doors, plastic moldings and other nonwood products. Based upon 1994
United States Department of Commerce statistics (1995 statistics are not yet
available), the fabricated wood products portion of millwork is a $10.1 billion
industry. Manufacturers of residential specialty millwork products in the United
States are a highly fragmented group that management believes includes
approximately 2,000 companies, ranging from local custom millwork manufacturers
to larger regional and national producers.
 
    The market for millwork products is significantly affected by the
fundamental economic factors that affect the housing industry in general,
including demographic trends, growth in personal disposable income, the
availability and cost of financing, and consumer confidence.
 
    Total residential door production in the U.S. in 1995 was 53.1 million units
according to a recent National Wood Window and Door Association ("NWWDA") market
report. From a functional viewpoint, residential doors fall into several major
categories, including: interior passage and French, interior closet, exterior
front entrance, and exterior service and French doors. Historically, certain
geographic areas have demonstrated preferences for particular species of wood
doors (pine, oak, fir, etc.). The NWWDA market report indicates that total wood
door production (which includes molded hardboard, flush, and solid wood doors)
in 1995 was roughly 22% exterior doors and 78% interior doors. Wood doors
comprise approximately 29% of the 11.5 million unit exterior door market and 95%
of the 41.6 million unit interior door market.
 
    Solid wood doors, which are referred to in the industry as stile and rail or
panel doors, constitute a subset of wood doors at the premium end of the price
spectrum. The NWWDA estimated total 1995 production of residential solid wood
doors was 4.9 million units or slightly more than 9% of the entire residential
wood door market. Nearly three quarters of solid wood doors are for interior
residential usage.
 
    As a consequence of the position of solid wood doors as a premium product,
they are most often found in custom built single family homes. The builder is
the primary decision maker on type, style and brand. However, the more expensive
the home, the greater the likelihood that the buyer will be involved in the
decision. Management believes that roughly 70% of solid wood door purchases are
from either a lumberyard or a wholesaler/distributor, with the share of each
being about equal. Traditionally, installation is nearly always done by the
builder or his subcontractor.
 
    Morgan Manufacturing participates only in the traditional solid wood door
market segment. In 1995, Morgan Manufacturing sold approximately 346,000
exterior doors and 565,000 interior doors, which represents market shares of
approximately 26% and 16%, respectively, based upon 1995 NWWDA figures. On a
combined basis, management believes that Morgan's overall market share is about
19% of the solid wood market, which would make it the market leader.
 
    Morgan Distribution competes in the millwork market and offers a broad range
of products including, at most locations, Andersen windows, Therma-Tru Steel
doors, Premdor molded and flush doors, as well as moldings, mantels, stairparts
and other products. In 1995, approximately 40% of the Company's sales were
Andersen windows. Andersen produces high-quality, premium-priced windows, and
has been a technological leader in developing energy-efficient window systems.
Andersen believes that it has a dominant position in the wood window market,
with a market share larger than the next four windowmakers combined. Andersen
window systems are sold through nine of the Company's fourteen distribution
centers and management believes that Morgan is one of the largest distributors
of Andersen products.
 
    The 1995 NWWDA report estimates that the 1995 residential window market was
44.5 million windows, with 48% being wood (including vinyl clad wood), 19%
aluminum, and 33% vinyl. As with wood doors, wood windows represent the upper
end of the product line.
 
                                       30
<PAGE>
                                    BUSINESS
 
GENERAL
 
    The Company is a leading marketer, manufacturer and distributor of premium
wood door systems and other specialty building products primarily under the
brand names "Morgan" and "Nicolai." The Company also distributes millwork
products manufactured by third parties, including, in nine of its fourteen
distribution centers, premium window systems manufactured by Andersen. The
Company's manufactured products are sold through the Company's distribution
centers as well as through independent distributors, home center chains and
other retail stores throughout most of the United States. The Company believes
that approximately half of its sales are to the residential and light commercial
improvement, maintenance and repair markets, and the balance is to the
residential and light commercial new construction markets.
 
    The Company is organized into three primary operating business units: Morgan
Manufacturing, which is headquartered in Oshkosh, Wisconsin and directs the
Company's manufacturing operations; Morgan Distribution, which is headquartered
in Mechanicsburg, Pennsylvania and directs the Company-operated distribution
centers; and Morgan National Accounts, which is headquartered in Williamsburg,
Virginia and serves large home center chains, marketing and merchandising
millwork and specialty building products for Morgan Manufacturing and Morgan
Distribution. The Company's manufactured and distributed products are virtually
all considered to be "millwork."
 
STRATEGY
 
   
    The Company believes that it is well-positioned in the millwork industry to
capitalize on its well-known brand names, market leadership in wood panel doors,
outstanding reputation for product quality and customer service, multi-channel
distribution capabilities and access to financial resources, all of which it
believes are substantial competitive advantages. However, during the late 1980's
and early 1990's, the Company was hurt by reduced housing starts, industry
overcapacity, rising raw material prices and other business and economic
conditions which led to reduced demand for the Company's products, substantial
manufacturing overcapacity, and poor financial results.
    
 
    Since 1994, the Company has adopted a comprehensive strategic plan to
restore profitability and regain industry leadership by providing customers with
quality products and optimum service at the best price/value relationship. As
part of this plan, the Company has made several key management changes,
including the naming of a new chief executive officer in 1994 and the recent
naming of new management in each of the Morgan Manufacturing, Morgan
Distribution and Morgan National Accounts units to establish a qualified and
experienced leadership team committed to achieving Morgan's strategic plan.
These recent additions, combined with the Company's existing management, have
enabled the Company to strengthen and enhance its core competencies in
operations finance, manufacturing operations management and
marketing/merchandising.
 
    The Company has taken a series of major initiatives to implement this plan
and to respond to continuing challenges in the industry. At Morgan
Manufacturing, three manufacturing facilities have been closed or sold and, with
the sale of the Lexington, North Carolina manufacturing facility, all door
manufacturing has been consolidated in the Company's Oshkosh, Wisconsin
facility. The Company has committed to approximately $6.0 million in capital
expenditures for a new high-speed door assembly line to significantly improve
the efficiency and manufacturing capacity of the Oshkosh facility and reduce
manufacturing lead times. Management has also committed to control manufacturing
costs and has achieved substantial savings through innovative raw material
purchasing and manufacturing practices. The Company has also taken steps to
increase revenues by making its manufacturing business more customer-focused and
by better managing relationships with its distributors and home center
customers. The Company is developing a "good, better, best" merchandising
strategy which is intended to improve its product mix and to meet a broader
range of consumer needs and price ranges, to increase the likelihood
 
                                       31
<PAGE>
that the customer will purchase a higher quality and priced product. If
successful, this approach would result in a higher average gross margin for the
Company's total mix of products.
 
    At Morgan Distribution, management has implemented a number of strategic
initiatives to increase the profitability of its distribution business. In 1995,
the Company took steps to focus its efforts on increasing sales of Andersen
products and as a result, Morgan's sales of Andersen products for the first half
of 1996 increased by approximately 14% over the first half of 1995, which the
Company believes is a significantly greater increase than what was realized by
the other Andersen distributors in the market areas served by the Company.
Management believes that Morgan has substantially strengthened its relationship
with Andersen and has regained its position as one of the largest distributors
of Andersen products in the United States. The Company has also adopted
initiatives to place greater sales emphasis on a mix of products which yield a
higher profitability and has implemented activity-based costing analysis and
value pricing systems to better price certain products and services. In
addition, the Company has also taken steps to reduce costs by streamlining
management, restructuring its transportation fleet and delivery systems and
reviewing its purchasing practices.
 
   
    An important part of the Company's strategic plan is to expand its
distribution capabilities, particularly in the Southeast and Southwest, or in
other areas, if attractive opportunities were presented. In August 1996, the
Company acquired substantially all of the business and assets of TBP, a regional
millwork and specialty building products distributor and light manufacturer
headquartered in Nashville, Tennessee. In 1995 and for the first six months of
1996, TBP had sales of $46.8 million and $24.4 million, respectively, and would
have contributed $.05 per share to the Company's earnings on a pro forma basis
during each of such periods. With the TBP Acquisition the Company expanded its
operations to include Nashville and Chattanooga, Tennessee; Charlotte, North
Carolina; Greenville, South Carolina; and Huntsville, Alabama. The Company
intends to further grow its distribution business, including through
acquisitions, as opportunities permit.
    
 
    In order to enhance the Company's relationships with home centers and other
large Morgan Manufacturing and Morgan Distribution retail accounts, the Company
established its Morgan National Accounts unit as a separate operation in 1995.
Morgan National Accounts serves these larger customers as a single Morgan
relationship contact and through Morgan National Accounts the Company will be
able to support category management services and to work with these accounts to
develop a more profitable product mix.
 
   
    As the final major element of its strategic initiatives, the Company is
committed to improving its management information systems. A new Company-wide
integrated management information system has been selected and is in the process
of implementation. The Company has approved a total capital expenditure of $3.43
million in respect of the new management information system project, which will
be financed through a combination of capital leases and borrowings under the
Company's revolving line of credit. Upon completion of this project, the Company
will have achieved significant progress in meeting its goal of being the
industry leader in customer-friendly order processing and fulfillment systems as
well as having contributed to substantial cost savings internally.
    
 
    The Company intends to continue aggressively pursuing successful completion
of the plan with initiatives to complement, expand and advance the steps
previously taken. Specifically, the Company intends, with respect to its
distribution business, to continue to emphasize the growth of the operations,
including through acquisitions, as opportunities permit. With respect to its
manufacturing operations, the Company's immediate focus is to complete the
successful implementation and start-up of the new high-speed door assembly line
at the Oshkosh facility in order to fully realize the advantages in capacity,
flexibility, reduced lead times and other efficiencies that such line is
expected to afford and to take full advantage of the benefits of the
consolidation stemming from the sale of the Lexington facility. In addition, the
Company intends to continue to pursue general cost-reduction and
efficiency-enhancing measures.
 
                                       32
<PAGE>
OPERATIONS AND PRODUCTS
 
    MANUFACTURING. The Company's manufacturing operations produce premium solid
wood interior and exterior doors, entrance systems, and other specialty millwork
such as fireplace mantels. The Company offers a broad product line of solid wood
doors, and many doors are available with special features such as
energy-efficient glass, carved panels, leaded glass and other options. Various
woods, including pine, fir and oak, are used to meet customer preferences.
Company-manufactured products, sold primarily under the "Morgan" and "Nicolai"
trade names, constituted approximately 30% of 1995 sales.
 
    As part of the Company's strategy, all of its door manufacturing operations
have been consolidated at its Oshkosh facility. In addition, the Company is in
the process of installing a new high-speed door assembly line at its Oshkosh
facility. This new assembly line, which includes proprietary processes and
custom designed equipment, will be used to produce high volume runs of products
and is expected to add capacity to produce an additional 10,000 doors per week.
The Company estimates that it will make a total investment of approximately $6.0
million in new machinery and equipment and other process-related improvements
associated with the new high-speed door assembly line, the substantial total of
which will be incurred by the end of 1996. Management believes that this project
will enhance the Company's competitiveness by significantly improving the
efficiency and volume capacity of the Oshkosh facility and may provide the
Company with opportunities for growth in new and expanded product areas. The new
assembly line is also expected to reduce manufacturing lead times by as much as
two weeks, thereby reducing the amount of inventory which the Company, as well
as its customers, must carry. Actual delivery and installation of equipment and
machinery began in the first quarter of 1996, with full-scale production to
commence during the first quarter of 1997. When the new high-speed door assembly
line is fully operational, management believes that the Oshkosh facility will be
operating at approximately 70% of capacity, based upon current production
levels. The consolidation of all door manufacturing at a single facility is
believed to offer the Company significant cost savings as well as providing
customers with the advantage of purchasing a full range of solid wood door
products and wood species from a single manufacturing facility. In addition,
because of the flexible design of the new high-speed door assembly line, the
Company will be able to make quick change-overs to provide the customer with the
full range of products, as requested. However, see "Risk Factors--Consolidation
of Manufacturing Operations."
 
    In addition to its Oshkosh facility, the Company operates a facility in
Weed, California which warehouses Company-manufactured products and performs
certain light manufacturing functions with respect to such products, primarily
to service home center customers of the Company in the western United States.
Certain of the former TBP locations also perform some light manufacturing,
primarily with respect to shop windows, which are sold under the "Tennessee
Building Products" and "Titan Building Products" names.
 
    The Company's primary raw material is wood which the Company purchases
almost entirely in cut stock or higher grade form. The Company purchases
softwoods from a variety of suppliers located in Idaho, Washington, Oregon and
California and hardwoods from various suppliers in Tennessee and in the Great
Lakes region. The cost of solid, long clear lengths of the Company's traditional
softwoods and hardwoods has fluctuated during the last several years, generally
as a result of changes in supply and demand, and, in the case of softwood, as a
result of the curtailment of logging on public land. As a result the Company
continues to expand the utilization, where appropriate, of veneered and
laminated solid wood components in the manufacture of its products. The Company
believes that it is not dependent upon any single supplier for any of its raw
material. The Company has also begun a program of importing certain styles and
species of finished wood doors, primarily from the far east, in order to fill
out its product line offering.
 
    The Company's manufactured products are sold throughout most of the United
States through fourteen Company-operated distribution centers, independent
distributors, home center chains and other retail stores. The Company has
relationships with approximately 200 independent distributors and home
 
                                       33
<PAGE>
center chains, which, in 1995, purchased approximately 80% of the products
manufactured by the Company's manufacturing unit. Although the Company has
longstanding relationships with its independent distributors and home center
customers, some in excess of forty years, the Company does not have formal
distribution agreements with any of such parties. Such distribution
relationships may generally be terminated by either party at any time. The
Company's largest independent distributor purchased approximately 11% of the
products manufactured by the Company, accounting for approximately 3% of total
Company sales. The Company's largest home center chain customer purchased
approximately 23% of the products manufactured by the Company, accounting for
slightly less than 10% of total Company sales. The loss of one or more
independent distributors or home center chains may have a material adverse
effect on the Company.
 
    DISTRIBUTION.  The Company distributes specialty building products
manufactured by Morgan Manufacturing and by third parties, including, in nine of
the Company's fourteen distribution centers, Andersen window systems.
Approximately 10% of Morgan Distribution's sales are sales of
Company-manufactured products. The major products distributed by the
Company-operated distribution centers are Morgan doors, mantels and stairway
systems; Andersen premium window systems; Therma-Tru steel and composite doors;
flush doors; molded doors; wood bi-fold and louvered doors; and moldings. See
"--Properties" for a discussion of the Company-operated distribution centers.
 
    In 1995 approximately 78% of the Company's total sales were generated by
Company-operated distribution centers, including sales of products produced by
the Company's manufacturing operations. Andersen products, which are sold under
the "Andersen" trademark through nine of the Company's fourteen distribution
centers and which the Company has sold for about forty years, accounted for
approximately 40% of the Company's sales in 1995. Andersen produces high
quality, premium priced windows, and has been a technological leader in
developing energy-efficient window systems. Andersen has informed the Company
that it sells exclusively through distributors such as the Company. The
Company's agreement with Andersen grants to the Company the non-exclusive right
to distribute certain of Andersen's products in specified territories and
provides that Andersen can terminate any of the Company's distributorships at
any time upon 60 days notice. The Company believes that such non-exclusive
territory and termination provisions are Andersen's standard arrangements with
its distributors. See "Risk Factors--Relationship with Andersen."
 
    Recently, Andersen has determined to sell its Fibrex-TM- window systems
through retail stores aimed at the replacement window buyer, which retail stores
will be devoted exclusively to the promotion and sale of such systems. These
stores will be established in various areas throughout the country and will be
principally owned and operated by independent distributors. Andersen has
designated the Company to open the first such "Renewal-TM- by Andersen" store in
Overland Park, Kansas. Fibrex-TM- is a proprietary material developed by
Andersen that is made of a composite of wood fibers and vinyl and is considered
to be superior in certain characteristics to pure vinyl core window systems. In
the event the Kansas location is successful, the Company and Andersen may
consider establishing additional stores.
 
    The Company's distribution centers warehouse, assemble, and ship products to
customers,which are generally within a 150-mile radius of each center. All of
the Company's distribution centers are operated as stand-alone profit centers
and major supplier purchasing negotiations are controlled centrally in order to
obtain the best prices for total volume purchased and to minimize inventory
levels. Approximately 50% of the products sold through the Company's warehouses
(i.e., excluding direct shipments to distribution customers from manufacturers)
have been enhanced by value-added light manufacturing services provided by the
Company before shipping. For example, the Company assembles and pre-hangs door
systems and assembles and/or mulls window systems and specialty shaped windows.
The Company's assembly and modification allow the builder, contractor or
consumer to install pre-assembled units at a lower cost than modifying and
assembling component parts at the job site. At the Company's locations acquired
from TBP, the Company provides such value-added assembly and modification light
manufacturing services with respect to approximately 75% of the products sold.
Andersen window systems are not distributed through
 
                                       34
<PAGE>
the former TBP locations; however, the manufacturing of shop windows and window
components, which are then sold by the Company under the "Tennessee Building
Products" and the "Titan Building Products" names, is also performed at several
former TBP locations.
 
    The Company intends to grow its distribution business, including through
acquisitions, as opportunities permit. See "--Strategy" and "Risk
Factors--Acquisition Strategy."
 
    NATIONAL ACCOUNTS.  In 1995, Morgan National Accounts began serving large
retail chains by marketing and merchandising millwork and specialty building
products for Morgan Manufacturing and Morgan Distribution. This allows the
Company to offer such customers a single contact with respect to such customers'
entire buying and selling processes, and enables the Company to more effectively
participate in category management and to work with these accounts to develop a
more profitable product mix.
 
COMPETITION
 
    Manufacturers of residential specialty millwork products in the United
States are a highly fragmented group which management believes includes
approximately 2,000 companies with annual revenues ranging from less than $1.0
million to hundreds of millions of dollars. Competition in the residential
specialty building products market is substantial, both from within the United
States and from foreign manufacturers and importers of building products. The
Company has numerous competitors at the manufacturers' level in the interior and
exterior premium wood door market, although the Company believes that it has the
largest market share among the manufacturers of interior and exterior premium
wood panel doors. The Company believes that it competes with other manufacturers
on the basis of the breadth of its product lines, the reliability and speed of
its service and the quality and design of its products.
 
    The Company's distribution centers compete principally with other
distributors of specialty building products manufactured by third parties,
distributors of window systems, and manufacturers of specialty building products
which sell directly to the Company's target customers. For example, the Company
generally competes with up to two other distributors of Andersen products in
each territory in which the Company has been granted the right to distribute, as
well as manufacturers and distributors of premium wood window products that
compete with Andersen products. As in its manufacturing business, the Company
believes that it competes in the distribution arena primarily on the basis of
the breadth of its product lines, the quality and speed of its service and the
quality and design of its products. The Company also believes that it has a
leading position in premium interior and exterior doors and wood windows in the
market areas surrounding most of its distribution centers. The Company is also
committed to accommodating the purchase requirements of its customers by
providing value-added services which are tailored to address each customer's
unique needs.
 
    The Company's manufactured product lines and the Andersen window systems
that it distributes are positioned primarily at the premium price end of their
respective markets. In addition, the Company's agreement with Andersen restricts
the ability of the Company to offer for sale the window systems of other
manufacturers through those of the Company's distribution locations carrying
Andersen products. The Company believes, therefore, that producers and
distributors of lower priced or lower cost products may enjoy a competitive
advantage where price is the consumer's primary concern and that the Company may
be competitively disadvantaged in being restricted in offering its customers a
more varied product mix.
 
SALES AND MARKETING
 
    As of September 1, 1996, the Company employed approximately ten salespersons
with respect to its manufacturing operations, who sell directly to independent
distributors and approximately 119 salespersons with respect to its distribution
operations, who sell directly to building supply dealers, builders and
remodelers and pre-fabricated home manufacturers. In addition, as of September
1, 1996, Morgan National Accounts employed two salespersons who manage the
Company's relationships with large home center chains.
 
                                       35
<PAGE>
    Most of the Company's advertising and promotion for its manufactured
products is directed to the wholesale and retail trade through catalogs,
brochures, retail product displays, newspapers, trade magazines and trade shows.
In addition, the Company engages in a cooperative advertising program with its
distributors and dealers through brochures, product displays, radio and
television. Through its advertising program, the Company emphasizes the
residential improvement, maintenance and repair markets and promotes the Morgan
name and logos, and the Nicolai name and logo. The Company also trains
independent distributors and building supply dealers through seminars held at
its Oshkosh, Wisconsin marketing and training facility. In addition, certain
third-party manufacturers of products which the Company distributes, especially
Andersen, advertise both to trade and directly to the consumer through
nationwide print and television advertising.
 
BACKLOG
 
    The Company's backlogs of orders for manufactured products at December 31,
1994 and 1995 were approximately $7.3 million and $6.5 million, respectively. At
June 29, 1996, the Company's backlog for orders for manufactured products was
approximately $6.7 million. The Company anticipates that substantially all of
the backlog orders in existence at June 29, 1996 will be delivered by the end of
the current fiscal year. All of such current backlog orders are cancelable prior
to shipment from the factory. Backlog levels for manufactured products vary
during the course of the year because of the seasonality of the Company's
business. Customer orders at the Company's distribution centers are generally
filled within one to five days and, accordingly, there is no appreciable backlog
level with respect to the Company's distribution operations.
 
INTELLECTUAL PROPERTY
 
    The Company's name, the Morgan Doorman logo and the trade names, "Marquis,"
"GlassWrap," "Compression Glazed," and the Nicolai name and logo are registered
trademarks. The Company uses its stylized "M" logo and its trademarks and trade
names "Centry," "SwingSet," "Energy Guard," "Fire-Guard," "Sureguard,"
"Triomphe," "NORTHWOODS," "WHERE QUALITY COMES NATURALLY," "Tennessee Building
Products," "Titan Building Products," "Windows, Doors & More," "Tennessee
Kitchen and Bath," "Tennessee Glass Company" and "Tennessee Kitchen Center" in
connection with the sale of Company-manufactured products and/or the Company's
distribution operations. The Company considers its trademarks, trade names and
logos to be valuable to the conduct of its business. The Company has filed
several patent applications related to its new high-speed door assembly line
with the U.S. Patent and Trademark Office. The Company also owns certain patents
which it does not consider material to the operation of its business.
 
EMPLOYEES
 
    As of September 1, 1996 the Company employed 1,626 persons, of whom 535 were
employed at the Company's manufacturing facilities, 1,079 were employed at the
Company's distribution centers, and 12 were employed at the corporate
headquarters. Approximately 500 employees are represented by labor unions.
During 1995, the Company negotiated labor agreements at Birch Run, Michigan
which will terminate on November 6, 1998; Decatur, Illinois which will terminate
on July 15, 1998; Shawnee, Kansas which will terminate on March 31, 1998;
Scranton, Pennsylvania which will terminate on December 11, 1998; Mechanicsburg,
Pennsylvania which will terminate on February 19, 1998; and two agreements at
Oshkosh, Wisconsin which will terminate on May 10, 1998 and May 24, 1998,
respectively. The Company also negotiated labor agreements during 1996 at
Decatur, Illinois and West Chicago, Illinois, which will terminate on January 8,
1999 and January 15, 1999, respectively. All such agreements were negotiated
without any work interruption. Management believes that employee relationships
are generally good.
 
                                       36
<PAGE>
SEASONAL NATURE OF BUSINESS
 
    The building products industry is seasonal to some extent, particularly in
the Northeast and Midwest regions of the United States, where inclement weather
during the winter months usually reduces the level of building activity in the
improvement, maintenance and repair markets and in the new construction markets.
Since a high percentage of the Company's manufacturing overhead and expenses are
relatively fixed throughout the year, profits tend to be lower in quarters with
lower sales. The Company's lowest sales traditionally occur during the first and
fourth quarters.
 
PROPERTIES
 
    The Company operates the following facilities as of September 30, 1996:
 
<TABLE>
<CAPTION>
                                                                                            APPROXIMATE      LEASE
MANUFACTURING LOCATIONS                                                                     SQUARE FEET    EXPIRING
- ------------------------------------------------------------------------------------------  ------------  -----------
<S>                                                                                         <C>           <C>
Oshkosh, Wisconsin (2 facilities)
    Manufacturing Operations
    (28 buildings; 27.6 acres)............................................................      512,000(1)     (Owned)
    Manufacturing Division Office.........................................................       16,000         2000
Weed, California..........................................................................      417,605(2)       1999(3)
</TABLE>
 
<TABLE>
<CAPTION>
                                                                                            APPROXIMATE      LEASE
DISTRIBUTION AND SHOWROOM LOCATIONS                                                         SQUARE FEET    EXPIRING
- ------------------------------------------------------------------------------------------  ------------  -----------
<S>                                                                                         <C>           <C>
Birch Run, Michigan.......................................................................      113,022         2005
Charlotte, North Carolina.................................................................      115,010         2000
Chattanooga, Tennessee (3 facilities):
    Warehouse.............................................................................       20,000         2006
    Peachtree Planning Center (showroom)..................................................        2,100         1998
    Tennessee Kitchen & Bath (showroom)...................................................        2,200         1997(3)
Decatur, Illinois.........................................................................       93,000         2001(4)
Denver, Colorado..........................................................................       39,970         1997
Greenville (Greer), South Carolina........................................................       15,000         1999(4)
Harrisburg (Mechanicsburg), Pennsylvania (2 facilities):
    Office................................................................................       15,569         1998(4)
    Warehouse.............................................................................      134,906         2002(4)
Huntsville, Alabama (showroom)............................................................        1,737         1999
Kansas City, Kansas (2 facilities)
    Shawnee Warehouse.....................................................................       79,500         2000(4)
    Renewal-TM- by Andersen Center........................................................        2,860         1999
Nashville, Tennessee (2 facilities):
    Glass facility and Peachtree Planning Center (showroom)...............................       26,000         2000
    Warehouse and showroom................................................................      170,000         2011
Scranton (Dunmore), Pennsylvania..........................................................       80,917         1998(6)
Washington, D.C. (Gainesville, Virginia)..................................................       79,500         2006(4)
West Chicago, Illinois....................................................................      100,925         2001(3)
West Columbia (Cayce), South Carolina.....................................................       89,480         2001(3)
Wilmington (Newark), Delaware.............................................................       97,421         2000(3)
</TABLE>
 
- ------------------------
 
(1) This manufacturing facility is owned by the Company and is subject to a
    mortgage in connection with certain industrial revenue bonds. See Note 5 to
    Notes to Annual Consolidated Financial Statements of the Company. All other
    manufacturing facilities and all of the distribution facilities are leased
    by the Company.
 
                                       37
<PAGE>
(2) In 1990, the Company ceased production of fir doors at this facility. In May
    1994, the Company ceased production of veneer at this location. The Company
    continues to use approximately 50,000 square feet for patio door assembly
    and warehousing. The Company has sublet 50,000 square feet to a third party.
 
(3) Optional renewal term of five years or less.
 
(4) Optional renewal term in excess of five years.
 
(5) The Company recently renewed the lease reducing the square footage from
    94,500.
 
(6) In October 1994, the Company has sublet 31,025 square feet to a third party.
 
    Facility leases generally provide for fixed monthly rental payments, plus
the payment, in most cases, of real estate taxes, utilities, liability insurance
and maintenance. In a few locations, the leases provide escalation clauses
requiring the payment of additional rent according to certain indices or in
specified amounts. The termination dates of these leases vary widely. See Note 6
of Notes to Annual Consolidated Financial Statements of the Company and Note 6
to Notes to Consolidated Financial Statements of TBP, respectively. The Company
believes that its distribution facilities and manufacturing capacity are
sufficient to serve its needs in its existing markets, subject to the completed
installation and start-up of the Company's new high-speed door assembly line.
See "Risk Factors--Consolidation of Manufacturing Operations."
 
    The Company's corporate headquarters are located in Williamsburg, Virginia.
The lease for the corporate headquarters location expires in the year 2002 and
covers approximately 6,909 square feet of space.
 
LEGAL PROCEEDINGS
 
    The Company is not involved in any material pending legal proceedings.
 
                                       38
<PAGE>
                                   MANAGEMENT
 
    The following table sets forth the names and ages of the executive officers
and directors of the Company as of September 30, 1996. Company officers are
appointed by the Board of Directors and such appointments are effective until
resignation or earlier removal by the Board of Directors.
 
<TABLE>
<CAPTION>
NAME                                                      AGE                            POSITION
- ----------------------------------------------------     -----     ----------------------------------------------------
<S>                                                   <C>          <C>
Frank J. Hawley, Jr.................................          68   Chairman of the Board; Director
Larry R. Robinette..................................          52   President and Chief Executive Officer; Director
Douglas H. MacMillan................................          50   Vice President, Chief Financial Officer and
                                                                     Secretary
Dennis C. Hood......................................          59   Senior Vice President--Human Resources and
                                                                     Administration
Peter Balint........................................          47   Executive Vice President--Market Development and
                                                                     National Accounts
David A. Braun......................................          39   Vice President and President--Morgan Distribution
Dawn E. Neuman......................................          34   Treasurer and Assistant Secretary
John S. Crowley.....................................          73   Director
Howard G. Haas......................................          72   Director
William R. Holland..................................          57   Director
Alton F. Doody, Jr..................................          61   Director
Edward T. Tokar.....................................          49   Director
Byron H. Tony Stebbins..............................          64   Director
Patrick J. McDonough, Jr............................          65   Director
</TABLE>
 
    Mr. Hawley has been Chairman of the Board and a director of the Company
since December 1983. Since 1982, he has been the managing partner of Laurel
Partners, the general partner of Saugatuck, a venture capital partnership and an
affiliate of the Company. Since September 1986, he has been the managing partner
of Bedford Partners, the general partner of Saugatuck Capital Company Limited
Partnership II ("Saugatuck II"), a venture capital partnership. Since October
1992, he has been the managing partner of Greyrock Partners Limited Partnership,
the general partner of Saugatuck Capital Company Limited Partnership III
("Saugatuck III"), a venture capital partnership. Since September 1986, he has
been president and principal stockholder of Saugatuck Associates, Inc.
("Saugatuck Associates"), a risk capital management firm which provides
investment advice and assistance to Saugatuck, and since October 1992 Mr. Hawley
has been the president and principal shareholder of Saugatuck Associates II,
Inc., a risk capital management firm which provides investment advice and
assistance to Saugatuck III.
 
    Mr. Robinette was appointed President and Chief Executive Officer of Morgan
Products Ltd. on September 6, 1994. He was the President and CEO of Anchor
Hocking Packaging of Cincinnati, Ohio, a subsidiary of CarnaudMetalbox, from
1993 to 1994. From 1990 until Anchor Hocking Packaging was acquired in 1993 by
CarnaudMetalbox from Newell Company, Mr. Robinette served as its President. He
was President of Anchor Industrial Glass of Lancaster, Ohio from 1989 until
1990. From 1987 to 1989, Mr. Robinette was the Vice President of Operations and
OEM Sales at Mirro Co., a subsidiary of Newell Company, and from 1986 to 1987,
he served as Vice President of Operations, Corporate Staff of Newell Company.
From 1983 to 1986, Mr. Robinette was the Vice President of Operations of Newell
Window Furnishings. From 1980 to 1983, he served as the Vice President of
Operations of the EZ Paintr Division of Newell Company. Prior to 1980, Mr.
Robinette was employed at General Motors. Mr. Robinette has been a director of
the Company since November of 1994.
 
    Mr. MacMillan joined the Company in August 1991 as Vice President, Chief
Financial Officer and Secretary of the Company. From 1987 to July 1991, he was
the Chief Financial Officer of Varlen
 
                                       39
<PAGE>
Corporation, a diversified manufacturer serving the scientific instrument,
automotive, heavy truck and railroad markets. From 1981 to 1987, he held various
executive financial positions with Sealy Incorporated.
 
    Mr. Hood was appointed Senior Vice President of Human Resources and
Administration of the Company in December 1994. Mr. Hood joined the Company as
Vice President-Human Resources in June 1986. From January 1985 until he joined
the Company, Mr. Hood was Vice President-Human Resources of the Air Systems
Division of the Trane Company, a subsidiary of American Standard, Inc., engaged
in the manufacture of commercial and residential heating and air conditioning
equipment. From March 1978 until January 1985, Mr. Hood was manager of
industrial relations, branch operations of the Trane Company.
 
    Mr. Balint was appointed Executive Vice President of Market Development and
National Accounts of the Company effective as of September 30, 1996. Prior to
his appointment to his current position, Mr. Balint served as President of the
Company's manufacturing unit. From 1992 to May 1995, Mr. Balint served as Vice
President of Sales and Marketing for the SNE Enterprises Division of Plygem
Industries. From 1983 to 1992, Mr. Balint held various marketing and managerial
positions with Sherwin-Williams Corporation. From 1974 to 1983, Mr. Balint
served in various managerial positions with EZ Paintr, a division of the Newell
Company.
 
    Mr. Braun was appointed Vice President of the Company and President of the
Company's distribution unit on May 15, 1996. From August of 1995 to May 15,
1996, Mr. Braun served as Vice President and Controller of the Company's
distribution unit. Prior to that Mr. Braun served as Division Controller of
RobertShaw Controls from 1994 to August of 1995. Mr. Braun served as Senior Vice
President of Lisa Frank, Inc. from 1993 to 1994 and served as Vice President and
Chief Financial Officer of HGP Industries, Inc. since 1991. From 1987 to 1991,
Mr. Braun served as Vice President and Controller of EZ Paintr, a division of
the Newell Company. From 1986 to 1987 he served in various managerial positions
at EZ Paintr.
 
    Ms. Neuman was appointed Treasurer and Assistant Secretary in May 1995. From
May 1994 to May 1995, she was Assistant Treasurer and Assistant Secretary, from
July 1989 to May 1994 she was the Company's Tax Manager, and from May 1988 to
June 1989 she was the Senior Tax and Benefits Specialist. Prior to joining the
Company, she was a tax consultant with Price Waterhouse from August 1984 to May
1988.
 
    Mr. Crowley has been a private investor since 1994 and served as Managing
Director of Saugatuck Associates from 1987 to 1993. From 1983 to 1987 he was the
organizer and General Partner of Round Hill Associates, a private investment
fund engaged in management buyouts, and president of Round Hill Associates
Management Company. Mr. Crowley is also a director of General Housewares Corp.
Mr. Crowley has been a director of the Company since November 1986.
 
    Mr. Haas has been Chairman of Howard G. Haas Associates, a consulting firm,
since 1986. From 1967 to 1986 Mr. Haas was the President and Chief Executive
Officer of Sealy Incorporated; Mr. Haas is also a member of the faculty of the
Graduate School of Business at the University of Chicago. Mr. Haas has been a
director of the Company since September 1987.
 
    Mr. Holland has been Chairman of the Board and Chief Executive Officer of
United Dominion Industries, a diversified manufacturing company since 1987;
prior to 1987 he served in various senior executive positions with such company.
Mr. Holland has been a director of the Company since July 1991.
 
    Dr. Doody is the Founder and Chairman of the Doody Group (since November,
1990), a New Orleans, Louisiana consulting firm serving consumer goods
manufacturers and retailers throughout the world. Dr. Doody was co-founder of
Management Horizons, Inc., a marketing consulting firm, now a division of Price
Waterhouse. He also founded Applied Retail Systems. He serves as a director on
several boards, including Newell Company; Grant Investments, Inc.; and Hyde Park
Restaurants, Inc. He is a
 
                                       40
<PAGE>
Senior Fellow at the A.B. Freeman School of Business, Tulane University, and a
member of the Dean's advisory Council. Dr. Doody has been a Director of the
Company since November 1994.
 
    Mr. Tokar has been, from 1985 to present, Vice President-Investments,
AlliedSignal Inc., responsible for the overall investment management of employee
benefit asset funds worldwide. Mr. Tokar has been employed at AlliedSignal since
1977 in various management positions. He is a director of Noel Group, Inc., a
trustee of the Morgan Grenfell Investment Funds, an advisor to various
investment partnerships, and a trustee of the College of William and Mary. Mr.
Tokar has been a director of the Company since November 1994.
 
    Mr. Stebbins has been, from 1986 to present, Senior Vice President--Market
Development, at Newell Company. Mr. Stebbins has been employed at Newell since
1973 in various executive positions. He has served on numerous professional and
corporate boards including the Hardware, Home Improvement Council--City of Hope;
American Hardware Manufacturers Association; the President's Council of the Home
Center Industry; and the Hardware Marketing Council. Mr. Stebbins has been a
director of the Company since November 1994.
 
    Mr. McDonough has been, from 1988 to present, Chairman and CEO of Olympic
Manufacturing Group, Inc., a private company located in Massachusetts. He spent
22 years with the Black & Decker Manufacturing Company; his last two assignments
were as President of the U.S. company and Chief Administrative Officer in the
Office of the CEO. After leaving Black & Decker, he formed McDonough &
Associates, a management consulting firm that specialized in corporate strategic
planning and re-engineering. Mr. McDonough has been a Director of the Company
since November 1994.
 
    Mr. Brett D. Hoyt served as Vice President of the Company and President of
the Company's manufacturing unit from September 30, 1996 until his death on
October 18, 1996. The Company has commenced a search for a new President of
Morgan Manufacturing. Mr. Robinette has assumed the responsibilities of
President of Morgan Manufacturing until such time as a replacement has been
named.
 
    FAMILY RELATIONSHIPS.  There is no family relationship between any of the
Company's directors or executive officers.
 
                                       41
<PAGE>
EXECUTIVE COMPENSATION
 
    The following table sets forth information with respect to all cash and
non-cash compensation for services rendered to the Company in all capacities for
fiscal years 1995, 1994, and 1993, of those persons who were, at December 31,
1995 (i) the Chief Executive Officer and (ii) the other three most highly
compensated executive officers of the Company. No other executive officer of the
Company had a total salary plus bonus exceeding $100,000 in 1995.
 
                           SUMMARY COMPENSATION TABLE
<TABLE>
<CAPTION>
                                               ANNUAL COMPENSATION(1)                        LONG-TERM COMPENSATION
                                    --------------------------------------------     ---------------------------------------
<S>                        <C>      <C>       <C>                <C>                 <C>             <C>           <C>
                                                                                      RESTRICTED      AWARDS OF
   NAME AND PRINCIPAL                                             OTHER ANNUAL           STOCK          STOCK      LONG-TERM
        POSITION           YEAR      SALARY       BONUS          COMPENSATION(2)        AWARDS         OPTIONS      PAYOUTS
- -------------------------  ----     --------  -------------      ---------------     -------------   -----------   ---------
Larry R. Robinette.......  1995     $350,000  $           0         $432,423(4)       $      0         20,000         $0
  President, Chief
    Executive              1994(5)  $113,077  $     186,440         $  1,792          $700,000(6)     250,000         $0
  Officer and Director
 
Douglas H. MacMillan.....  1995     $197,522  $           0         $199,567(7)       $      0         10,000         $0
  Vice President, Chief
    Financial              1994     $189,042  $      62,311(8)      $  6,008          $      0         70,000(9)      $0
  Officer and Secretary    1993     $186,923  $           0         $  5,104          $      0              0         $0
 
Dennis C. Hood...........  1995     $150,020  $      19,500(8)      $112,075(10)      $      0         10,000         $0
  Senior Vice President--  1994     $124,632  $      47,325(8)      $  6,093          $      0         55,000(9)      $0
  Human Resources and      1993     $118,256  $           0         $  5,321          $      0              0         $0
  Administration
 
Peter Balint.............  1995(11) $126,935  $      40,000(12)     $ 82,947(13)      $      0         50,000         $0
  Executive Vice
    President--
  Market Development and
  National Accounts
 
<CAPTION>
<S>                        <C>
   NAME AND PRINCIPAL         ALL OTHER
        POSITION           COMPENSATION(3)
- -------------------------  ---------------
Larry R. Robinette.......      $11,593
  President, Chief
    Executive                  $ 3,393
  Officer and Director
Douglas H. MacMillan.....      $ 7,670
  Vice President, Chief
    Financial                  $ 5,671
  Officer and Secretary        $ 5,815
Dennis C. Hood...........      $ 5,828
  Senior Vice President--      $ 3,739
  Human Resources and          $ 3,682
  Administration
Peter Balint.............      $ 3,231
  Executive Vice
    President--
  Market Development and
  National Accounts
</TABLE>
 
- ------------------------
 
(1) Includes amounts earned in the respective fiscal year, whether or not
    deferred.
 
(2) Represents payments by the Company for moving expenses, excess life
    insurance, leased automobiles, tax preparation fees, personal financial
    planning fees, and tax gross-up on amounts included in taxable compensation
    (other than salary and bonuses).
 
(3) Represents contributions by the Company under Section 401(k) of the Code
    pursuant to the 401(k) Plan, as well as excess 401(k) amounts contributed in
    excess of permitted 401(k) contributions under the Deferred Compensation
    Plan.
 
(4) Includes $338,719 of moving expenses paid on Mr. Robinette's behalf and
    $74,746 of tax gross-up.
 
(5) Represents Mr. Robinette's compensation in 1994 from September 6, 1994
    through December 31, 1994.
 
(6) Includes 140,000 restricted shares of Common Stock granted to a trust for
    the benefit of Mr. Robinette in 1994 as an incentive to join the Company
    with a then fair market value of $5.00 per share. The value of these shares
    at December 31, 1995 was $822,500. The Company has never paid cash dividends
    on its Common Stock, but, if paid, Mr. Robinette's shares would be entitled
    to receive such dividends.
 
(7) Includes $139,807 of moving expenses paid on Mr. MacMillan's behalf and
    $43,456 of tax gross-up.
 
(8) Pursuant to binding elections previously made, a portion of each named
    executive officer's bonus was deferred for the purchase of Convertible
    Appreciation Rights (CARs), which can accrue value in connection with
    improvements in stockholder value.
 
(9) This includes repriced options. On August 31, 1994, the Board of Directors
    approved the repricing to fair market value of officer options with grant
    dates of August 9, 1991 and May 20, 1992.
 
(10) Includes $69,516 of moving expenses paid on Mr. Hood's behalf and $26,730
    of tax gross-up.
 
(11) Represents Mr. Balint's compensation in 1995 from May 15, 1995 through
    December 31, 1995.
 
(12) Represents a signing bonus paid to Mr. Balint pursuant to his employment
    agreement.
 
(13) Includes $50,178 of moving expenses paid on Mr. Balint's behalf and $29,009
    of tax gross-up.
 
                                       42
<PAGE>
                           OPTION/SAR GRANTS IN 1995
 
<TABLE>
<CAPTION>
                                                                                                      ALTERNATIVE TO
                                                                                                            5%
                                       NUMBER OF      % OF TOTAL                                         AND 10%
                                        SHARES       OPTIONS/ SARS                                    APPRECIATION:
                                      UNDERLYING      GRANTED TO      EXERCISE                          GRANT DATE
                                     OPTIONS/SARS    EMPLOYEES IN       PRICE        EXPIRATION          PRESENT
NAME                                    GRANTED     FISCAL YEAR(1)   $/SHARE(2)         DATE            VALUE $(3)
- -----------------------------------  -------------  ---------------  -----------  -----------------  ----------------
<S>                                  <C>            <C>              <C>          <C>                <C>
Larry R. Robinette.................       20,000             7.5%     $    5.75   August 4, 2005       $     78,000
Douglas H. MacMillan...............       10,000             3.7%          5.75   August 4, 2005             39,000
Dennis C. Hood.....................       10,000             3.7%          5.75   August 4, 2005             39,000
Peter Balint.......................       50,000            18.7%          5.75   August 4, 2005            195,000
</TABLE>
 
- ------------------------
 
(1) Based on 267,500 total options granted to employees in 1995.
 
(2) All exercise prices are equal to fair market value on the date of grant.
 
(3) The estimated grant date present values reflected in the above table are
    determined using the Black-Scholes model. The material assumptions and
    adjustments incorporated in the Black-Scholes model in estimating the values
    of the options reflected in the above table include:
 
    (a) Exercise prices on the options are equal to the fair market value of the
       underlying stock on the dates of the grant.
 
    (b) The option term of ten years.
 
    (c) Interest rates that represent the interest rate on a U.S. Treasury
       security on the dates of grant with maturity dates corresponding to those
       of the option terms.
 
    (d) Volatilities calculated using daily stock prices for the one-year period
       prior to the grant dates.
 
    (e) Dividends at the rate of $0.00 per share representing the annualized
       dividends paid with respect to a share of Common Stock at the dates of
       grant. The Company has never paid a cash dividend with respect to Common
       Stock.
 
               OPTION EXERCISES IN 1995 AND YEAR-END OPTION VALUE
 
    The following table sets forth certain information as to the individuals
listed in the Summary Compensation Table with regard to stock options exercised
during the fiscal year and year-end option value as of December 31, 1995.
<TABLE>
<CAPTION>
                                                                                                            VALUE OF
                                                                                                           UNEXERCISED
                                                                                                             IN THE
                                                                                                              MONEY
                                                                                       NUMBER OF             OPTIONS
                                                                                   SHARES UNDERLYING         HELD AT
                                                 NUMBER OF                        UNEXERCISED OPTIONS        FISCAL
                                                  SHARES                        HELD AT FISCAL YEAR-END    YEAR- END(1)
                                                ACQUIRED ON         VALUE      --------------------------  -----------
NAME                                             EXERCISE         REALIZED     EXERCISABLE  UNEXERCISABLE  EXERCISABLE
- -------------------------------------------  -----------------  -------------  -----------  -------------  -----------
<S>                                          <C>                <C>            <C>          <C>            <C>
Larry R. Robinette.........................              0        $       0       125,000        145,000    $ 109,375
Douglas H. MacMillan.......................              0        $       0        70,000         10,000    $  27,499
Dennis C. Hood.............................              0        $       0        61,333         16,667    $  15,416
Peter Balint...............................              0        $       0        16,667         33,333    $   2,083
 
<CAPTION>
 
NAME                                         UNEXERCISABLE
- -------------------------------------------  -------------
<S>                                          <C>
Larry R. Robinette.........................   $   111,875
Douglas H. MacMillan.......................   $     1,251
Dennis C. Hood.............................   $     2,084
Peter Balint...............................   $     4,167
</TABLE>
 
- ------------------------
 
(1) Total value of options based on the Common Stock's closing price on the New
    York Stock Exchange of $5.875 as of December 29, 1995.
 
                                       43
<PAGE>
EMPLOYMENT AGREEMENTS
 
    Effective September 6, 1994, the Company and Mr. Robinette entered into an
employment agreement. Pursuant to the agreement, Mr. Robinette is employed as
President and Chief Executive Officer of the Company through December 31, 1997
and receives an annual base salary of $350,000. Mr. Robinette is furnished with
the use of a Company automobile and participation in group health, term life
insurance and other employee benefit plans available to other executive
personnel. He is eligible for four weeks paid vacation in each calendar year. He
is also eligible to participate in the Bonus Plan (as defined below under
"--Employee Benefits"). In addition, Mr. Robinette received a signing bonus of
$150,000. As part of this agreement, Mr. Robinette was awarded an option to
purchase 250,000 shares of Common Stock under the Stock Option Plan at an
exercise price of $5.00 per share which was the fair market value on the date of
grant. These options vest over a three-year period, with 25% vesting immediately
upon employment and 25%, 35% and 15% vesting on each of August 19, 1995, 1996
and 1997, respectively. In addition, a trust for Mr. Robinette's benefit was
granted 140,000 restricted shares of stock at a then fair market value of $5.00
per share. These shares vest 33 1/3% per year for three years beginning on
August 19, 1994. Under the trust agreement, the restricted shares will vest
automatically upon termination as a result of death or disability, termination
as a result of any reason other than cause (as defined therein), or termination
as a result of the acquisition by a third party of all of the assets or
outstanding voting stock of the Company. After the expiration of the initial
term of Mr. Robinette's employment on December 31, 1997, the term of his
employment will automatically renew for successive one year terms, unless either
party delivers written notice of its desire not to renew 180 days prior to the
end of such term. The agreement provides that if the Company elects not to renew
the term of Mr. Robinette's agreement at the end of the initial term or any
renewal term, Mr. Robinette will continue to receive base salary for a period of
one year.
 
    On May 1, 1995, the Company and Mr. Balint entered into an employment
agreement. Pursuant to the agreement, Mr. Balint receives an annual base salary
of $200,000. Mr. Balint is furnished with the use of a Company automobile and
participation in group health, term life insurance and other employee benefit
plans available to other executive personnel. He is eligible for four weeks paid
vacation in each calendar year. He is also eligible to participate in the Bonus
Plan. In addition, Mr. Balint received a signing bonus of $40,000 in 1995.
Pursuant to the agreement, Mr. Balint was awarded an option to purchase 50,000
shares of Common Stock under the Stock Option Plan at an exercise price of $5.75
which was equal to the fair market value on the date of grant. These options
vest 33 1/3% per year for three years beginning on May 17, 1995. If Mr. Balint's
employment by the Company is terminated prior to May 1, 1997, he will be
eligible for severance pay equal to his base salary for twelve months. This
severance arrangement is not applicable if Mr. Balint is terminated for cause,
or because of death, disability, voluntary retirement or resignation.
 
SEVERANCE PLANS
 
    The Company has provided a Special Severance/Retention Plan for Messrs.
Robinette, MacMillan and Hood. This plan provides for severance benefits in the
event a participant is involuntarily terminated for any reason other than cause,
or where a participant voluntarily terminates for certain prescribed reasons
outlined in the plan. If terminated, the participant will receive severance pay
equal to two times the sum of the participant's base salary and the average
bonus award earned in the three fiscal years prior to the date of the
termination. Participants terminated are also eligible to continue the full
fringe benefit program for a twenty-four month period. If Mr. Robinette receives
benefits under this Plan, he will not be eligible for severance under his
employment agreement.
 
    In addition, the Company has adopted a special policy providing for
severance payments in the event of an acquisition. Under this policy, which is
applicable to Messrs. Robinette, MacMillan and Hood, an acquisition is defined
as a change of management or control where (a) at least 35% of the Common Stock
is redeemed by the Company, purchased by any person or exchanged for shares in
any other corporation; or (b) at least 51% of the Company's assets are acquired
by any person; or (c) during any period of two
 
                                       44
<PAGE>
consecutive years, individuals who at the beginning of such period constitute
the board (and any new director whose election by the Company's stockholders was
approved by a vote of at least two-thirds of the directors then still in office
who were either directors at the beginning of the period or were similarly
elected) cease, for any reason, to constitute a majority thereof; or (d) the
Company is merged or consolidated with or into another corporation. Should the
employment of any of these executives be terminated within thirty months
following an acquisition, the executive will be paid a severance benefit equal
to two and one-half times the sum of his annual base salary then in effect and
the average bonus earned over the three fiscal years prior to termination. In
addition, the terminated executive would receive a full year's bonus at the
targeted level, as determined under the Bonus Plan. Further, such terminated
executive would receive any unused or accrued vacation pay, and would be
eligible to receive those fringe benefits he had been receiving prior to his
termination for a period of thirty months. In order to avoid the imposition of
excise taxes, participants' benefits are capped at the "golden parachute" excise
tax limit set forth in Section 280G of the Internal Revenue Code (unless
removing the cap results in a greater after-tax benefit to the participant). In
exchange for this severance benefit, the covered executive, for a period of
twenty-four calendar months after termination shall not, directly or indirectly:
(i) use, attempt to use, disclose or otherwise make known to any person or
entity knowledge or information of which the executive became aware during his
employment including lists of customers or suppliers, trade secrets or similar
information and information of a confidential nature including, without
limitation, information relating to the business, properties, accounting or
similar functions of the Company, (ii) engage or become interested in any
business conducted by the Company, and (iii) employ, retain or arrange to
participate in the employment of any person who is an employee or consultant of
the Company or its affiliates.
 
EMPLOYEE BENEFITS
 
    STOCK OPTION PLAN.  In June 1985, the Company adopted the Morgan Products
Ltd. Incentive Stock Option Plan (the "Stock Option Plan") which, as amended,
provides for the issuance of options at a price determined by the Compensation
Committee, a committee of the Board of Directors, which cannot be less than the
fair market value at the date of grant.
 
    As of September 20, 1996, an aggregate of 900,000 shares were authorized
under the Stock Option Plan, options for an aggregate of 743,500 were
outstanding with exercise prices ranging from $5.00 to $6.625 and options for
106,700 shares of Common Stock had been exercised leaving 49,800 shares
available for future grants. The options granted become exercisable immediately
or in two, three, four, or five installments from the date of grant, and all of
the options granted expire no more than ten years from the date of grant.
 
    All options granted under the Stock Option Plan must be evidenced by an
option agreement between the Company and the option recipient embodying all of
the terms and conditions of the option grant, provided that no option shall be
transferable or assignable other than by will or laws of descent and
distribution. See "--Summary Compensation Table," "--Options/SAR Grants in 1995"
and "--Option Exercises in 1995 and Year-end Option Value" for a discussion of
participation by Messrs. Robinette, MacMillan, Hood and Balint in the Stock
Option Plan.
 
    The Company granted an option to Mr. Hoyt, Vice President of the Company and
President of Morgan Manufacturing from September 30, 1996 until his death on
October 18, 1996, to purchase 90,000 shares of the Company's Common Stock with
an exercise price of the fair market value per share on the date of grant. Such
commitment was made to Mr. Hoyt to induce him to become an employee of the
Company and was not granted to Mr. Hoyt pursuant to the Stock Option Plan. Mr.
Hoyt's option vested 25% immediately upon grant and will be exercisable by his
estate until the expiration of twelve months from the date of his death.
 
    EXECUTIVE PERFORMANCE INCENTIVE PLAN AND CERTAIN OTHER BONUSES.  On November
3, 1994, the Company adopted the Executive Performance Incentive Plan, as
amended (the "Bonus Plan") which provides
 
                                       45
<PAGE>
for a bonus to executive officers is an amount equal to 50% of their base salary
upon attainment of the target goal. The targets are tied directly to the
Company's or business unit's attainment of a pre-specified earnings goal. The
maximum incentive to any executive under the Bonus Plan is equal to 70% of the
executive's base salary in any one calendar year, and no payment is made if an
achievement level of 80% of the targeted goal is not met.
 
    Since Company performance in 1995 was below the minimum threshold of 80% of
the targeted goal, no bonuses were paid to any executive officer under the Bonus
Plan for the 1995 year. However, as noted above under "--Employment Agreements,"
Mr. Balint received a signing bonus of $40,000 as part of his employment
agreement, and Mr. Hood received a discretionary bonus of $19,500 due to the
achievement of specific objectives established for his functional area in 1995.
 
    401(K) PLAN.  Pursuant to the Company's Profit Sharing Savings and
Retirement Plan (the "401(k) Plan"), in which all salaried employees and certain
groups of hourly employees participate, the Company matches fifty percent of
participant contributions to the 401(k) Plan. Company contributions are limited
to three percent of the participant's total compensation. At the discretion of
the Board of Directors, the Company may make additional contributions. Profit
sharing costs and the Company's matching contributions to the 401(k) Plan
charged to operations were $1.1 million and $.4 million for 1994 and 1995,
respectively. Plan assets consist of equity and fixed income securities and
insurance annuity contracts.
 
COMPENSATION OF DIRECTORS
 
    All directors receive reimbursement for all expenses incurred in connection
with attendance at board meetings and all directors, other than Messrs. Hawley
and Robinette, receive a fee of $1,500 per meeting of the board, $1,500 per
committee meeting, and a retainer of $3,000 per quarter. Non-employee directors
are also entitled to receive stock options under the Non-employee Director Stock
Option Plan (the "Director Plan") adopted in May 1992. The Director Plan
provides for the automatic grant of non-qualified stock options to purchase
1,000 shares of Common Stock at a purchase price equal to the fair market value
at the date of grant upon a non-employee Director's election or re-election to
the Board of Directors. An aggregate of 50,000 shares of Common Stock is
available for grant under the Director Plan. The options granted become
exercisable in three annual installments from the date of grant, and all of the
options granted expire ten years from the date of grant. As of the date of this
Prospectus a total aggregate of 23,000 options had been granted under the
Director Plan. After the Offering, Mr. Hawley will receive an annual chairman's
fee of $100,000 and will become eligible to receive grants of options under the
Director Plan. See "Security Ownership and Certain Beneficial Owners and
Management."
 
COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION
 
    The Compensation Committee consists of Messrs. Hawley, Holland, and
Stebbins. Mr. Hawley is an officer of the Company and may be considered an
employee of the Company. Mr. Hawley receives reimbursement for all expenses
incurred in connection with attendance at board meetings and as of the
completion of the Offering, Mr. Hawley will receive an annual chairman's fee of
$100,000. See "Certain Transactions" for a further description of insider
participation.
 
                                       46
<PAGE>
         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
 
    The following table sets forth, as of September 20, 1996, the number of
shares of Common Stock owned beneficially, to the knowledge of the Company, by
each beneficial owner of more than 5.0% of the Common Stock, by each director,
by each named executive officer, and by all executive officers and directors of
the Company as a group. Unless otherwise indicated in a footnote, each person
listed in the table possesses sole voting and investment power with respect to
the shares indicated.
 
<TABLE>
<CAPTION>
                                                                                                       PERCENTAGE
NAME AND ADDRESS OF                                                                NUMBER                  OF
  BENEFICIAL OWNER                                                                OF SHARES           COMMON STOCK
- --------------------------------------------------------------------------------  ---------           ------------
<S>                                                                               <C>                 <C>
Saugatuck Capital Company.......................................................  2,028,652(1)(2)           23.5%
  Limited Partnership
  One Canterbury Green
  Stamford, CT 06901
Laurel Partners.................................................................  2,028,652(1)(2)           23.5
  One Canterbury Green
    Stamford, CT 06901
Frank J. Hawley, Jr. ...........................................................  2,078,652(1)(2)           24.0
  One Canterbury Green
    Stamford, CT 06901
Owen S. Crihfield...............................................................  2,028,652(1)(2)           23.5
  One Canterbury Green
    Stamford, CT 06901
The Parnassus Fund..............................................................    940,000(3)              10.9
  One Market
    Stuart Tower, Suite 1600
    San Francisco, CA 94105
Heartland Advisors, Inc. .......................................................    861,800(4)              10.0
  790 North Milwaukee Street
  Milwaukee, WI 53202
Pioneering Management Corporation...............................................    835,600(5)               9.7
  Sixty State Street
  Boston, MA 02109-1820
Dimensional Fund Advisors Inc. .................................................    439,800(6)               5.1
  1299 Ocean Avenue, 11th Floor
  Santa Monica, CA 90401
Peter Balint....................................................................     33,383(7)           *
David A. Braun..................................................................     13,333(8)           *
John S. Crowley.................................................................      3,000(9)           *
Alton F. Doody, Jr. ............................................................      3,433(10)          *
Howard G. Haas..................................................................      6,900(11)          *
William R. Holland..............................................................      3,500(12)          *
Dennis C. Hood..................................................................     71,300(13)          *
Douglas H. MacMillan............................................................     80,333(14)          *
Patrick J. McDonough, Jr. ......................................................        333(15)          *
Dawn E. Neuman..................................................................      8,903(16)          *
Larry R. Robinette..............................................................    219,167(17)              2.5
Byron H. Tony Stebbins..........................................................        333(18)          *
Edward T. Tokar.................................................................      2,333(19)          *
All Directors and Executive Officers as a group (14 persons)....................  2,524,903(20)             29.2
</TABLE>
 
- ------------------------
 
*   Number equals less than one percent (1%) of outstanding shares of Common
    Stock.
 
(1) This number includes an aggregate of 28,652 shares beneficially owned (as
    such term is defined under Rule 13d-3 under the Securities Exchange Act of
    1934, as amended) by George T. Brophy, J. Phillipe
 
                                       47
<PAGE>
    Latreille, Robert L. Slagle, Dan S. Schriber, Donald C. Houghton and George
    E. Mangarelli, each a former employee of the Company, as to which Saugatuck
    may be deemed, as of September 20, 1996, to have shared power to vote or
    direct the voting of and shared power to dispose or direct the disposition
    of pursuant to the terms of a Stockholders Agreement (Restated) dated as of
    January 13, 1984, as amended (the "Stockholders Agreement"). The
    Stockholders Agreement will cease, upon the completion of this Offering and
    the sale or distribution by Saugatuck of all its Shares, to be effective.
    See "Selling Shareholder" for a discussion of percentage ownership of shares
    of Common Stock immediately following the Offering by Saugatuck, Laurel
    Partners, Mr. Hawley and Mr. Crihfield.
 
   
(2) Messrs. Hawley and Crihfield are deemed to be the beneficial owners of these
    shares by virtue of their being general partners of Laurel Partners, the
    general partner of Saugatuck. In addition, Mr. Hawley is an officer and
    director of the Company. Laurel Partners is deemed to be the beneficial
    owner of these shares by virtue of its being the general partner of
    Saugatuck. In addition, the shares beneficially owned by Mr. Hawley include
    50,000 shares owned individually. Immediately following the Offering, Mr.
    Hawley and Mr. Crihfield will have beneficial ownership of approximately
    1.2% and .02%, respectively, of the total number of shares of Common Stock
    then outstanding (assuming that the Underwriters' over-allotment option is
    not exercised), unless such parties purchase additional Shares in the
    Offering.
    
 
(3) Based on information filed with the Securities and Exchange Commission, The
    Parnassus Fund has sole voting power but no dispositive power with respect
    to these shares. Immediately following the Offering, The Parnassus Fund will
    have beneficial ownership of approximately 9.3% of the total number of
    shares of Common Stock then outstanding (assuming that the Underwriters'
    over-allotment option is not exercised), unless such party purchases
    additional Shares in the Offering.
 
(4) Based on information filed with the Securities and Exchange Commission,
    Heartland Advisors, Inc. has sole voting power with respect to 847,200
    shares and sole dispositive power over 861,800 shares. Immediately following
    the Offering, Heartland Advisors, Inc. will have beneficial ownership of
    approximately 8.5% of the total number of shares of Common Stock then
    outstanding (assuming that the Underwriters' over-allotment option is not
    exercised), unless such party purchases additional Shares in the Offering.
 
(5) Based on information filed with the Securities and Exchange Commission,
    Pioneering Management Corporation has sole voting power and shared
    dispositive power with respect to these shares. Immediately following the
    Offering, Pioneering Management Corporation will have beneficial ownership
    of approximately 8.2% of the total number of shares of Common Stock then
    outstanding (assuming that the Underwriters' over-allotment option is not
    exercised), unless such party purchases additional Shares in the Offering.
 
(6) Based on information filed with the Securities and Exchange Commission,
    Dimensional Fund Advisors, Inc. has sole voting and dispositive power with
    respect to these shares. Immediately following the Offering, Dimensional
    Fund Advisors, Inc. will have beneficial ownership of approximately 4.6% of
    the total number of shares of Common Stock then outstanding (assuming that
    the Underwriters' over-allotment option is not exercised), unless such party
    purchases additional Shares in the Offering.
 
(7) This amount includes 33,333 shares of Common Stock as to which Mr. Balint
    has options to purchase which were granted pursuant to the Stock Option Plan
    and which are currently exercisable or exercisable within 60 days. In
    addition, Mr. Balint has individual beneficial ownership of 50 shares, which
    are in his wife's name. Mr. Balint disclaims beneficial ownership of those
    shares.
 
(8) This amount represents 13,333 shares of Common Stock as to which Mr. Braun
    has options to purchase which were granted pursuant to the Stock Option Plan
    and which are currently exercisable or exercisable within 60 days.
 
(9) This amount consists of 3,000 shares of Common Stock as to which Mr. Crowley
    has options to purchase which were granted pursuant to the Director Plan and
    which are currently exercisable or exercisable within 60 days.
 
                                       48
<PAGE>
(10) This amount includes 333 shares of Common Stock as to which Dr. Doody has
    options to purchase which were granted pursuant to the Director Plan and
    which are currently exercisable or exercisable within 60 days, as well as
    3,100 shares owned individually.
 
(11) This amount includes of 3,000 shares of Common Stock as to which Mr. Haas
    has options to purchase which were granted pursuant to the Director Plan and
    which are currently exercisable or exercisable within 60 days, as well as
    3,900 shares owned individually.
 
(12) This amount includes of 3,000 shares of Common Stock as to which Mr.
    Holland has options to purchase which were granted pursuant to the Director
    Plan and which are currently exercisable or exercisable within 60 days, as
    well as 500 shares owned individually.
 
(13) This amount includes 68,000 shares of Common Stock as to which Mr. Hood has
    options to purchase which were granted pursuant to the Stock Option Plan and
    which are currently exercisable or exercisable within 60 days, as well as
    1,900 shares owned individually and 1,400 shares which are owned by his wife
    but as to which Mr. Hood shares voting and dispositive power.
 
(14) This amount includes 73,333 shares of Common Stock as to which Mr.
    MacMillan has options to purchase which were granted pursuant to the Stock
    Option Plan and which are currently exercisable or exercisable within 60
    days, as well as 7,000 shares owned individually.
 
(15) This amount represents 333 shares of Common Stock as to which Mr. McDonough
    has options to purchase which were granted pursuant to the Director Plan and
    which are currently exercisable or exercisable within 60 days.
 
(16) This amount includes 7,500 shares of Common Stock as to which Ms. Neuman
    has options to purchase which were granted pursuant to the Stock Option Plan
    and which are currently exercisable or exercisable within 60 days, as well
    as 1,403 shares owned individually.
 
(17) This amount consists of 219,167 shares of Common Stock as to which Mr.
    Robinette has options to purchase which were granted pursuant to the Stock
    Option Plan and which are currently exercisable or exercisable within 60
    days. This amount does not include 140,000 restricted shares of Common Stock
    which were granted to a trust for the benefit of Mr. Robinette pursuant to
    his employment agreement. Until the shares are distributed from the trust,
    Mr. Robinette exercises no voting power or dispositive power with respect to
    these shares.
 
(18) This amount represents 333 shares of Common Stock as to which Mr. Stebbins
    has options to purchase which were granted pursuant to the Director Plan and
    which are currently exercisable or exercisable within 60 days.
 
(19) This amount includes 333 shares of Common Stock as to which Mr. Tokar has
    options to purchase which were granted pursuant to the Director Plan and
    which are currently exercisable or exercisable within 60 days, as well as
    2,000 shares owned individually.
 
   
(20) This amount includes an aggregate of 2,000,000 shares beneficially owned by
    Saugatuck and Laurel Partners. See footnotes (1) and (2) above. This amount
    also includes the aggregate amount of 542,798 shares of Common Stock which
    all executive officers and directors as a group have options to purchase and
    which are currently exercisable or exercisable within 60 days, as well as
    shares owned or beneficially owned individually by such executive officers
    and directors; this amount excludes, however, 22,500 shares as to which the
    Company granted Mr. Hoyt an option to purchase. See "--Employee Benefits."
    Immediately following the Offering, all directors and executive officers as
    a group will have beneficial ownership of approximately 5.6% of the total
    number of shares of Common Stock then outstanding (assuming that the
    Underwriters' over-allotment option is not exercised), unless such parties
    purchase additional shares in the Offering.
    
 
                              SELLING SHAREHOLDER
 
    Saugatuck, the Selling Shareholder, is a venture capital partnership which
organized the Company in November 1983 to acquire the assets of the building
materials business of C-E Morgan, Inc., a subsidiary of Combustion Engineering,
Inc., which had operated the business since 1972. On January 13, 1984, the
Company completed a leveraged acquisition of the operating assets of C-E Morgan.
The acquisition was
 
                                       49
<PAGE>
funded with the proceeds of the private sale of the Company's stock and
subordinated notes and from the proceeds of the incurrence of long term debt
with certain institutional lenders.
 
   
    Under Saugatuck's partnership agreement, the term of the Saugatuck
partnership expired on December 31, 1995 and Saugatuck is in the process of
winding up its affairs. The Shares offered by the Selling Shareholder are being
offered in order to further the liquidation of Saugatuck.
    
 
    In connection with the liquidation of Saugatuck, Mr. Hawley and Mr.
Crihfield will receive 75,122 and 1,878 shares of Common Stock of the Company,
respectively, immediately following the Offering. Neither Saugatuck nor Laurel
Partners, the general partner of Saugatuck, will own any Common Stock of the
Company following the Offering. Mr. Hawley's holdings will increase by the
75,122 shares distributed to him, which, when added to the 50,000 shares owned
by him individually, will result in his beneficially owning 125,122 shares or
1.2% of the Common Stock which will be outstanding after the Offering (assuming
that the Underwriters' over-allotment option is not exercised). Mr. Crihfield
will be the holder of 1,878 shares after the Offering. See "Certain
Transactions" for a discussion of transactions between the Selling Shareholder
and the Company during the last three years.
 
                              CERTAIN TRANSACTIONS
 
    The Company paid Saugatuck Associates, an affiliate of Saugatuck, of which
Mr. Hawley, the Chairman of the Board of the Company, is the sole stockholder
and an executive officer, an annual fee of $125,000 under a consulting and
management assistance agreement dated as of January 13, 1984, until the
termination of such agreement effective as of the completion of the Offering.
Pursuant to such agreement Saugatuck Associates provided strategic planning,
management and financial services to the Company.
 
    After the Offering, Mr. Hawley will receive an annual chairman's fee of
$100,000 for services provided to the Company as its chairman.
 
                          DESCRIPTION OF CAPITAL STOCK
 
    The Company's authorized capital stock consists of 20,000,000 shares of
Common Stock, $.10 par value per share, and 5,000,000 shares of preferred stock,
par value $.10 per share (the "Preferred Stock"). As of September 28, 1996,
8,649,308 shares of Common Stock were outstanding and no shares of Preferred
Stock were outstanding. Upon the issuance of the Shares of Common Stock offered
hereby, 10,149,308 shares of Common Stock will be outstanding (assuming no
exercise of the Underwriters' over-allotment option and excluding a total of
843,300 shares of Common Stock reserved under the Stock Option Plan and the
Director Plan, 120,865 shares reserved under the Morgan Products Ltd. 1992
Employee Stock Purchase Plan, and 22,500 shares of Common Stock as to which the
Company granted an option to purchase to Mr. Hoyt).
 
    Holders of Common Stock are entitled to one vote per share on matters to be
voted upon by the stockholders, to receive dividends out of funds legally
available for distribution when and if declared by the Board of Directors and to
share ratably in the assets of the Company legally available for distribution to
its stockholders in the event of liquidation, dissolution or winding-up of the
Company. Holders of Common Stock have no preemptive, subscription, redemption or
conversion rights and shares of Common Stock are not subject to redemption. The
outstanding shares of Common Stock are, and the shares offered hereby will be,
upon issuance and payment therefor, fully paid and nonassessable. Pursuant to
the Restated Certificate of Incorporation of the Company, as amended, the Board
of Directors of the Company may authorize the division of the shares of
Preferred Stock into one or more series, to fix and determine voting powers, and
any such preferences, or other special rights, qualifications or limitations
permitted by the laws of the State of Delaware.
 
    The right of the Company to declare and pay dividends on, or distribute cash
or property with respect to, any shares of Common Stock (other than dividends
payable solely in shares of its capital stock or stock splits) is limited by the
terms of its credit agreement with a group of banks through July 13, 1998. Under
 
                                       50
<PAGE>
the terms of the agreement, no such dividends or distributions may be made with
respect to shares of Common Stock. See Note 5 of Notes to Annual Consolidated
Financial Statements of the Company.
 
    The Company is subject to Section 203 of the Delaware General Corporation
Law which, subject to certain exceptions, prohibits a Delaware corporation from
engaging in a business combination (as defined therein) with an "interested
stockholder" (defined generally as any person who beneficially owns 15% or more
of the outstanding voting stock of the Company or any person affiliated with
such person) for a period of three years following the date that such
stockholder became an interested stockholder, unless (i) prior to such date the
board of directors of the corporation approved either the business combination
or the transaction that resulted in the stockholder becoming and interested
stockholder; (ii) upon consummation of the transaction that resulted in the
stockholder becoming an interested stockholder, the interested stockholder owned
at least 85% of the voting stock of the corporation at the time the transaction
commenced (excluding for purposes of determining the number of shares
outstanding those shares owned (a) by directors who are also officers of the
corporation and (b) by employee stock plans in which employee participants do
not have the right to determine confidentially whether shares held subject to
the plan will be tendered in a tender offer or exchange offer); or (iii) on or
subsequent to such date the business combination is approved by the board of
directors of the corporation and authorized at a meeting of stockholders by the
affirmative vote of at least 66 2/3% of the outstanding voting stock of the
corporation not owned by the interested stockholder.
 
    The transfer agent and registrar for the Common Stock of the Company is
Harris Trust and Savings Bank.
 
                                  UNDERWRITING
 
    Subject to the terms and conditions of the Underwriting Agreement (the
"Underwriting Agreement"), the Underwriters named below, for whom Black &
Company, Inc. is acting as the representative (the "Representative") have
severally agreed to purchase and the Company and the Selling Shareholder have
agreed to sell to them at the price to public set forth on the cover page of
this Prospectus, less the underwriting discounts and commissions, the respective
number of Shares of Common Stock set forth opposite their names below.
 
<TABLE>
<CAPTION>
UNDERWRITER                                                                  NUMBER OF SHARES
- ---------------------------------------------------------------------------  -----------------
<S>                                                                          <C>
Black & Company............................................................
Wheat First Butcher Singer, Inc............................................
 
                                                                             -----------------
      Total................................................................       3,400,000
                                                                             -----------------
                                                                             -----------------
</TABLE>
 
    The nature of the Underwriters' obligations under the Underwriting Agreement
is such that all Shares of Common Stock offered hereby, excluding Shares covered
by the over-allotment option granted to the Underwriters by the Company, must be
purchased if any are purchased. The Underwriting Agreement provides that the
obligations of the Underwriters are subject to a number of conditions, including
the accuracy of the representations and warranties of, and the performance of
the covenants and obligations by, the Company under the Underwriting Agreement,
the delivery of certificates of officers, a letter of independent auditors and
opinions of counsel and other conditions customary in transactions of this type.
 
    The Company has been advised that the Underwriters propose to offer the
Shares of Common Stock to the public initially at the price to public and to
certain dealers at such price less a concession not in excess of $         per
share. The Underwriters may allow, and such dealers may reallow, a concession
 
                                       51
<PAGE>
not in excess of $         per share to other dealers. The price to public and
concessions and reallowances to dealers may be changed by the Underwriters.
 
    The Company, the Selling Shareholder and the Underwriters have agreed to
indemnify each other against certain liabilities, including certain liabilities
under the Securities Act of 1933, as amended. Such indemnification may be
limited or unavailable in certain circumstances, including where legally
unavailable.
 
    The Underwriters have informed the Company that the Underwriters do not
expect to use discretionary authority to confirm sales to accounts over which
any of the Underwriters exercises discretionary authority.
 
    The Company, its officers and directors and the Selling Shareholder have
agreed that, for a period of 180 days after the date of this Prospectus, they
will not offer, sell or otherwise dispose of any shares of Common Stock, in the
open market or otherwise, without the prior written consent of the
Representative.
 
    The foregoing is a brief summary of the provisions of the Underwriting
Agreement and does not purport to be a complete statement of its terms and
conditions. A copy of the Underwriting Agreement has been filed as an exhibit to
the Registration Statement of which this Prospectus is a part.
 
                                 LEGAL MATTERS
 
    The legality of the Common Stock offered hereby will be passed upon for the
Company by Winthrop, Stimson, Putnam & Roberts, Financial Centre, 695 East Main
Street, Stamford, Connecticut 06901-6760. Certain legal matters are being passed
upon for the Underwriters by Foster Pepper & Shefelman, One Main Place, 101 S.W.
Main Street, 15th Floor, Portland, Oregon 97204-3223. Mr. Kenneth E. Roberts, a
partner of Foster Pepper & Shefelman, owns 10,000 shares of Common Stock of the
Company as of the date hereof.
 
                                    EXPERTS
 
    The consolidated financial statements of Morgan at December 31, 1994 and
1995 and for each of the three years in the period ended December 31, 1995,
included in this Prospectus have been so included in reliance on the report of
Price Waterhouse LLP, independent accountants, given on the authority of such
firm as experts in auditing and accounting.
 
    The financial statements of TBP as of December 31, 1994 and 1995, and for
each of the three years in the period ended December 31, 1995, appearing in this
Prospectus and Registration Statement have been audited by Kraft Bros., Esstman,
Patton & Harrell, PLLC, independent accountants, as set forth in their report
thereon appearing elsewhere herein and in the Registration Statement, and are
included in reliance upon such report given upon the authority of such firm as
experts in accounting and auditing.
 
                             AVAILABLE INFORMATION
 
    The Company is subject to the informational requirements of the Securities
Exchange Act of 1934, as amended, and, in accordance therewith, files reports
with the Securities and Exchange Commission (the "Commission"). Reports filed by
the Company may be inspected without charge and copied, upon payment of
prescribed rates, at the public reference facilities maintained by the
Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, and at the
Commission's regional offices located at Citicorp Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661 and Seven World Trade Center, 13th
Floor, New York, New York 10048. Copies of such materials may be obtained from
the web site that the Commission maintains at http://www.sec.gov.
 
    The Company is listed on the New York Stock Exchange. Reports concerning the
Company can also be inspected at the offices of the New York Stock Exchange at
20 Broad Street, New York, NY 10005.
 
                                       52
<PAGE>
    The Company has filed with the Commission a registration statement on Form
S-2 (together with all amendments and exhibits thereto, the "Registration
Statement") under the Securities Act of 1933, as amended. This Prospectus does
not contain all of the information set forth in the Registration Statement,
certain parts of which are omitted in accordance with the rules and regulations
of the Commission. For further information, reference is hereby made to the
Registration Statement.
 
               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE
 
The following documents are specifically incorporated by reference herein:
 
Annual Report on Form 10-K, pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the fiscal year ended December 31, 1995 (Commission
File No. 1-9843).
 
Quarterly Report on Form 10-Q, pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the Quarterly Period ended March 30, 1996 (Commission
File No. 1-9843).
 
Quarterly Report on Form 10-Q, pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the Quarterly Period ended June 29, 1996 (Commission
File No. 1-9843).
 
Amendment on Form 10-Q/A-1 to Quarterly Report on Form 10-Q, pursuant to Section
13 or 15(d) of the Securities Exchange Act of 1934 for the Quarterly Period
ended June 29, 1996, filed with the Commission on August 22, 1996 (Commission
File No. 1-9843).
 
   
Current Report on Form 8-K, pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934, filed with the Commission on September 13, 1996
(Commission File No. 1-9843)
    
 
   
Current Report on Form 8-K, pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934, filed with the Commission on September 26, 1996
(Commission File No. 1-9843).
    
 
   
Amendment on Form 8-K/A to Current Report on Form 8-K filed September 13, 1996,
pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934, filed
with the Commission on September 27, 1996 (Commission File No. 1-9843).
    
 
   
Quarterly Report on Form 10-Q, pursuant to Section 13 or 15(d) of the Securities
Exchange Act of 1934 for the Quarterly Period ended September 28, 1996
(Commission File No. 1-9843).
    
 
    THE COMPANY WILL PROVIDE WITHOUT CHARGE TO EACH PERSON, INCLUDING ANY
BENEFICIAL OWNER, TO WHOM A COPY OF THIS PROSPECTUS IS DELIVERED, UPON THE
WRITTEN OR ORAL REQUEST OF ANY SUCH PERSON, A COPY OF ANY OR ALL OF THE
DOCUMENTS WHICH ARE INCORPORATED HEREIN BY REFERENCE, OTHER THAN EXHIBITS TO
SUCH INFORMATION (UNLESS SUCH EXHIBITS ARE SPECIFICALLY INCORPORATED BY
REFERENCE INTO SUCH DOCUMENTS). REQUESTS SHOULD BE DIRECTED TO: MORGAN PRODUCTS
LTD., 469 MCLAWS CIRCLE, WILLIAMSBURG, VA 23185, ATTENTION: CHIEF FINANCIAL
OFFICER, TELEPHONE NUMBER (757) 564-1700.
 
    Statements contained in this Prospectus as to the contents of any contract
or document are not necessarily complete, and in each instance reference is made
to the copy of such contract or document filed as an exhibit to the Registration
Statement, each such statement being qualified in all respects by such
reference. Any statement contained in a document all or a portion of which is
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for purposes of this Prospectus to the extent that a
statement contained herein or in any other subsequently filed document which
also is or is deemed to be incorporated by reference herein modifies or
supersedes such statement. Any statement so modified shall not be deemed to
constitute a part of this Prospectus except as so modified, and any statement so
superseded shall not be deemed to constitute part of this Prospectus.
 
                                       53
<PAGE>
                         INDEX TO FINANCIAL STATEMENTS
 
<TABLE>
<CAPTION>
                                                                                                              PAGE
                                                                                                            ---------
<S>                                                                                                         <C>
MORGAN PRODUCTS LTD.:
 
ANNUAL CONSOLIDATED FINANCIAL STATEMENTS
 
  Report of Independent Accountants, Price Waterhouse LLP.................................................        F-2
 
  Consolidated Income Statements for the three years ended December 31, 1995..............................        F-3
 
  Consolidated Balance Sheets at December 31, 1994 and 1995...............................................        F-4
 
  Consolidated Statements of Cash Flows for the three years ended December 31, 1995.......................        F-5
 
  Consolidated Statements of Stockholders' Equity for the three years
    ended December 31, 1995...............................................................................        F-6
 
  Notes to Annual Consolidated Financial Statements.......................................................        F-7
 
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
 
  Consolidated Income Statements for three and six months
    ended July 1, 1995 and June 29, 1996 (unaudited)......................................................       F-19
 
  Consolidated Balance Sheets at July 1, 1995, December 31, 1995 and June 29, 1996 (unaudited)............       F-20
 
  Consolidated Statements of Cash Flows for the six months
    ended July 1, 1995 and June 29, 1996 (unaudited)......................................................       F-21
 
  Notes to Interim Consolidated Financial Statements......................................................       F-22
 
TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY:
 
  Report of Independent Accountants, Kraft Bros., Esstman, Patton & Harrell, PLLC.........................       F-25
 
  Consolidated Statements of Operations for the three years ended December 31, 1995 and for the six months
    ended June 30, 1995 and 1996 (unaudited)..............................................................       F-26
 
  Consolidated Balance Sheets at December 31, 1994 and 1995 and June 30, 1996 (unaudited).................       F-27
 
  Consolidated Statements of Cash Flows for the three years ended December 31, 1995
    and six months ended June 30, 1995 and 1996 (unaudited)...............................................       F-28
 
  Consolidated Statements of Changes in Stockholder's Equity for the three years ended December 31, 1995
    and the six months ended June 30, 1996 (unaudited)....................................................       F-29
 
  Notes to Consolidated Financial Statements..............................................................       F-30
</TABLE>
 
                                      F-1
<PAGE>
                       REPORT OF INDEPENDENT ACCOUNTANTS
 
To the Board of Directors and
Stockholders of Morgan Products Ltd.
 
    In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of income, stockholders' equity and cash flows present
fairly, in all material respects, the financial position of Morgan Products Ltd.
at December 31, 1994 and 1995, and the results of its operations and its cash
flows for each of the three years in the period ended December 31, 1995, in
conformity with generally accepted accounting principles. These financial
statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audits. We conducted our audits of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We
believe that our audits provide a reasonable basis for the opinion expressed
above.
 
                                          /s/ PRICE WATERHOUSE LLP
 
Milwaukee, Wisconsin
January 25, 1996 (except for
matters discussed in Note 13, as
to which the date is September 30, 1996)
 
                                      F-2
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                         CONSOLIDATED INCOME STATEMENTS
 
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                    YEAR ENDED DECEMBER 31,
                                                                               ----------------------------------
                                                                                  1993        1994        1995
                                                                               ----------  ----------  ----------
<S>                                                                            <C>         <C>         <C>
Net sales....................................................................  $  392,702  $  358,357  $  338,026
Cost of goods sold...........................................................     339,905     305,959     290,563
                                                                               ----------  ----------  ----------
  Gross profit...............................................................      52,797      52,398      47,463
                                                                               ----------  ----------  ----------
Operating expenses:
  Sales and marketing........................................................      38,859      36,251      35,652
  General and administrative.................................................      10,488      10,750      11,033
  Provision for restructuring (Note 2).......................................      --          11,291          51
                                                                               ----------  ----------  ----------
                                                                                   49,347      58,292      46,736
                                                                               ----------  ----------  ----------
Operating income (loss)......................................................       3,450      (5,894)        727
                                                                               ----------  ----------  ----------
Other income (expense):
  Interest...................................................................      (3,968)     (3,776)     (3,763)
  Other......................................................................       1,720         469         450
                                                                               ----------  ----------  ----------
                                                                                   (2,248)     (3,307)     (3,313)
                                                                               ----------  ----------  ----------
Income (loss) before income taxes............................................       1,202      (9,201)     (2,586)
Provision for income taxes...................................................         250         200          42
                                                                               ----------  ----------  ----------
Net income (loss)............................................................  $      952  $   (9,401) $   (2,628)
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
Income (loss) per share......................................................  $      .11  $    (1.10) $     (.30)
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
Weighted average common and common equivalent shares outstanding.............       8,495       8,549       8,644
                                                                               ----------  ----------  ----------
                                                                               ----------  ----------  ----------
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-3
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                          CONSOLIDATED BALANCE SHEETS
                   (IN THOUSANDS, EXCEPT SHARES OUTSTANDING)
 
<TABLE>
<CAPTION>
                                                                                               AT DECEMBER 31,
                                                                                            ----------------------
                                                                                               1994        1995
                                                                                            ----------  ----------
<S>                                                                                         <C>         <C>
                                                      ASSETS
CURRENT ASSETS:
  Cash and cash equivalents...............................................................  $    6,195  $    5,135
  Accounts receivable (less allowance of $722 in 1995 and $953 in 1994)...................      24,361      20,801
  Inventories (Note 3)....................................................................      54,957      53,422
  Other current assets....................................................................         997         422
                                                                                            ----------  ----------
      Total current assets................................................................      86,510      79,780
                                                                                            ----------  ----------
PROPERTY, PLANT AND EQUIPMENT, NET (Note 4)...............................................      20,780      23,500
OTHER ASSETS (Notes 1 and 9)..............................................................       6,018       6,235
                                                                                            ----------  ----------
      Total assets........................................................................  $  113,308  $  109,515
                                                                                            ----------  ----------
                                                                                            ----------  ----------
                                       LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Current maturities of long-term debt (Note 5)...........................................  $    1,205  $      954
  Accounts payable........................................................................      11,510      11,121
  Accrued compensation and employee benefits..............................................       8,176       5,625
  Income tax payable......................................................................         203         111
  Other current liabilities...............................................................       3,777       3,295
                                                                                            ----------  ----------
      Total current liabilities...........................................................      24,871      21,106
                                                                                            ----------  ----------
LONG-TERM DEBT (Note 5)...................................................................      33,245      35,574
                                                                                            ----------  ----------
COMMITMENTS AND CONTINGENCIES (Note 12)
STOCKHOLDERS' EQUITY (Note 7):
  Common stock, $.10 par value, 8,640,713 and 8,647,483 shares outstanding,
    respectively..........................................................................         864         865
  Paid-in capital.........................................................................      33,733      33,771
  Retained earnings.......................................................................      21,257      18,629
                                                                                            ----------  ----------
                                                                                                55,854      53,265
  Treasury stock, 2,386 shares, at cost...................................................         (48)        (48)
  Unearned compensation--restricted stock.................................................        (614)       (382)
                                                                                            ----------  ----------
      Total stockholders' equity..........................................................      55,192      52,835
                                                                                            ----------  ----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY................................................  $  113,308  $  109,515
                                                                                            ----------  ----------
                                                                                            ----------  ----------
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-4
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                         YEAR ENDED DECEMBER 31,
                                                                                     -------------------------------
<S>                                                                                  <C>        <C>        <C>
                                                                                       1993       1994       1995
                                                                                     ---------  ---------  ---------
CASH GENERATED (USED) BY OPERATING ACTIVITIES:
Net income (loss)..................................................................  $     952  $  (9,401) $  (2,628)
Add (deduct) noncash items included in income:
  Depreciation and amortization....................................................      5,055      4,794      3,694
  Provision for doubtful accounts..................................................        697        (54)       214
  Provision for restructuring......................................................     --         11,291          8
  Gain on sale of property, plant and equipment....................................     (1,394)      (142)       (44)
  Other............................................................................          6         85        232
Cash generated (used) by changes in components of working capital:
  Accounts receivable..............................................................     (6,877)     7,957      3,346
  Inventories......................................................................     (2,273)     5,334      1,606
  Accounts payable.................................................................      2,342     (1,982)      (389)
  Other working capital............................................................     (1,487)    (3,406)    (3,401)
                                                                                     ---------  ---------  ---------
NET CASH GENERATED (USED) BY OPERATING ACTIVITIES..................................     (2,979)    14,476      2,638
 
CASH GENERATED (USED) BY INVESTING ACTIVITIES:
  Acquisition of property, plant and equipment.....................................     (1,946)    (1,173)    (5,212)
  Proceeds from disposal of property, plant and equipment..........................      3,759      4,193        117
  Acquisition of other assets, net.................................................       (893)    (1,581)      (720)
                                                                                     ---------  ---------  ---------
NET CASH GENERATED (USED) BY INVESTING ACTIVITIES..................................        920      1,439     (5,815)
                                                                                     ---------  ---------  ---------
 
CASH GENERATED (USED) BY FINANCING ACTIVITIES:
  Net change in short-term debt....................................................     (5,651)       999     --
  Proceeds from long-term debt.....................................................     11,226     25,000      3,223
  Repayments of long-term debt.....................................................     (4,250)   (39,200)    (1,145)
  Common stock issued for cash.....................................................         31         27         39
                                                                                     ---------  ---------  ---------
 
NET CASH GENERATED (USED) BY FINANCING ACTIVITIES..................................      1,356    (13,174)     2,117
                                                                                     ---------  ---------  ---------
 
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS...............................       (703)     2,741     (1,060)
 
CASH AND CASH EQUIVALENTS:
  Beginning of period..............................................................      4,157      3,454      6,195
                                                                                     ---------  ---------  ---------
  End of period....................................................................  $   3,454  $   6,195  $   5,135
                                                                                     ---------  ---------  ---------
                                                                                     ---------  ---------  ---------
 
CASH PAID (RECEIVED) DURING THE YEAR FOR:
  Interest.........................................................................  $   3,598  $   3,733  $   3,885
  Income taxes.....................................................................        149         (9)       134
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-5
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
 
                                 (IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                                            UNEARNED
                                                                                                          COMPENSATION-
                                                           COMMON      PAID-IN   RETAINED    TREASURY      RESTRICTED
                                                            STOCK      CAPITAL   EARNINGS      STOCK          STOCK
                                                         -----------  ---------  ---------  -----------  ---------------
<S>                                                      <C>          <C>        <C>        <C>          <C>
Balance at December 31, 1992...........................   $     849   $  32,991  $  29,707   $     (48)     $  --
Net income.............................................      --          --            952      --             --
 
Other..................................................           1          30         (1)     --             --
                                                              -----   ---------  ---------         ---          -----
Balance at December 31, 1993...........................         850      33,021     30,658         (48)        --
Net loss...............................................      --          --         (9,401)     --             --
Issuance of restricted stock...........................          14         686     --          --               (700)
Amortization of unearned compensation..................      --          --         --          --                 86
 
Other..................................................  --........          26     --          --             --
                                                              -----   ---------  ---------         ---          -----
Balance at December 31, 1994...........................         864      33,733     21,257         (48)          (614)
Net loss...............................................      --          --         (2,628)     --             --
Amortization of unearned compensation..................      --          --         --          --                232
 
Other..................................................           1          38     --          --             --
                                                              -----   ---------  ---------         ---          -----
Balance at December 31, 1995...........................   $     865   $  33,771  $  18,629   $     (48)     $    (382)
                                                              -----   ---------  ---------         ---          -----
                                                              -----   ---------  ---------         ---          -----
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-6
<PAGE>
                              MORGAN PRODUCTS LTD.
 
               NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS
 
NOTE 1--SIGNIFICANT ACCOUNTING POLICIES
 
    DESCRIPTION OF BUSINESS--Morgan Products Ltd. ("Morgan" or the "Company")
manufactures and purchases products (virtually all considered to be millwork)
which are sold to the residential and light commercial building materials
industry and are used for both newconstruction and improvements, maintenance and
repairs. In view of the nature of its products and the method of distribution,
management believes that the Company's business constitutes a single industry
segment.
 
    CONSOLIDATION--The consolidated financial statements include the accounts of
all business units of Morgan. All intercompany transactions, profits and
balances are eliminated.
 
    EARNINGS PER SHARE AND SHARE DATA--Earnings per share are computed using the
weighted average number of common and, when applicable, common equivalent shares
outstanding during the period.
 
    INVENTORIES--Inventories are valued at the lower of cost or market. Cost is
determined on the first-in, first-out (FIFO) method.
 
    PROPERTIES AND OTHER ASSETS--Property, plant and equipment are stated at
cost and depreciated on a straight line basis over the estimated useful lives of
the assets, which generally range from 35 years for buildings, 10 to 20 years
for building equipment and improvements, and 5 to 10 years for machinery and
equipment. Expenditures which substantially increase value or extend useful life
are capitalized. Expenditures for maintenance and repairs are charged against
income as incurred.
 
    Included in other assets are software costs, which are amortized over their
estimated useful lives, and deferred debt issue costs, which are amortized over
the life of the related debt agreement.
 
    The Company reviews the carrying value of Properties and Other Assets for
impairment whenever events or changes in circumstances indicate that the
carrying amount may not be recoverable. Measurement of any impairment would
include a comparison of estimated future operating cash flows anticipated to be
generated during the remaining life of the assets to the net carrying value of
the assets.
 
    FAIR VALUE OF FINANCIAL INSTRUMENTS--Cash and cash equivalents, accounts
receivable, accounts payable and accrued expenses are reflected in the financial
statements at fair value because of the short-term maturity of those
instruments. The fair value of the Company's long-term debt is discussed in Note
5.
 
    STATEMENT OF CASH FLOWS--The Company considers all highly liquid debt
instruments with a maturity of 91 days or less at the time of purchase to be
cash equivalents.
 
   
    REVENUE RECOGNITION--The Company recognizes revenue at the time products are
shipped to customers or as services are performed.
    
 
    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 period. Actual amounts could differ from those estimates.
 
    STOCK-BASED COMPENSATION--Statement of Financial Accounting Standards No.
123, "Accounting for Stock-Based Compensation," encourages, but does not require
companies to record compensation cost for stock-based employee compensation
plans at fair value. The Company has chosen to
 
                                      F-7
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 1--SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
continue to account for stock-based compensation using the intrinsic value
method prescribed in Accounting Principles Board Opinion No. 25, "Accounting for
Stock Issued to Employees," and related Interpretations. Accordingly,
compensation cost for stock options is measured as the excess, if any, of the
quoted market price of the Company's stock at the date of the grant over the
amount an employee must pay to acquire the stock. Stock-based compensation costs
would not have been significantly different in 1995 had compensation been
recognized using the fair value approach.
 
NOTE 2--PROVISION FOR RESTRUCTURING
 
    In the fourth quarter of 1993, the Company announced that it had retained
the investment banking firm of Dillon, Read & Company, Inc. to help evaluate
strategic alternatives for the Company, including the possible sale of its
Morgan Manufacturing business unit. In the second quarter of 1994, management
further announced that Dillon, Read ended divestiture discussions and that the
Company had decided to retain and realign the manufacturing business.
 
    On May 28, 1994, the Company recorded an $11.3 million restructuring charge
to cover the cost of closing the Springfield, Oregon plant, and the Weed,
California veneer operation and to provide for other cost reductions and
consolidation with in the Company. This charge incorporates the costs of certain
personnel actions including severance, outplacement, relocation and future
workers' compensation claims; costs of moving, reworking, selling, or writing
off inventory; holding costs for idle facilities until they can be sold; and the
revaluation of idle assets to estimated net realizable value based on
independent appraisal information.
 
    During the third quarter of 1994, the Company reviewed the charges with
respect to matters reserved for in the original restructuring and determined
that certain estimated costs would not be as high as originally anticipated.
However, certain other cost reduction and restructuring actions were approved
and provided for during the third quarter which offset the lower expenses
originally anticipated. Accordingly, $.4 million of the restructuring reserve
was reallocated for the downsizing of two distribution centers, and $.5 million
was reallocated to cover the restructuring and relocation of the corporate
headquarters operation.
 
    During the first quarter of 1995, management again evaluated its
restructuring reserves and determined that certain estimated costs would not be
as high as had been expected and adjusted the reserve appropriately. In
addition, incremental restructuring activities for Morgan Distribution (as
described below) were approved during the first quarter.
 
    Since his arrival in September 1994, the Company's new Chief Executive
Officer and other members of senior management have been evaluating what actions
are necessary to improve Morgan Distributions's profitability. A multi-year plan
involving necessary management structure changes, a new management information
system and future facility requirements was developed. The first phase of this
restructuring plan was implemented during the first quarter of 1995. A new
organizational structure was announced that eliminated several management
positions. The costs of severance and certain other cost reductions was provided
for during the first quarter of 1995 which more than offset the
lower-than-originally-anticipated
 
                                      F-8
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 2--PROVISION FOR RESTRUCTURING (CONTINUED)
expenses of the 1994 restructuring. No charges were made for change in physical
facilities since there were no actions implemented in 1995 with respect to these
facilities.
 
<TABLE>
<CAPTION>
                                                              RESERVE           UTILIZED                         RESERVE AT
                                                            AT MAY 28,   ----------------------                   DEC. 31,
                                                               1994        CASH       NONCASH     REALLOCATED       1994
                                                            -----------  ---------  -----------  -------------  -------------
<S>                                                         <C>          <C>        <C>          <C>            <C>
Employee benefits (1).....................................   $     4.8   $    (1.7)  $  --         $     (.4)     $     2.7
Inventory (2).............................................         3.7         (.6)       (1.2)          (.1)           1.8
Fixed assets..............................................         1.1      --          --                .2            1.3
Holding and other costs (3)...............................         1.7        (1.4)     --                .3             .6
                                                                 -----   ---------       -----           ---            ---
Total restructuring reserve...............................   $    11.3   $    (3.7)  $    (1.2)    $  --          $     6.4
                                                                 -----   ---------       -----           ---            ---
                                                                 -----   ---------       -----           ---            ---
</TABLE>
 
<TABLE>
<CAPTION>
                                                               RESERVE            UTILIZED                         RESERVE AT
                                                             AT DEC. 31,   ----------------------                   DEC. 31,
                                                                1994         CASH       NONCASH     REALLOCATED       1995
                                                            -------------  ---------  -----------  -------------  -------------
<S>                                                         <C>            <C>        <C>          <C>            <C>
Employee benefits (4).....................................    $     2.7    $    (2.5)  $  --         $     1.2      $     1.4
Inventory (2).............................................          1.8       --          --            --                1.8
Fixed assets..............................................          1.3       --          --               (.9)            .4
Holding and other costs (3)...............................           .6          (.1)     --               (.3)            .2
                                                                    ---    ---------       -----           ---            ---
Total restructuring reserve...............................    $     6.4    $    (2.6)  $  --         $  --          $     3.8
                                                                    ---    ---------       -----           ---            ---
                                                                    ---    ---------       -----           ---            ---
</TABLE>
 
- ------------------------
 
(1) Costs associated with severance, outplacement and future workers'
    compensation claims due to the closing of the Springfield, Weed veneer, and
    other facilities.
 
(2) Primarily costs associated with inventory that could not be utilized or
    costs of reworking inventory for use in other facilities due to closing of
    the Springfield, Weed veneer, and other facilities.
 
(3) Costs associated with continuing utility and property tax due to the closing
    of the Springfield, Weed veneer, and other facilities.
 
(4) Costs associated with severance, outplacement and future workers'
    compensation claims due to the closing of the Springfield facilities,
    downsizing and the Morgan Manufacturing division office, and the
    restructuring of the corporate headquarters.
 
    The downsizing of the distribution centers and the closing of the
Springfield and Weed veneer facilities were substantially completed during 1994.
All 158 Springfield employees, 29 Weed veneer employees and 5 Oshkosh employees
were terminated. This represented a 25% reduction in workforce at the Morgan
Manufacturing division. By November of 1994, the sale of the Springfield plant
and Springfield and Weed veneer machinery and equipment was completed. During
1995, the management of both the Morgan Manufacturing and Morgan Distribution
divisions was changed and the corporate headquarters was restructured and moved
to Williamsburg, Virginia in order to reduce occupancy expense, facilitate
personnel cost reductions, and locate closer to the Company's traditional major
markets. The Company is continuing to evaluate its plans for capacity reduction
and consolidation in light of industry trends, current demand and likely growth
opportunities.
 
                                      F-9
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 3--INVENTORIES
 
    Inventories consisted of the following at (in thousands of dollars):
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                          --------------------
<S>                                                                       <C>        <C>
                                                                            1994       1995
                                                                          ---------  ---------
Raw materials...........................................................  $   9,685  $   9,120
Work-in-process.........................................................      5,272      6,536
Finished goods..........................................................     40,000     37,766
                                                                          ---------  ---------
    Total inventories...................................................  $  54,957  $  53,422
                                                                          ---------  ---------
                                                                          ---------  ---------
</TABLE>
 
NOTE 4--PROPERTY, PLANT AND EQUIPMENT
 
    Property, plant and equipment consisted of the following at (in thousands of
dollars):
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                          --------------------
<S>                                                                       <C>        <C>
                                                                            1994       1995
                                                                          ---------  ---------
Land and improvements...................................................  $   2,765  $   2,765
Buildings and improvements..............................................     15,593     16,806
Machinery and equipment.................................................     21,948     22,313
Capitalized building and equipment leases...............................      5,328      5,328
Less accumulated depreciation and amortization..........................    (24,950)   (27,705)
Construction in progress................................................         96      3,993
                                                                          ---------  ---------
    Total property, plant and equipment.................................  $  20,780  $  23,500
                                                                          ---------  ---------
                                                                          ---------  ---------
</TABLE>
 
    At December 31, 1995, and 1994, accumulated amortization relating to
capitalized building and equipment leases was approximately $4.2 million and
$3.6 million respectively.
 
NOTE 5--LONG-TERM DEBT
 
    Long-term debt consisted of the following at (in thousands of dollars):
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                          --------------------
<S>                                                                       <C>        <C>
                                                                            1994       1995
                                                                          ---------  ---------
Revolving credit facilities.............................................  $  25,000  $  28,223
Industrial revenue bonds................................................      2,300      2,000
Obligations under capital leases (Note 6)...............................      3,820      3,330
Obligations under financing leases......................................      2,306      2,229
Other...................................................................      1,024        746
                                                                          ---------  ---------
                                                                             34,450     36,528
Less current maturities.................................................     (1,205)      (954)
                                                                          ---------  ---------
    Total long-term debt................................................  $  33,245  $  35,574
                                                                          ---------  ---------
                                                                          ---------  ---------
</TABLE>
 
    On July 14, 1994, the Company signed a new revolving credit agreement with a
group of banks which provides for a revolving credit facility of up to $65
million and includes a letter of credit facility of up to $9 million, through
July 13, 1997. See Note 13 to the Notes to Annual Consolidated Financial
Statements.
 
                                      F-10
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 5--LONG-TERM DEBT (CONTINUED)
This credit facility is secured by certain accounts receivable, inventories,
equipment, real estate and general intangibles of the Company. Available
borrowings under the revolving credit facility bear interest at the option of
the Company at the prime rate plus an incremental 1.25 percentage points or at
the LIBOR rate plus an incremental 2.75 percentage points. The Company also pays
an annual commitment fee of .5% on the average unused portion of the revolving
credit line and certain additional fees. At December 31, 1995, the weighted
average interest rate on the outstanding revolving credit facilities was 8.78%.
 
    The credit facility contains certain covenants including limitations on the
acquisition and disposition of assets, on the payment of dividends, on the
pledging of assets other than those pledged under the industrial revenue bonds,
and the requirement that the Company maintain minimum tangible net worth,
leverage, and interest coverage ratios. As a result of lower-than-planned
performance, the Company was not in compliance with restrictive bank covenants
at July 1, 1995 and again at September 30, 1995. The banks issued a waiver for
the first non-compliance. The Company negotiated and executed an amendment to
the credit agreement which adjusted the September and ongoing covenants so that
they more realistically reflect the current market conditions in which the
Company competes. The Company was in compliance with all of the amended credit
agreement covenants at December 31, 1995.
 
    As of December 31, 1995, the Company had utilized $.8 million of its $9
million letter of credit facility and had borrowings of $28.2 million under the
revolving credit facility.
 
    The industrial revenue bond outstanding at December 31, 1995 bears a
floating interest rate equal to eighty percent (80%) of the bond equivalent
yield applicable to 91-day United States Treasury bills. These bonds are secured
by assets with a book value of $17.5 million and $2.1 million in letters of
credit.
 
    During 1991, the Company entered into a sale-leaseback transaction which,
based upon the applicable terms, is accounted for as a financing lease. The term
of the agreement is 15 years beginning on December 30, 1991 and expiring on
December 29, 2006 with an interest rate of 9.73% annually.
 
    Future annual maturities of the Company's long-term debt as of December 31,
1995 are presented below (in thousands of dollars):
 
<TABLE>
<S>                                                                  <C>
1996...............................................................  $     954
1997...............................................................     29,228
1998...............................................................        942
1999...............................................................        998
2000...............................................................      1,168
Later years........................................................      3,238
                                                                     ---------
    Future annual maturities on long-term debt.....................  $  36,528
                                                                     ---------
                                                                     ---------
</TABLE>
 
   
    The Company estimates that the fair value of the revolving credit facilities
approximates their carrying value at December 31, 1994 and 1995 since interest
rates vary with prime, and that the fair value of the industrial revenue bonds
approximates their carrying value since they bear floating interest rates. The
carrying values of other long-term debt approximate their fair values as the
rates approximate current rates offered to the Company for debt with similar
maturities.
    
 
                                      F-11
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 6--LEASE OBLIGATIONS
 
    Certain leased equipment and distribution facilities have been capitalized
by the Company. The Company also leases certain facilities, equipment and
vehicles under noncancelable agreements which are operating leases.
 
    Future minimum lease payments required under long-term leases in effect at
December 31, 1995 are as follows (in thousands of dollars):
 
<TABLE>
<CAPTION>
                                                                 CAPITAL    OPERATING     TOTAL
                                                                ---------  -----------  ---------
<S>                                                             <C>        <C>          <C>
1996..........................................................  $     824   $   3,369   $   4,193
1997..........................................................        722       2,072       2,794
1998..........................................................        722       1,684       2,406
1999..........................................................        722       1,377       2,099
2000..........................................................        722       1,045       1,767
Later years...................................................      4,148         753       4,901
                                                                ---------  -----------  ---------
                                                                    7,860   $  10,300   $  18,160
                                                                ---------  -----------  ---------
                                                                ---------  -----------  ---------
Less imputed interest.........................................     (4,530)
                                                                ---------
    Total lease obligations...................................  $   3,330
                                                                ---------
                                                                ---------
</TABLE>
 
    For 1995, 1994, and 1993, rental expense, including usage charges on the
long-haul fleet, was $6.3 million, $6.6 million, and $6.7 million respectively.
 
NOTE 7--STOCKHOLDERS' EQUITY
 
    COMMON STOCK--The number of authorized shares of Common Stock is 20,000,000
shares.
 
    PREFERRED STOCK--The number of authorized shares of Preferred Stock is
5,000,000 shares.
 
    STOCK OPTION PLAN--In June 1985, the Company adopted a Stock Option Plan
which, as amended, provides for (i) the issuance of incentive stock options at a
purchase price approximating the fair market value at the date of grant and (ii)
the issuance of non-qualified options at a price determined by the Compensation
Committee, a committee of the board of Directors, which cannot be less than 85%
of the market price at the date of grant. In May 1989, the stockholders ratified
a proposal that amended the Company's Stock Option Plan to increase from 500,000
to 750,000 the number of shares of Common Stock reserved for issuance under the
plan.
 
    At the annual meeting in May 1995, the stockholders voted to amend the plan
and authorized an additional 150,000 shares of Common Stock be set aside for the
granting of options. As of December 31, 1995, the Company has set aside 793,300
shares of Common Stock for the granting of such options. The options granted
become exercisable immediately or in two, three, four, or five installments from
the date of grant, and all of the options granted expire no more than ten years
from the date of grant.
 
                                      F-12
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 7--STOCKHOLDERS' EQUITY (CONTINUED)
    The following table provides summary information regarding stock options
under the Stock Option Plan:
 
<TABLE>
<CAPTION>
                                                                     1994         1995
                                                                  -----------  -----------
<S>                                                               <C>          <C>
Options outstanding at January 1................................      583,200      614,000
Granted.........................................................      492,500      267,500
Exercised.......................................................      --            (3,500)
Canceled........................................................     (461,700)    (189,500)
                                                                  -----------  -----------
Outstanding at December 31(1)...................................      614,000      688,500
                                                                  -----------  -----------
                                                                  -----------  -----------
</TABLE>
 
<TABLE>
<S>                                                   <C>         <C>
Option price range at December 31...................  $5.00-$9.62 $5.00-$6.62
Options exercisable at December 31..................     327,495     299,299
Options available for grant at December 31..........      32,800     104,800
</TABLE>
 
- ------------------------
 
(1) Options outstanding at December 31, 1995 and 1994 of 688,500 and 614,000
    respectively, consist solely of non-qualified options.
 
    In May 1992, the stockholders approved the adoption of a Non-employee
Director Stock Option Plan (the "Director Plan"). The Director Plan provides for
the automatic grant of non-qualified stock options to purchase 1,000 shares of
Common Stock at a purchase price equal to the fair market value at the date of
grant upon a non-employee Director's election or re-election to the board of
Directors. An aggregate of 50,000 shares of Common Stock is available for grant
under the Director Plan. The options granted become exercisable in three annual
installments from the date of grant, and all of the options granted expire ten
years from the date of grant.
 
    The following table provides summary information regarding stock options
under the Director Plan:
 
<TABLE>
<CAPTION>
                                                                    1994       1995
                                                                  ---------  ---------
<S>                                                               <C>        <C>
Options outstanding at January 1................................      8,000      9,000
Granted.........................................................      3,000      7,000
Exercised.......................................................     --         --
Canceled........................................................     (2,000)    --
                                                                  ---------  ---------
Outstanding at December 31......................................      9,000     16,000
                                                                  ---------  ---------
                                                                  ---------  ---------
</TABLE>
 
<TABLE>
<S>                                                   <C>         <C>
Option price range at December 31...................  $5.75-$9.12 $5.75-$9.12
Options exercisable at December 31..................       2,997       5,997
Options available for grant at December 31..........      41,000      34,000
</TABLE>
 
    On August 19, 1994, the Company issued 140,000 restricted shares of the
Company's Common Stock to the Chief Executive Officer. These shares were awarded
to a trust of which the Chief Executive Officer is the beneficiary, subject to
certain restrictions and forfeiture provisions. The shares vest ratably over a
three-year period ending August 19, 1997. The restrictions limit the sale or
transfer of shares during the restricted period. The trust will immediately vest
in the shares of Common Stock upon death, disability, or termination of the
Chief Executive Officer as described in the plan. The unamortized value of the
Common Stock totaling $700,000 was recorded at the date of award based upon the
market value of shares
 
                                      F-13
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 7--STOCKHOLDERS' EQUITY (CONTINUED)
as a separate component of stockholders' equity and is being amortized to
expense over the three-year vesting period.
 
    On August 19, 1994, the Company also granted the Chief Executive Officer
options to purchase 250,000 shares of Common Stock at an exercise price of $5
per share under the Company's Stock Option Plan. This was the fair market value
at the date of grant. Vesting in these options will be over a three-year period
with 62,500 shares or 25% vested immediately. This grant is included in the
table.
 
NOTE 8--SHARE PURCHASE RIGHTS PLAN
 
    On March 14, 1989, the Board of Directors of the Company declared a dividend
of one share purchase right for each outstanding share of Common Stock. The
dividend was payable on March 24, 1989 to shareholders of record on that date.
Once exercisable, each right entitles its holder to purchase one share of Common
Stock for $70.00 per share (subject to adjustment). The rights are not
exercisable until 10 days after a tender offer or exchange offer is announced
which would cause the offeror to own 25% of the outstanding Common Stock,
whichever is earlier.
 
    At any time prior to the tenth day following the share acquisition date
(unless extended), the Company may redeem the rights at a cost of $.01 per
right. Unless so redeemed, the rights will expire March 15, 1999. The Company's
directors may amend the rights plan before rights are exercisable, and
thereafter in any manner which does not adversely affect the interest of the
rights holders.
 
NOTE 9--EMPLOYEE BENEFIT PLANS
 
    The Company has a profit sharing and 401(k) savings plan for all salaried
employees and certain groups of hourly employees. The Company matches 50% of
participant contributions to the savings plan, with Company contributions
limited to 3% of the participant's compensation. At the discretion of the Board
of Directors, the Company may make an additional contribution, which has been
targeted at 3% of each participant's compensation.
 
    Profit sharing costs and the Company's matching contributions to the
employee savings plan charged to operations were $.6 million, $1.1 million, and
$.4 million for 1993, 1994, and 1995 respectively.
 
   
    The Company has a pension plan which covers some of its hourly employees.
This plan generally provides a stated benefit amount for each year of service.
Prior to December 31, 1994 the Company also had a plan to cover participants of
the Restated Nicolai Company and Millimen's Local No. 1746. That plan was merged
into the current Hourly Employees' Pension Plan effective December 31, 1994. In
addition, Morgan's former Nicolai Company subsidiary had two salaried pension
plans which were curtailed during 1986 and one hourly pension plan which was
curtailed in 1988.
    
 
                                      F-14
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 9--EMPLOYEE BENEFIT PLANS (CONTINUED)
   
    The components of net periodic pension expense are as follows (in thousands
of dollars):
    
 
   
<TABLE>
<CAPTION>
                                                                    YEAR ENDED DECEMBER 31,
                                                                -------------------------------
<S>                                                             <C>        <C>        <C>
                                                                  1993       1994       1995
                                                                ---------  ---------  ---------
Service cost..................................................  $     148  $     149  $     137
Interest cost on projected benefit obligation.................        965        949      1,026
Actual return on assets.......................................     (1,507)       209     (2,312)
Net amortization and deferral.................................        349     (1,302)     1,375
                                                                ---------  ---------  ---------
Net periodic pension expense..................................  $     (45) $       5  $     226
                                                                ---------  ---------  ---------
                                                                ---------  ---------  ---------
</TABLE>
    
 
   
    The funded status of the plan(s) is as follows (in millions of dollars):
    
 
   
<TABLE>
<CAPTION>
                                                                                   DECEMBER 31,
                                                                               --------------------
<S>                                                                            <C>        <C>
                                                                                 1994       1995
                                                                               ---------  ---------
Accumulated benefit obligation:
    Vested...................................................................  $    12.0  $    14.1
    Nonvested................................................................         --        0.1
                                                                               ---------  ---------
                                                                               $    12.0  $    14.2
                                                                               ---------  ---------
                                                                               ---------  ---------
Projected benefit obligation.................................................  $    12.0  $    14.2
Fair value of plan assets....................................................       12.1       13.6
                                                                               ---------  ---------
Plan assets in excess of or (less than) projected
  benefit obligation.........................................................        0.1       (0.6)
Unrecognized net transitional asset..........................................       (0.5)      (0.5)
Unrecognized net loss........................................................        1.4        1.7
Unrecognized prior service cost..............................................        0.9        1.2
                                                                               ---------  ---------
Prepaid pension expense......................................................  $     1.9  $     1.8
                                                                               ---------  ---------
                                                                               ---------  ---------
</TABLE>
    
 
   
    The projected benefit obligations were determined using assumed discount
rates of 8.5% and 7.5% at December 31, 1994 and 1995 respectively. The expected
long-term rate of return on plan assets was 8.5% at both December 31, 1994 and
1995. Prepaid pension expense is included in other assets in the accompanying
balance sheet.
    
 
    Plan assets consist of equity and fixed income securities and insurance
annuity contracts. It is the policy of the Company to fund at least the minimum
required amount in accordance with the requirements of the Employee Retirement
Income Security Act of 1974.
 
   
    For the hourly employees not covered by company pension or profit sharing
plans, the Company makes contributions to multi-employer pension plans based on
compensable hours worked in accordance with union contracts. Pension expense
related to these contributions was $116,000, $114,000 and $119,000 for 1993,
1994 and 1995, respectively. Under certain conditions, principally withdrawal
from such plans, the Company may have further obligations for pensions with
respect to such employees, but the amount thereof, if any, cannot be determined
at the present time.
    
 
                                      F-15
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 10--INCOME TAXES
 
    Effective January 1, 1993, the Company prospectively adopted Statement of
Financial Accounting Standards No. 109 (FAS 109), "Accounting for Income Taxes."
FAS 109 is an asset and liability approach to accounting for deferred income
taxes that requires the recognition of deferred tax assets and liabilities for
the expected future tax consequences of events that have been recognized in the
Company's financial statements or tax returns. In estimating future tax
consequences, FAS 109 generally considers all expected future events other than
enactments of changes in the tax law or rates. Previously, the Company accounted
for income taxes under the FAS 96 asset and liability approach, which gave no
recognition to future events other than the recovery of assets and the
settlement of liabilities at their carrying amounts. The adoption of FAS 109 has
no material effect on net income in any period.
 
    The components of the income tax provision consisted of the following (in
thousands of dollars):
 
<TABLE>
<CAPTION>
                                                                            YEAR ENDED DECEMBER 31,
                                                                        -------------------------------
<S>                                                                     <C>        <C>        <C>
                                                                          1993       1994       1995
                                                                        ---------  ---------  ---------
Current:
    Federal...........................................................  $  --      $  --      $     (78)
    State.............................................................        250        200        120
                                                                        ---------  ---------  ---------
        Total current.................................................        250        200         42
                                                                        ---------  ---------  ---------
Deferred:
    Federal...........................................................     --         --         --
    State.............................................................     --         --         --
                                                                        ---------  ---------  ---------
        Total deferred................................................     --         --         --
                                                                        ---------  ---------  ---------
Income tax provision..................................................  $     250  $     200  $      42
                                                                        ---------  ---------  ---------
                                                                        ---------  ---------  ---------
</TABLE>
 
    The reconciliation between the U.S. Federal statutory tax rate expressed as
a percentage of pre-tax income (loss) and the effective tax rate was as follows:
 
<TABLE>
<CAPTION>
                                                                         YEAR ENDED DECEMBER 31,
                                                                     -------------------------------
<S>                                                                  <C>        <C>        <C>
                                                                       1993       1994       1995
                                                                     ---------  ---------  ---------
U.S. Federal income tax rate.......................................       34.0%     (34.0)%     (34.0)%
Non-utilization (utilization) of operating loss carryforward.......      (33.4)      33.1       28.6
State income taxes, net of federal benefit.........................        5.9        1.2        2.1
Non-deductible items...............................................        2.5        1.5        3.5
Other..............................................................       11.8         .4        1.4
                                                                     ---------  ---------  ---------
    Effective tax rate.............................................       20.8%       2.2%       1.6%
                                                                     ---------  ---------  ---------
                                                                     ---------  ---------  ---------
</TABLE>
 
                                      F-16
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
NOTE 10--INCOME TAXES (CONTINUED)
    Temporary differences and carryforwards which gave rise to deferred tax
assets and liabilities consisted of the following at (in thousands of dollars):
 
<TABLE>
<CAPTION>
                                                                                 DECEMBER 31,
                                                                             --------------------
<S>                                                                          <C>        <C>
                                                                               1994       1995
                                                                             ---------  ---------
Gross deferred tax assets:
    Operating loss carryforwards...........................................  $   3,601  $   5,345
    Accrued expenses and reserves..........................................      3,818      2,457
    Post-retirement benefits...............................................        174        140
    Other..................................................................         97        172
                                                                             ---------  ---------
                                                                                 7,690      8,114
    Valuation allowance....................................................     (6,161)    (6,779)
                                                                             ---------  ---------
                                                                                 1,529      1,335
                                                                             ---------  ---------
Gross deferred tax liabilities:
    Depreciation and amortization..........................................       (949)      (776)
    Pensions...............................................................       (580)      (559)
                                                                             ---------  ---------
                                                                                (1,529)    (1,335)
                                                                             ---------  ---------
Net deferred tax assets....................................................  $  --      $  --
                                                                             ---------  ---------
                                                                             ---------  ---------
</TABLE>
 
    The valuation allowance primarily reflects operating loss carryforwards for
which utilization is uncertain.
 
    As of December 31, 1995, the Company has unused operating loss carryforwards
for tax purposes of approximately $15.7 million, which expire in years 2002
through 2010. No benefit for the remaining operating loss carryforwards has been
recognized in the consolidated financial statements. Should an ownership change
occur, as defined under Section 382 of the Internal Revenue Code, the Company's
ability to utilize the operating loss carryforwards would be restricted.
 
NOTE 11--RELATED PARTIES
 
    As of December 31, 1995, Saugatuck Capital Company Limited Partnership
("Saugatuck") in the aggregate, beneficially owned approximately 24% of the
Company's Common Stock. During 1995, the Company paid Saugatuck $125,000 for
services rendered.
 
NOTE 12--COMMITMENTS AND CONTINGENCIES
 
    Andersen Corporation ("Andersen"), whose products accounted for 40% of 1995
net sales, distributes its products only through independent distributors such
as the Company. The Company and its predecessors have distributed Andersen
products for over 40 years; however, the Company's agreement with Andersen
provides that Andersen can terminate any of the Company's distributorships at
any time upon a 60-day notice. A termination or significant modification of the
distribution relationship with Andersen could have a material adverse effect on
revenues and earnings.
 
    As of December 31, 1995, the Company had capital expenditure purchase
commitments outstanding of approximately $1.6 million.
 
   
NOTE 13--SUBSEQUENT EVENTS
    
 
    During the second quarter of 1996, the Company sold its Lexington, North
Carolina door manufacturing facility for $4.1 million. Production that was
previously manufactured in Lexington will be shifted to the
 
                                      F-17
<PAGE>
                              MORGAN PRODUCTS LTD.
 
         NOTES TO ANNUAL CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
   
NOTE 13--SUBSEQUENT EVENTS (CONTINUED)
    
Company's Oshkosh, Wisconsin manufacturing facility during the third and fourth
quarters of 1996. The Company recorded an additional restructuring charge in the
second quarter of $.4 million related to the sale of the Lexington facility. It
is expected that the Company will incur additional aggregate restructuring
expense of approximately $2.6 to $3.0 million in the third and fourth quarters
of 1996 related to the sale of the Lexington facility and the consolidation of
operations at Oshkosh. Also in the second quarter, a $.5 million restructuring
reserve was recorded for incremental costs related to the 1994 plant closings in
Springfield, Oregon and Weed, California and the 1995 reorganization of the
Manufacturing Division Office in Oshkosh, Wisconsin.
 
    During the second quarter of 1996, the Company signed an amendment to extend
its revolving credit facility through July 13, 1998. See Note 5 to the Notes to
Annual Consolidated Financial Statements.
 
    On August 30, 1996, the Company acquired certain assets and assumed certain
liabilities of Tennessee Building Products, Inc. and its subsidiary, Titan
Building Products, Inc. (collectively, "TBP"), for $15.3 million, subject to
certain purchase price adjustments. The acquisition, which was financed through
borrowings on the Company's revolving credit agreement, will be accounted for as
a purchase. TBP, which had annual sales for the year ended December 31, 1995 of
approximately $46.8 million, is a distributor of windows, doors, kitchen
cabinets, and other millwork and glass products, to residential builders and
other customers. TBP is headquartered in Nashville, Tennessee, with facilities
in Charlotte, North Carolina; Chattanooga, Tennessee; Greenville, South
Carolina; and Huntsville, Alabama.
 
    On September 11, 1996, the Company's Board of Directors authorized a public
stock offering of 1,500,000 Shares of its Common Stock (plus 510,000 Shares to
cover the Underwriter's over-allotment), which is expected to generate proceeds
of approximately $10.2 million, net of expenses (assuming that the Underwriter's
over-allotment is not exercised). All proceeds from the sale will be used to
repay borrowings under the Company's revolving credit agreement. It is expected
that the public offering will be completed in the fourth quarter of 1996.
 
    On September 30, 1996, the Company's Board of Directors authorized the
termination of the Share Purchase Rights Plan as discussed further in Note 8 to
the Notes to Annual Consolidated Financial Statements.
 
NOTE 14--INTERIM FINANCIAL INFORMATION (UNAUDITED)
 
    Summarized quarterly financial data for 1994 and 1995 is presented below (in
thousands, except for per share data):
 
<TABLE>
<CAPTION>
                                                        1ST QUARTER           2ND QUARTER
                                                    --------------------  --------------------
<S>                                                 <C>        <C>        <C>        <C>
                                                      1994       1995       1994       1995
                                                    ---------  ---------  ---------  ---------
Net sales.........................................  $  82,803  $  80,664  $  95,238  $  84,262
Gross profit......................................     12,844     11,968     13,603     11,553
Net income (loss).................................       (345)      (510)   (10,724)      (729)
Earnings (loss) per share.........................  $    (.04) $    (.06) $   (1.26) $    (.08)
</TABLE>
 
<TABLE>
<CAPTION>
                                                        3RD QUARTER           4TH QUARTER
                                                    --------------------  --------------------
<S>                                                 <C>        <C>        <C>        <C>
                                                      1994       1995       1994       1995
                                                    ---------  ---------  ---------  ---------
Net sales.........................................  $  95,139  $  90,723  $  85,177  $  82,377
Gross profit......................................     14,030     12,445     11,921     11,497
Net income (loss).................................      1,448        111        220     (1,500)
Earnings (loss) per share.........................  $     .17  $     .01  $     .03  $    (.17)
</TABLE>
 
    The building products industry is seasonal, causing the Company's lowest
sales to occur during the first and fourth quarters.
 
                                      F-18
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                         CONSOLIDATED INCOME STATEMENTS
 
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
 
<TABLE>
<CAPTION>
                                                                                          FOR THE THREE MONTHS
                                                              FOR THE SIX MONTHS ENDED           ENDED
                                                              ------------------------  ------------------------
                                                                JULY 1,     JUNE 29,      JULY 1,     JUNE 29,
                                                                 1995         1996         1995         1996
                                                              (UNAUDITED)  (UNAUDITED)  (UNAUDITED)  (UNAUDITED)
                                                              -----------  -----------  -----------  -----------
<S>                                                           <C>          <C>          <C>          <C>
Net sales...................................................   $ 164,926    $ 169,744    $  84,262    $  95,208
Cost of goods sold..........................................     141,405      144,867       72,709       80,829
                                                              -----------  -----------  -----------  -----------
  Gross profit..............................................      23,521       24,877       11,553       14,379
                                                              -----------  -----------  -----------  -----------
Operating expenses:
  Sales & marketing.........................................      17,927       16,641        8,909        8,553
  General & administrative..................................       5,158        6,071        2,434        3,634
  Provision for restructuring...............................           9          881            0          881
                                                              -----------  -----------  -----------  -----------
    Total...................................................      23,094       23,593       11,343       13,068
                                                              -----------  -----------  -----------  -----------
Operating income (loss).....................................         427        1,284          210        1,311
                                                              -----------  -----------  -----------  -----------
Other income (expense):
  Interest..................................................      (1,866)      (1,369)        (984)        (776)
  Other.....................................................         260          137           75           57
                                                              -----------  -----------  -----------  -----------
    Total...................................................      (1,606)      (1,232)        (909)        (719)
                                                              -----------  -----------  -----------  -----------
Income (loss) before income taxes...........................      (1,179)          52         (699)         592
Provision for income taxes..................................          60           49           30           30
                                                              -----------  -----------  -----------  -----------
Net income (loss)...........................................   $  (1,239)   $       3    $    (729)   $     562
                                                              -----------  -----------  -----------  -----------
                                                              -----------  -----------  -----------  -----------
Income (loss) per share.....................................   $   (0.14)   $    0.00    $   (0.08)   $    0.06
                                                              -----------  -----------  -----------  -----------
                                                              -----------  -----------  -----------  -----------
Weighted average number of common and common equivalent
  shares outstanding........................................       8,642        8,684        8,642        8,697
                                                              -----------  -----------  -----------  -----------
                                                              -----------  -----------  -----------  -----------
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-19
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                          CONSOLIDATED BALANCE SHEETS
                   (IN THOUSANDS, EXCEPT SHARES OUTSTANDING)
 
<TABLE>
<CAPTION>
                                                                          DECEMBER 31,    JULY 1,     JUNE 29,
                                                                              1995         1995         1996
                                                                          ------------  -----------  -----------
<S>                                                                       <C>           <C>          <C>
                                                                                        (UNAUDITED)  (UNAUDITED)
                                                     ASSETS
CURRENT ASSETS:
  Cash and cash equivalent..............................................   $    5,135    $   2,489    $   2,105
  Accounts receivable, net..............................................       20,801       32,741       32,906
  Inventories...........................................................       53,422       55,859       52,924
  Other current assets..................................................          422        1,214          804
                                                                          ------------  -----------  -----------
      Total current assets..............................................       79,780       92,303       88,739
                                                                          ------------  -----------  -----------
OTHER ASSETS............................................................        6,235        6,178        4,211
PROPERTY, PLANT & EQUIPMENT, NET........................................       23,500       22,037       19,490
                                                                          ------------  -----------  -----------
TOTAL ASSETS............................................................   $  109,515    $ 120,518    $ 112,440
                                                                          ------------  -----------  -----------
                                                                          ------------  -----------  -----------
 
                                       LIABILITIES & STOCKHOLDERS' EQUITY
CURRENT LIABILITIES:
  Short-term debt.......................................................   $        0    $       0    $     221
  Current maturities of long-term debt..................................          954        1,002          928
  Accounts payable......................................................       11,121       14,629       16,060
  Accrued compensation and employee benefits............................        5,625        6,535        6,231
  Income tax payable....................................................          111          147          123
  Other current liabilities.............................................        3,295        2,671        3,857
                                                                          ------------  -----------  -----------
      Total current liabilities.........................................       21,106       24,984       27,420
                                                                          ------------  -----------  -----------
LONG-TERM DEBT..........................................................       35,574       41,456       32,057
                                                                          ------------  -----------  -----------
STOCKHOLDERS' EQUITY:
  Common stock, $.10 par value, 8,647,483, 8,642,788 and 8,648,822
    shares outstanding, respectively....................................          865          864          865
  Paid-in capital.......................................................       33,771       33,743       33,779
  Retained earnings.....................................................       18,629       20,017       18,632
                                                                          ------------  -----------  -----------
                                                                               53,265       54,624       53,276
Treasury stock, 2,386 shares, at cost...................................          (48)         (48)         (48)
Unearned compensation--restricted stock.................................         (382)        (498)        (265)
                                                                          ------------  -----------  -----------
      Total stockholders' equity........................................       52,835       54,078       52,963
                                                                          ------------  -----------  -----------
      TOTAL LIABILITIES & STOCKHOLDERS' EQUITY..........................   $  109,515    $ 120,518    $ 112,440
                                                                          ------------  -----------  -----------
                                                                          ------------  -----------  -----------
</TABLE>
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-20
<PAGE>
                              MORGAN PRODUCTS LTD.
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
 
                                 (IN THOUSANDS)
 
   
<TABLE>
<CAPTION>
                                                                                         FOR THE SIX MONTHS ENDED
                                                                                         ------------------------
<S>                                                                                      <C>          <C>
                                                                                           JULY 1,     JUNE 29,
                                                                                            1995         1996
                                                                                         (UNAUDITED)  (UNAUDITED)
                                                                                         -----------  -----------
CASH GENERATED (USED) BY OPERATING ACTIVITIES:
  Net income (loss)....................................................................   $  (1,239)   $       3
  Add (deduct) noncash items included in income:
      Depreciation and amortization....................................................       1,967        1,842
      Provision for doubtful accounts..................................................           0           57
      (Gain) loss on sale of property, plant, & equipment..............................         (50)         (17)
      Provision for restructuring......................................................           9          881
      Other............................................................................        (142)         117
  Cash generated (used) by changes in components of working capital:
      Accounts receivable..............................................................      (8,380)     (12,162)
      Inventories......................................................................        (902)         431
      Accounts payable.................................................................       3,119        4,939
      Other working capital............................................................      (3,739)         869
                                                                                         -----------  -----------
NET CASH GENERATED (USED) BY OPERATING ACTIVITIES......................................      (9,357)      (3,040)
                                                                                         -----------  -----------
CASH GENERATED (USED) BY INVESTING ACTIVITIES:
  Acquisition of property, plant, & equipment..........................................      (2,117)      (1,518)
  Proceeds from disposal of property, plant, & equipment...............................          43        4,127
  Proceeds from surrender of life insurance policies...................................           0          925
  Acquisition of other assets, net.....................................................        (291)        (210)
                                                                                         -----------  -----------
NET CASH GENERATED (USED) BY INVESTING ACTIVITIES......................................      (2,365)       3,324
                                                                                         -----------  -----------
CASH GENERATED (USED) BY FINANCING ACTIVITIES:
  Net change in short-term debt........................................................      --              221
  Proceeds from long-term debt.........................................................       8,356           27
  Repayment of long-term debt..........................................................        (318)      (3,540)
  Common stock issued for cash.........................................................          10            8
  Other................................................................................         (32)         (30)
                                                                                         -----------  -----------
NET CASH GENERATED (USED) BY FINANCING ACTIVITIES......................................       8,016       (3,314)
                                                                                         -----------  -----------
NET DECREASE IN CASH AND CASH EQUIVALENTS..............................................      (3,706)      (3,030)
  Beginning of period..................................................................       6,195        5,135
                                                                                         -----------  -----------
  End of period........................................................................   $   2,489    $   2,105
                                                                                         -----------  -----------
Supplemental Disclosures of Cash Flow Information:
  Cash paid during the period for:
      Interest.........................................................................   $   1,428    $   1,702
      Income taxes.....................................................................         116           37
</TABLE>
    
 
    The accompanying notes are an integral part of the financial statements.
 
                                      F-21
<PAGE>
                              MORGAN PRODUCTS LTD.
 
               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                       FOR THE PERIOD ENDED JUNE 29, 1996
 
                                  (UNAUDITED)
 
NOTE 1--BASIS OF PRESENTATION
 
    The financial statements at June 29, 1996 and July 1, 1995, and for the
three and six months then ended, are unaudited; however, in the opinion of
management, all adjustments (consisting only of normal recurring accruals)
necessary for a fair presentation of the financial position at these dates and
the results of operations and cash flows for these periods have been included.
The results for the three and six months ended June 29, 1996 are not necessarily
indicative of the results that may be expected for the full year or any other
interim period.
 
NOTE 2--INVENTORIES
 
    Inventories consisted of the following at (in thousands of dollars):
 
<TABLE>
<CAPTION>
                                                                      JULY 1,     JUNE 29,
                                                      DECEMBER 31,     1995         1996
                                                          1995      (UNAUDITED)  (UNAUDITED)
                                                      ------------  -----------  -----------
<S>                                                   <C>           <C>          <C>
Raw material........................................   $    9,120    $   9,409    $   8,756
Work-in-process.....................................        6,536        7,234        7,222
Finished goods......................................       37,766       39,216       36,946
                                                      ------------  -----------  -----------
  Total inventories.................................   $   53,422    $  55,859    $  52,924
                                                      ------------  -----------  -----------
                                                      ------------  -----------  -----------
</TABLE>
 
    Inventories are valued at the lower of cost or market. Cost is determined on
the first-in, first-out (FIFO) method.
 
NOTE 3--PROVISION FOR RESTRUCTURING
 
    An $11.3 million restructuring charge was incurred in the second quarter of
1994. The original restructuring charge covered the cost of closing the
Springfield, Oregon plant, the Weed, California veneer operation and other cost
reductions and consolidations within Morgan. During the third and fourth
quarters of 1994, the Company reviewed the charges reserved for in the
restructuring and determined that certain estimated costs would not be as high
as originally anticipated. At that time, certain other cost reduction and
restructuring actions were approved and provided for, which offset the lower
expenses. The additional expenses related to the restructuring of the Morgan
Distribution operations and costs associated with the relocation of the
Corporate headquarters. At the end of 1994, $4.9 million of the original $11.3
million had been used and the closing of the two plants was substantially
complete. The remaining reserve at the end of 1994 related primarily to other
cost reductions and consolidation to be taken within the Company, and the
Corporate headquarters relocation.
 
    During the first quarter of 1995, management again evaluated its
restructuring reserves and determined that certain estimated costs would not be
as high as had been expected and adjusted the reserve appropriately. In
addition, incremental restructuring activities for Morgan Distribution (as
described below) were approved during the first quarter of 1995.
 
    Since his arrival in September 1994, the Company's new Chief Executive
Officer and other members of senior management have been evaluating what actions
are necessary to improve Morgan Distribution's profitability. A multi-year plan
involving necessary management structure changes, a new management information
system and future facility requirements was developed. The first phase of this
restructuring
 
                                      F-22
<PAGE>
                              MORGAN PRODUCTS LTD.
 
               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                 FOR THE PERIOD ENDED JUNE 29, 1996 (CONTINUED)
 
                                  (UNAUDITED)
 
NOTE 3--PROVISION FOR RESTRUCTURING (CONTINUED)
plan was implemented during the first quarter of 1995. A new organizational
structure was announced that eliminated several management positions. The costs
of severance and certain other cost reductions were provided for during the
first quarter which more than offset the lower than originally anticipated
expenses of the 1994 restructuring. No charges were made for change in physical
facilities since no actions were implemented in 1995 with respect to these
facilities.
 
    The Company completed the relocation of the Corporate headquarters from
Lincolnshire, Illinois to Williamsburg, Virginia during the third quarter of
1995. Most, but not all, of the expenses relating to the relocation were charged
against the restructuring reserve in that period.
 
   
    During the fourth quarter of 1995, no significant activity occurred in the
reserve. At December 31, 1995, a $3.8 million reserve balance remained.
    
 
    During the first quarter of 1996, restructuring expenses charged against the
restructuring reserve totaled $279,000, substantially all of which were employee
benefits resulting from severances.
 
   
    In the second quarter of 1996, the Company sold its Lexington, North
Carolina door manufacturing facility for $4.1 million. The entire product line
of doors previously manufactured in Lexington will be shifted to the Company's
Oshkosh, Wisconsin door manufacturing facility during the third and fourth
quarters of 1996. The Company recorded an additional restructuring charge in the
second quarter of 1996 of $356,000 primarily related to the loss on the sale of
the Lexington facility. It is expected that the Company will incur additional
aggregate restructuring expenses of approximately $2.6 to $3.0 million in the
third and fourth quarters of 1996 related to the sale. These restructuring
expenses include Lexington operating costs after cessation of production and
incremental hiring, training, and relocation costs associated with the transfer
of Lexington production to Oshkosh. These costs will be expensed as incurred.
    
 
   
    Also in the second quarter, a $470,000 reserve was recorded for incremental
costs related to the 1994 plant closings in Springfield, Oregon and Weed,
California and the 1995 reorganization of the Manufacturing Division Office in
Oshkosh, Wisconsin (primarily due to changes in cost estimates in the
incremental workers compensation claims incurred prior to the committment date).
At June 29, 1996, the reserve balance was $3.8 million.
    
 
NOTE 4--CREDIT AGREEMENT
 
    The Company maintains a credit agreement with a group of banks which
provides for a revolving credit facility of up to $65.0 million through July 13,
1998, and includes a letter of credit facility of up to $9.0 million through
July 13, 1998. During the second quarter, the Company and the lender signed an
amendment extending the existing agreement. The amendment became effective June
30, 1996 and has terms similar to or more favorable to the Company than those
previously in effect. At June 29, 1996 the Company had borrowings of $25.0
million under the revolving credit facility. The credit agreement requires the
Company, among other things, to maintain minimum tangible net worth, leverage
and interest coverage ratios.
 
                                      F-23
<PAGE>
                              MORGAN PRODUCTS LTD.
 
               NOTES TO INTERIM CONSOLIDATED FINANCIAL STATEMENTS
                 FOR THE PERIOD ENDED JUNE 29, 1996 (CONTINUED)
 
                                  (UNAUDITED)
 
NOTE 5--SUBSEQUENT EVENTS
 
    On August 30, 1996, the Company acquired certain assets and assumed certain
liabilities of TBP for $15.3 million, subject to certain purchase price
adjustments. The TBP Acquisition, which was financed through borrowings on the
Company's revolving credit agreement, will be accounted for as a purchase. TBP,
which had annual sales of approximately $46.8 million for the year ended
December 31, 1995, is a distributor of windows, doors, kitchen cabinets, and
other millwork and glass products, to residential builders and other customers.
TBP is headquartered in Nashville, Tennessee, with facilities in Charlotte,
North Carolina; Chattanooga, Tennessee; Greenville, South Carolina; and
Huntsville, Alabama.
 
    On September 11, 1996, the Company's Board of Directors authorized a public
stock offering of 1,500,000 Shares of its Common Stock (plus 510,000 Shares to
cover the Underwriter's over-allotment), which is expected to generate proceeds
of approximately $10.2 million, net of expenses (assuming that the Underwriter's
over-allotment is not exercised). All of the proceeds from the sale will be used
to repay borrowings under the Company's revolving credit agreement. It is
expected that the public offering will be completed in the fourth quarter of
1996.
 
    On September 30, 1996, the Company's Board of Directors authorized the
termination of the Share Purchase Rights Plan.
 
                                      F-24
<PAGE>
               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
 
Board of Directors
Tennessee Building Products, Inc.
Nashville, Tennessee
 
    We have audited the accompanying consolidated balance sheets of Tennessee
Building Products, Inc. and Subsidiary as of December 31, 1995 and 1994, and the
related consolidated statements of operations, changes in stockholders' equity
and cash flows for each of the three years in the period ended December 31,
1995. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.
 
    We conducted our audits 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, the financial statements referred to above present fairly,
in all material respects, the consolidated financial position of Tennessee
Building Products, Inc. and Subsidiary as of December 31, 1995 and 1994, and the
consolidated results of their operations and their cash flows for each of the
three years in the period ended December 31, 1995, in conformity with generally
accepted accounting principles.
 
    As discussed in Note 14 to the financial statements, on July 28, 1996, the
Companies entered into an agreement to sell substantially all of their assets
and operations.
 
                                    /s/ KRAFT BROS., ESSTMAN, PATTON & HARRELL,
                                    PLLC
 
Nashville, Tennessee
February 16, 1996
(except for Note 14
which is dated
August 30, 1996.)
 
                                      F-25
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
                     CONSOLIDATED STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
                                                YEARS ENDED DECEMBER 31,             SIX MONTHS ENDED JUNE 30,
                                       -------------------------------------------  ----------------------------
<S>                                    <C>            <C>            <C>            <C>            <C>
                                           1993           1994           1995           1995           1996
                                       -------------  -------------  -------------  -------------  -------------
 
<CAPTION>
                                                                                            (UNAUDITED)
<S>                                    <C>            <C>            <C>            <C>            <C>
Sales--Net...........................  $  41,893,893  $  47,527,285  $  46,822,159  $  22,681,907  $  24,386,783
 
Cost of goods sold...................     31,695,827     36,051,409     35,012,962     17,203,225     18,059,877
                                       -------------  -------------  -------------  -------------  -------------
 
Gross profit.........................     10,198,066     11,475,876     11,809,197      5,478,682      6,326,906
                                       -------------  -------------  -------------  -------------  -------------
 
Operating expenses
  Warehouse and distribution.........      3,028,990      3,373,987      3,479,527      1,736,821      1,889,583
  Selling............................      2,832,170      3,066,661      3,259,047      1,556,536      1,823,763
  General and administrative.........      2,346,406      2,339,469      2,505,132      1,202,293      1,235,176
  Management fees--Note 9............      1,386,410      1,470,854      1,719,061        773,347      1,126,571
                                       -------------  -------------  -------------  -------------  -------------
 
      Total operating expenses.......      9,593,976     10,250,971     10,962,767      5,268,997      6,075,093
                                       -------------  -------------  -------------  -------------  -------------
 
Operating income.....................        604,090      1,224,905        846,430        209,685        251,813
                                       -------------  -------------  -------------  -------------  -------------
 
Other income and (expense)
  Interest expense...................       (164,647)      (168,114)       (73,268)       (61,422)       (26,718)
  Miscellaneous--net--Note 7.........        205,008        110,442        159,340         95,769        120,139
                                       -------------  -------------  -------------  -------------  -------------
                                              40,361        (57,672)        86,072         34,347         93,421
                                       -------------  -------------  -------------  -------------  -------------
 
Income before provision for income
  taxes..............................        644,451      1,167,233        932,502        244,032        345,234
                                       -------------  -------------  -------------  -------------  -------------
 
Provision for income taxes
  (Benefit)--Note 4
  Current............................        270,987        458,379        358,461        117,169        176,360
  Deferred...........................          2,000        (32,808)       (42,112)       (41,923)       (31,395)
                                       -------------  -------------  -------------  -------------  -------------
                                             272,987        425,571        316,349         75,246        144,965
                                       -------------  -------------  -------------  -------------  -------------
 
Income before minority interest......        371,464        741,662        616,153        168,786        200,269
 
Minority interest in earnings of
  subsidiary.........................         81,985        156,901        128,877         41,791         83,526
                                       -------------  -------------  -------------  -------------  -------------
 
Net income...........................  $     289,479  $     584,761  $     487,276  $     126,995  $     116,743
                                       -------------  -------------  -------------  -------------  -------------
                                       -------------  -------------  -------------  -------------  -------------
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                      F-26
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
                          CONSOLIDATED BALANCE SHEETS
 
<TABLE>
<CAPTION>
                                                                              DECEMBER 31,
                                                                      ----------------------------    JUNE 30,
                                                                          1994           1995           1996
                                                                      -------------  -------------  -------------
                                                                                                     (UNAUDITED)
                                                                                                    -------------
<S>                                                                   <C>            <C>            <C>
                                                     ASSETS
CURRENT ASSETS
  Cash and cash equivalents--Note 13................................  $     313,627  $     827,023  $     152,627
  Accounts receivable--trade, less allowance for doubtful accounts:
    1995--$664,408; 1994--$614,608--Notes 5 and 13..................      5,539,676      6,021,346      6,640,255
  Federal and state income taxes receivable.........................       --              114,585          7,395
  Inventories--Notes 2 and 5........................................      6,526,039      5,912,959      6,442,642
  Prepaid expenses and other........................................        173,351        115,225        246,401
                                                                      -------------  -------------  -------------
      TOTAL CURRENT ASSETS..........................................     12,552,693     12,991,138     13,489,320
PROPERTY AND EQUIPMENT--at cost, less accumulated
  depreciation--Notes 3 and 5.......................................      1,268,846      1,271,082      1,361,315
OTHER ASSETS
  Deferred income taxes--Note 4.....................................         43,988         86,100        117,495
  Cash surrender value of officer's life insurance..................         21,155         49,833         49,833
                                                                      -------------  -------------  -------------
                                                                      $  13,886,682  $  14,398,153  $  15,017,963
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
 
                                      LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
  Accounts payable--trade...........................................  $   1,650,191  $   2,380,082  $   2,601,462
  Accrued taxes and expenses--Note 12...............................      1,423,414      1,349,798      1,062,557
  Federal and state income taxes payable............................        226,906          4,553        -
  Accrued management fees--Note 9...................................      1,207,435      1,352,932        846,571
  Note payable--revolving credit line obligation....................       --             --              984,639
  Current portion of long-term debt--Note 5.........................        101,354         81,139         81,139
                                                                      -------------  -------------  -------------
      TOTAL CURRENT LIABILITIES.....................................      4,609,300      5,168,504      5,576,368
                                                                      -------------  -------------  -------------
LONG-TERM DEBT, less current portion--Note 5........................        860,848         88,002         45,199
                                                                      -------------  -------------  -------------
SALARY CONTINUATION PLAN OBLIGATION--Note 11........................         27,238        136,198        190,678
                                                                      -------------  -------------  -------------
MINORITY INTEREST...................................................        580,131        709,008        792,534
                                                                      -------------  -------------  -------------
COMMITMENTS AND CONTINGENCIES--Notes 6, 10, 11 and 13
STOCKHOLDERS' EQUITY
  Common stock--$1 par value, authorized 100,000 shares; issued and
    outstanding 22,500 shares.......................................         22,500         22,500         22,500
  Additional paid-in capital........................................      3,671,393      3,671,393      3,671,393
  Retained earnings.................................................      4,115,272      4,602,548      4,719,291
                                                                      -------------  -------------  -------------
                                                                          7,809,165      8,296,441      8,413,184
                                                                      -------------  -------------  -------------
                                                                      $  13,886,682  $  14,398,153  $  15,017,963
                                                                      -------------  -------------  -------------
                                                                      -------------  -------------  -------------
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                      F-27
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                                                  SIX MONTHS ENDED JUNE
                                                               YEARS ENDED DECEMBER 31,                    30,
                                                       ----------------------------------------  ------------------------
<S>                                                    <C>           <C>           <C>           <C>         <C>
                                                           1993          1994          1995         1995         1996
                                                       ------------  ------------  ------------  ----------  ------------
 
<CAPTION>
                                                                                                       (UNAUDITED)
<S>                                                    <C>           <C>           <C>           <C>         <C>
OPERATING ACTIVITIES
Net income for the period............................  $    289,479  $    584,761  $    487,276  $  126,995  $    116,743
                                                       ------------  ------------  ------------  ----------  ------------
Adjustments to reconcile net income to net cash
  provided by (used in) operating activities:
Depreciation.........................................       288,713       325,229       308,163     171,053       189,048
Deferred income taxes................................         2,000       (32,808)      (42,112)    (41,923)      (31,395)
Minority interest in earnings of subsidiary..........        81,985       156,901       128,877      41,791        83,526
(Gain) loss on dispositions of property and
  equipment..........................................       (20,050)       18,420         1,698       1,098        (4,850)
(Increase) decrease in:
  Accounts receivable--trade.........................     1,386,410      (558,246)     (481,670)    141,801      (618,909)
  Federal and state income taxes receivable..........      (421,311)      --           (114,585)   (110,842)      107,190
  Inventories........................................        (5,881)     (593,589)      613,080     898,322      (529,683)
  Prepaid expenses and other.........................       252,722        41,526        58,126      (5,096)     (131,176)
Increase (decrease) in:
  Account payable--trade.............................       (56,125)      (48,158)      729,891     143,877       221,380
  Accrued taxes and expenses.........................       414,299        94,572       (73,616)   (365,533)     (287,241)
  Federal and state income taxes payable.............        32,027       164,874      (222,353)   (226,906)       (4,553)
  Accrued management fees............................       --          1,207,435       145,497    (720,216)     (506,361)
  Salary continuation plan obligation................       --             27,238       108,960      54,480        54,480
                                                       ------------  ------------  ------------  ----------  ------------
TOTAL ADJUSTMENTS....................................     1,954,789       803,394     1,159,956     (18,094)   (1,458,544)
                                                       ------------  ------------  ------------  ----------  ------------
NET CASH PROVIDED BY (USED IN) OPERATING
  ACTIVITIES.........................................     2,244,268     1,388,155     1,647,232     108,901    (1,341,801)
                                                       ------------  ------------  ------------  ----------  ------------
INVESTING ACTIVITIES
Acquisition of property and equipment................      (415,872)     (682,723)     (317,897)    (77,557)     (281,014)
Proceeds from disposition of property and
  equipment..........................................        17,600         6,805         5,800       6,399         6,583
Increase in cash surrender value of officer's life
  insurance..........................................       --            (21,155)      (28,678)     --           --
                                                       ------------  ------------  ------------  ----------  ------------
NET CASH USED IN INVESTING ACTIVITIES................      (398,272)     (697,073)     (340,775)    (71,158)     (274,431)
                                                       ------------  ------------  ------------  ----------  ------------
FINANCING ACTIVITIES
Increase in (reduction of) notes payable.............    (1,978,841)     (554,571)     (793,061)    228,581       941,836
                                                       ------------  ------------  ------------  ----------  ------------
NET CASH PROVIDED BY (USED IN) FINANCING
  ACTIVITIES.........................................    (1,978,841)     (554,571)     (793,061)    228,581       941,836
                                                       ------------  ------------  ------------  ----------  ------------
NET INCREASE (DECREASE) IN CASH FOR THE PERIOD.......      (132,845)      136,511       513,396     266,324      (674,396)
CASH AND CASH EQUIVALENTS-- BEGINNING OF PERIOD......       309,961       177,116       313,627     313,627       827,023
                                                       ------------  ------------  ------------  ----------  ------------
CASH AND CASH EQUIVALENTS--END OF PERIOD.............  $    177,116  $    313,627  $    827,023  $  579,951  $    152,627
                                                       ------------  ------------  ------------  ----------  ------------
                                                       ------------  ------------  ------------  ----------  ------------
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                      F-28
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
 
<TABLE>
<CAPTION>
                                                         COMMON STOCK       ADDITIONAL
                                                     --------------------    PAID-IN       RETAINED
                                                      SHARES     AMOUNT      CAPITAL       EARNINGS       TOTAL
                                                     ---------  ---------  ------------  ------------  ------------
<S>                                                  <C>        <C>        <C>           <C>           <C>
BALANCE--JANUARY 1, 1993...........................     22,500  $  22,500  $  2,841,147  $  3,241,032  $  6,104,679
Net income for the year............................     --         --           --            289,479       289,479
Capital contribution from stockholders-- Note 9....     --         --           830,246       --            830,246
                                                     ---------  ---------  ------------  ------------  ------------
BALANCE--DECEMBER 31, 1993.........................     22,500     22,500     3,671,393     3,530,511     7,224,404
Net income for the year............................     --         --           --            584,761       584,761
                                                     ---------  ---------  ------------  ------------  ------------
BALANCE--DECEMBER 31, 1994.........................     22,500     22,500     3,671,393     4,115,272     7,809,165
Net income for the year............................     --         --           --            487,276       487,276
                                                     ---------  ---------  ------------  ------------  ------------
BALANCE--DECEMBER 31, 1995.........................     22,500     22,500     3,671,393     4,602,548     8,296,441
Net income for the six months (Unaudited)..........     --         --           --            116,743       116,743
                                                     ---------  ---------  ------------  ------------  ------------
BALANCE--JUNE 30, 1996 (Unaudited).................     22,500  $  22,500  $  3,671,393  $  4,719,291  $  8,413,184
                                                     ---------  ---------  ------------  ------------  ------------
                                                     ---------  ---------  ------------  ------------  ------------
</TABLE>
 
          See accompanying notes to consolidated financial statements.
 
                                      F-29
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
    PRINCIPLES OF CONSOLIDATION
 
    The accompanying consolidated financial statements include the accounts of
Tennessee Building Products, Inc., Nashville, Tennessee ("Parent"), and its
78.96%-owned subsidiary, Titan Building Products, Inc., Charlotte, North
Carolina ("Subsidiary"). Material intercompany accounts and transactions have
been eliminated in consolidation.
 
    The Companies are suppliers of building products, with warehouse and
showroom locations in Nashville and Chattanooga, Tennessee, Charlotte, North
Carolina, and Greenville, South Carolina, as well as a showroom only in
Huntsville, Alabama. The Company also has a division that specializes in glass
products located in Nashville, Tennessee.
 
    CASH AND CASH EQUIVALENTS
 
    For purposes of the statements of cash flows, all highly liquid debt
instruments with a maturity date at purchase of three months or less are
considered cash equivalents. There were no cash equivalents as of December 31,
1995 or 1994.
 
    INVENTORIES
 
    Inventories are reported at lower of cost or market, with cost determined by
the last-in, first-out (LIFO) method for the majority of inventories, and the
first-in, first-out (FIFO) method for the balance.
 
    PROPERTIES AND DEPRECIATION
 
    Properties are reported at cost and include improvements that significantly
add to utility or extend useful lives. Costs of maintenance and repairs are
charged to expense. When depreciable assets are disposed of, the cost and
related accumulated depreciation are removed from the accounts, and any gain
(except on trade-ins) or loss is included in earnings for the period. Gains on
trade-ins are applied to reduce the cost of the new acquisition. Depreciation
and amortization are calculated principally by the straight-line method to
allocate the cost of depreciable assets over their estimated useful lives.
 
    INCOME TAXES
 
    The Parent Company is classified as an S corporation under the Internal
Revenue Code. For federal income tax purposes, earnings of the Parent Company
are taxable to the stockholders individually, and the Parent does not incur
federal income tax obligations. Such status has no effect on the Company's state
income tax obligation.
 
    The Subsidiary is classified as a C corporation for federal income tax
purposes.
 
    Deferred income tax assets and liabilities are computed annually for
differences between the financial statement and tax bases of assets and
liabilities. Such differences will result in taxable or deductible amounts in
the future based on enacted tax laws and rates applicable to the periods in
which the differences are expected to affect taxable income. Valuation
allowances are established when necessary to reduce deferred tax assets to the
amount expected to be realized. Income tax expense is the tax payable or
refundable for the period plus or minus the change during the period in deferred
tax assets and liabilities.
 
                                      F-30
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 1--SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
    Substantially all consolidated retained earnings at December 31, 1995, 1994
and 1993, result from either accumulations of the Parent prior to the date the S
election became effective, or accumulations attributable to the Subsidiary.
 
    USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS
 
    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 period. Actual results could differ from those estimates.
 
    FAIR VALUE OF FINANCIAL INSTRUMENTS
 
    Effective January 1, 1995, the Company adopted Statement of Financial
Accounting Standards No. 107, "DISCLOSURE ABOUT FAIR VALUE OF FINANCIAL
INSTRUMENTS." SFAS 107 requires companies to disclose the fair value of their
financial instruments, whether or not recognized in the consolidated balance
sheet, where it is practical to estimate that value. In management's opinion,
the carrying amount of all financial instruments approximates market value.
 
    The following methods and assumptions were used to estimate the fair value
of each class of financial instruments for which it is practicable to estimate
that value:
 
        CASH
 
        The carrying amount approximates fair value.
 
        LONG-TERM DEBT
 
        The carrying amounts of the Company's borrowings under its bank
        line-of-credit and acquisition loans with variable interest rates
        approximate their fair value.
 
        SALARY CONTINUATION PLAN OBLIGATION
 
        The carrying amount of the Company's salary continuation plan
        obligation, which is discounted to present value based on current rates,
        is considered to approximate its fair value.
 
    RECLASSIFICATION
 
    Certain items on the income statements have been reclassified from the
previously issued audited financial statements, with no effect to net income, to
comply with reporting requirements under Regulation S-X of the Securities and
Exchange Commission.
 
    UNAUDITED INTERIM STATEMENTS
 
    The interim financial information included herein is unaudited; however, the
information reflects all adjustments (consisting solely of normal recurring
adjustments) that are, in the opinion of management, necessary to a fair
presentation of the financial position, results of operations and cash flows for
the interim periods.
 
                                      F-31
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 2--INVENTORIES
 
    A summary of ending inventories included in the determination of cost of
goods sold for the years ended December 31, 1993, 1994 and 1995, follows:
 
<TABLE>
<CAPTION>
                                                               1992          1993          1994          1995
                                                           ------------  ------------  ------------  ------------
<S>                                                        <C>           <C>           <C>           <C>
Inventories stated at LIFO:
  At lower of cost (first-in, first-out method) or
    market...............................................  $  6,729,998  $  7,255,648  $  7,779,764  $  6,885,542
  Adjustment to LIFO.....................................    (1,111,927)   (1,618,906)   (1,744,301)   (1,441,121)
                                                           ------------  ------------  ------------  ------------
                                                              5,618,071     5,636,742     6,035,463     5,444,421
Inventories stated at lower of cost
  (FIFO) or market.......................................       308,498       295,708       490,576       468,538
                                                           ------------  ------------  ------------  ------------
                                                           $  5,926,569  $  5,932,450  $  6,526,039  $  5,912,959
                                                           ------------  ------------  ------------  ------------
                                                           ------------  ------------  ------------  ------------
</TABLE>
 
NOTE 3--PROPERTY, PLANT AND EQUIPMENT
 
    Property, plant and equipment consist of the following as of December 31:
 
<TABLE>
<CAPTION>
                                                                        1994          1995
                                                                    ------------  ------------
<S>                                                                 <C>           <C>
Automobiles and trucks............................................  $  1,049,852  $  1,164,554
Warehouse machinery and equipment.................................     1,085,423     1,080,749
Office machinery and equipment....................................       559,944       619,149
Leasehold improvements............................................       430,742       618,720
Construction in progress..........................................       212,623        42,426
                                                                    ------------  ------------
                                                                       3,338,584     3,525,598
Less accumulated depreciation.....................................     2,069,738     2,254,516
                                                                    ------------  ------------
                                                                    $  1,268,846  $  1,271,082
                                                                    ------------  ------------
                                                                    ------------  ------------
</TABLE>
 
    Depreciation expense totals $288,713, $325,229 and $308,163 in 1993, 1994
and 1995, respectively. The general range of useful lives is 3 to 30 years for
leasehold improvements and 3 to 10 years for all other depreciable assets. Fully
depreciated assets amount to approximately $1,532,600 as of December 31, 1995.
 
                                      F-32
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 4--INCOME TAXES
 
    A schedule of the provision for income taxes, substantially all of which is
attributable to pre-tax earnings of the Subsidiary, follows:
 
<TABLE>
<CAPTION>
                                                              1993        1994        1995
                                                           ----------  ----------  ----------
<S>                                                        <C>         <C>         <C>
Federal:
  Current................................................  $  213,548  $  391,595  $  288,846
  Deferred...............................................         853      (8,345)    (17,652)
                                                           ----------  ----------  ----------
                                                              214,401     383,250     271,194
                                                           ----------  ----------  ----------
State:
  Current................................................      57,439      66,784      69,615
  Deferred...............................................       1,147     (24,463)    (24,460)
                                                           ----------  ----------  ----------
                                                               58,586      42,321      45,155
                                                           ----------  ----------  ----------
Provision for income taxes...............................  $  272,987  $  425,571  $  316,349
                                                           ----------  ----------  ----------
                                                           ----------  ----------  ----------
Total income taxes paid..................................  $  239,913  $  328,362  $  695,399
                                                           ----------  ----------  ----------
                                                           ----------  ----------  ----------
</TABLE>
 
    The net deferred tax asset included in other assets in the accompanying
balance sheets consists of the following amounts of deferred tax assets and
liabilities as of December 31:
 
<TABLE>
<CAPTION>
                                                                           1994        1995
                                                                         ---------  ----------
<S>                                                                      <C>        <C>
Deferred tax asset.....................................................  $  70,656  $  121,327
Deferred tax liability.................................................    (26,668)    (35,227)
                                                                         ---------  ----------
Net deferred tax asset.................................................  $  43,988  $   86,100
                                                                         ---------  ----------
                                                                         ---------  ----------
</TABLE>
 
    The deferred tax effects of principal temporary differences as of December
31, 1994 and 1995, are shown in the following table:
 
<TABLE>
<CAPTION>
                                                                           1994        1995
                                                                        ----------  ----------
<S>                                                                     <C>         <C>
Property and equipment................................................  ($  25,161) ($  34,535)
Allowance for doubtful accounts.......................................      63,653      75,863
Inventory capitalization..............................................       3,861      36,600
Salary continuation plan obligation...................................       1,635       8,172
                                                                        ----------  ----------
                                                                        $   43,988  $   86,100
                                                                        ----------  ----------
                                                                        ----------  ----------
</TABLE>
 
                                      F-33
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 4--INCOME TAXES (CONTINUED)
    The following is a reconciliation of the actual provision for income taxes
with the provision computed at the federal statutory rate (34%):
 
<TABLE>
<CAPTION>
                                                              1993        1994        1995
                                                           ----------  ----------  ----------
<S>                                                        <C>         <C>         <C>
Provision computed at statutory rate.....................  $  219,113  $  396,859  $  317,051
Effect of accounting losses of Parent Company
  (S Corporation) for which there is no current tax
  benefit................................................       5,493       8,692       5,422
Tax effect of state income taxes.........................      34,199      27,932      29,802
State income tax refund..................................      --         (29,975)     --
Other....................................................      14,182      22,063     (35,926)
                                                           ----------  ----------  ----------
Provision for income taxes...............................  $  272,987  $  425,571  $  316,349
                                                           ----------  ----------  ----------
                                                           ----------  ----------  ----------
</TABLE>
 
NOTE 5--LONG-TERM DEBT
 
    Long-term debt consists of the following as of December 31:
 
<TABLE>
<CAPTION>
                                                         1994                   1995
                                                ----------------------  ---------------------
                                                  TOTAL      CURRENT      TOTAL      CURRENT
                                                 BALANCE     PORTION     BALANCE     PORTION
                                                ----------  ----------  ----------  ---------
<S>                                             <C>         <C>         <C>         <C>
Revolving credit line obligations--
  SunTrust Bank (1)...........................  $  686,156  $   --      $   --      $  --
Revolving credit line obligation--
  NationsBank (2).............................     276,046     101,354     169,141     81,139
                                                ----------  ----------  ----------  ---------
                                                $  962,202  $  101,354  $  169,141  $  81,139
                                                ----------  ----------  ----------  ---------
                                                ----------  ----------  ----------  ---------
</TABLE>
 
- ------------------------
 
(1) The Company is a party to a certain Loan Agreement (the "Agreement") with
    SunTrust Bank (formerly Third National Bank) in Nashville, Tennessee (the
    "Bank"), which provides for a maximum $2,000,000 Line of Credit and
    $3,000,000 Revolving Credit. The loans were scheduled to mature September,
    1995. Subsequent to year end, the Agreement was extended to mature in
    September, 1996. Borrowings against these lines, which had a zero balance at
    December 31, 1995, are evidenced by notes which bear interest, payable
    monthly, at the Bank's "base rate". The notes are collateralized by a
    security interest in all accounts receivable and inventories.
 
   In addition to various other terms and conditions, the Agreement requires the
    Company to maintain certain minimum balances and ratios pertaining
    principally to net worth and debt. The Company is also required to maintain
    a zero outstanding balance under the $2,000,000 Line of Credit Note for at
    least 30 consecutive days each year.
 
   Combined borrowings under the agreements ranged up to a maximum of $1,972,000
    in 1995 ($3,544,000 in 1994) and averaged $668,000 ($2,169,434 in 1994), at
    an average effective interest rate of 8.07% (6.73% in 1994).
 
                                      F-34
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 5--LONG-TERM DEBT (CONTINUED)
(2) The Company has an additional line of credit, based on an agreement entered
    into in October, 1989, with NationsBank. Borrowings under the agreement are
    evidenced by notes maturing January 1, 2000, April 1, 2001, November 1, 1997
    and June 1, 1998. The notes require monthly interest payments computed at an
    annual rate of 1/4 of 1% below the Bank's published prime rate, and are
    collateralized by a security interest in certain machinery, equipment and
    vehicles. The maximum amount outstanding under the line may not exceed the
    aggregate net book value of such collateral. Accordingly, the current
    portion of the obligation as of December 31, 1995, is reflected in the
    amount of the projected decrease in net book value of the assets pledged.
    Borrowings under the line, which had a balance of $169,141 at December 31,
    1995, ranged up to a maximum of $276,046 ($364,213 in 1994), and averaged
    $274,663 in 1995 ($336,417 in 1994), at an average effective interest rate
    of 9.01% in 1995 (7.08% in 1994). In addition to other conditions, the
    agreement requires the Company to maintain a certain minimum debt to
    tangible net worth ratio (as defined), and prohibits the Company from
    incurring a net operating loss for four consecutive quarters. The obligation
    is secured by equipment with a net book value of $185,000 as of December 31,
    1995.
 
    Aggregate annual principal maturities of all long-term debt are as follows:
1996--$81,139; 1997-- $54,180; 1998--$21,627; and 1999 -$12,195.
 
    Total interest paid on all indebtedness amounted to: 1994 - $168,114;
1995--$73,268.
 
NOTE 6--OPERATING LEASES
 
    The Company is lessee under various cancelable and noncancelable operating
leases. Following is a summary of rental expense incurred under all operating
leases by major class:
<TABLE>
<CAPTION>
                                                   1993                             1994                        1995
                                      -------------------------------  -------------------------------  --------------------
                                       RELATED                          RELATED                          RELATED
                                       PARTIES   OUTSIDERS    TOTAL     PARTIES   OUTSIDERS    TOTAL     PARTIES   OUTSIDERS
                                      ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
<S>                                   <C>        <C>        <C>        <C>        <C>        <C>        <C>        <C>
Real property.......................  $ 444,189  $ 273,856  $ 718,045  $ 444,189  $ 309,450  $ 753,639  $ 493,765  $ 373,068
Equipment...........................     --         48,637     48,637     --         59,889     59,889     --         57,268
Vehicles............................     --        158,544    158,544     --        164,869    164,869     --        144,727
                                      ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
  Total.............................  $ 444,189  $ 481,037  $ 925,226  $ 444,189  $ 534,208  $ 978,397  $ 493,765  $ 575,063
                                      ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
                                      ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------
 
<CAPTION>
 
                                         TOTAL
                                      -----------
<S>                                   <C>
Real property.......................  $   866,833
Equipment...........................       57,268
Vehicles............................      144,727
                                      -----------
  Total.............................  $ 1,068,828
                                      -----------
                                      -----------
</TABLE>
 
    The rental expense for real property paid to related parties has not been
reduced by sublease rentals received on a portion of the Chattanooga warehouse
in the amount of $1,800, $43,380 and $51,213 in 1993, 1994 and 1995,
respectively. The sublease agreement expires in November, 1996.
 
    The lease on the Nashville, Tennessee warehouse and office facility runs
through December 31, 2002. The lease on the Charlotte, North Carolina warehouse
and office facility has been renewed through February 28, 2000. During 1993,
1994 and 1995, applicable lease provisions under the North Carolina facility
lease were amended for additional square footage added to the leased premises at
similar rental rates. The leases require monthly rental payments plus payment of
all property taxes and insurance.
 
    The Company also leases certain vehicles under short-term arrangements and
various items of warehouse equipment.
 
                                      F-35
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 6--OPERATING LEASES (CONTINUED)
    Real property leases, some of which are with a related partnership whose
partners are the principal officers and stockholders of the Company, also
require payment of related repairs, utilities, property taxes and insurance. A
schedule of minimum future rentals required under all noncancelable operating
leases, including the renewal lease of the Charlotte, North Carolina facility
referred to above, follows:
 
<TABLE>
<CAPTION>
                                                        RELATED
                                                        PARTIES      OUTSIDERS       TOTAL
                                                      ------------  ------------  ------------
<S>                                                   <C>           <C>           <C>
1996................................................  $    510,996  $    413,435  $    924,431
1997................................................       510,996       400,511       911,507
1998................................................       510,996       383,309       894,305
1999................................................       510,996       336,520       847,516
2000................................................       510,996        53,619       564,615
Thereafter..........................................     1,021,992       --          1,021,992
                                                      ------------  ------------  ------------
                                                      $  3,576,972  $  1,587,394  $  5,164,366
                                                      ------------  ------------  ------------
                                                      ------------  ------------  ------------
</TABLE>
 
NOTE 7--MISCELLANEOUS INCOME AND EXPENSE
 
    Miscellaneous income and expense consisted of the following in 1993, 1994,
and 1995:
 
<TABLE>
<CAPTION>
                                                              1993        1994        1995
                                                           ----------  ----------  ----------
<S>                                                        <C>         <C>         <C>
Rebates..................................................  $   23,547  $   12,361  $   24,792
Service charges on accounts receivable...................     113,332     130,190     113,320
Rental income............................................       6,501      48,630      55,746
Other--net...............................................      10,088       9,751      30,478
Gain (loss) on dispositions of property and equipment....      20,050     (18,420)     (1,698)
Collection expense.......................................     (38,566)    (43,022)    (32,667)
Bank service charges.....................................     (25,717)    (29,048)    (30,631)
Sales tax refunds........................................      95,773      --          --
                                                           ----------  ----------  ----------
Miscellaneous income--net................................  $  205,008  $  110,442  $  159,340
                                                           ----------  ----------  ----------
                                                           ----------  ----------  ----------
</TABLE>
 
NOTE 8--EMPLOYEE BENEFIT PLANS
 
    The Company sponsors a 401(k) profit-sharing plan covering employees who are
at least 21 years old, and have at least one year of service with the Company.
 
    The amount of annual employer contributions to the plan is discretionary, as
determined by the Board of Directors, up to the maximum deduction allowable for
federal income tax purposes. The Company contributed $75,000 to the plan for
1993, and $50,000 each year for 1994 and 1995.
 
NOTE 9--TRANSACTIONS WITH RELATED PARTIES
 
    The Parent Company has a management agreement with F & S Management Company,
a Tennessee general partnership (the "Partnership"), whose owners are the two
principal officers and stockholders of
 
                                      F-36
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 9--TRANSACTIONS WITH RELATED PARTIES (CONTINUED)
the Company. The agreement provides for the Company to pay the Partnership an
annual management fee based on a formula tied to the Parent's taxable income
before management fee.
 
    Management fees paid or payable under the agreement amounted to $1,386,410,
$1,470,854 and $1,719,061 for 1993, 1994 and 1995, respectively, of which the
unpaid balances of $1,207,435 and $1,352,932 as of December 31, 1994 and 1995,
respectively, are reported under current liabilities.
 
    Accrued management fees under the agreement for 1993 were paid on December
31, 1993, by issuance of a note payable to the Partnership, of which a portion
of the 1993 note was simultaneously distributed out of the Partnership to the
partners and contributed by them back to the Company as additional paid-in
capital.
 
NOTE 10--SELF-INSURANCE PROGRAM
 
    The Company has a self-insured program for its employees' medical claims. A
portion of these costs are covered by employee payroll deductions. The Company's
maximum liability for any one year (less employee contributions) is $60,000 per
claim. The Company's total expense under the plan amounted to $497,859, $393,169
and $401,704 in 1993, 1994 and 1995, respectively.
 
NOTE 11--SALARY CONTINUATION PLAN
 
    During 1994, the Company formalized a nonqualified salary continuation plan
for certain key officers. Plan benefits provided under the plan are contingent
on the continuous employment of the officer with the Company through retirement
and compliance with other terms specified in the agreement. The agreement
provides that monthly payments will be made to the officer or his beneficiary
for fifteen years beginning upon the earliest to occur of the officer's death or
retirement. The principal cost of the plan is being accrued on the straight-line
basis over the anticipated remaining period of active employment, based on the
present value of the expected retirement benefit. The recognized liability
relating to the plan amounted to $27,238 in 1994 and $136,198 in 1995. The
recognized expense relating to the plan amounted to $27,238 in 1994 and $108,960
in 1995.
 
NOTE 12--ACCRUED TAXES AND EXPENSES
 
    Accrued taxes and expenses consist of the following as of December 31:
 
<TABLE>
<CAPTION>
                                                                        1994          1995
                                                                    ------------  ------------
<S>                                                                 <C>           <C>
Accrued payroll...................................................  $    581,103  $    493,435
Accrued commissions...............................................       176,190       235,303
Sales tax collected and payable...................................       214,903       219,074
Accrued contribution to 401(k) plan...............................        50,000        50,000
Accrued taxes and licenses........................................       158,497       147,117
Accrued group health insurance....................................       165,000       159,911
Accrued professional fees.........................................        44,000        39,406
Other.............................................................        33,721         5,552
                                                                    ------------  ------------
                                                                    $  1,423,414  $  1,349,798
                                                                    ------------  ------------
                                                                    ------------  ------------
</TABLE>
 
                                      F-37
<PAGE>
                TENNESSEE BUILDING PRODUCTS, INC. AND SUBSIDIARY
 
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
 
           (INFORMATION FOR JUNE 30, 1995 AND 1996 IS NOT PRESENTED)
 
NOTE 13--CONCENTRATIONS OF CREDIT RISK
 
    The Company maintains cash and cash equivalent balances at a financial
institution in Tennessee. Accounts at the institution are insured by the Federal
Deposit Insurance Corporation up to $100,000. Uninsured balances per bank
amounted to approximately $749,000 at December 31, 1995.
 
    The majority of the Company's sales are derived from customers within a
50-mile radius of Charlotte, North Carolina and a 100-mile radius of Nashville,
Tennessee. The Company extends trade credit to its customers which consist
principally of building contractors. Concentrations of credit risk with respect
to trade receivables are limited, since the risk is spread over a large number
of customers that make up the Company's customer base. The Company controls
credit risk through credit approvals, credit limits and monitoring procedures.
The Company performs in-depth credit evaluations for all new customers. Bad debt
expenses have not been material.
 
NOTE 14--SALE OF BUSINESS
 
    On July 28, 1996, the Companies and their shareholders entered into an
agreement with Morgan Products Ltd. to sell substantially all of the assets,
less certain liabilities, and operations of the Companies for a selling price of
approximately $15,300,000. The closing date is to be determined upon performance
of certain items specified in the agreement, with good faith efforts of both
parties to accomplish closing by September 30, 1996.
 
                                      F-38
<PAGE>
                                  PHOTOS & MAP
 
                            [INSIDE BACK COVER PAGE]
 
[MAP OF UNITED STATES, INDICATING COMPANY LOCATIONS; PICTURE OF CORPORATE
HEADQUARTERS; PICTURE OF SALES FLOOR DISPLAY]
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO DEALER, SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS IN
CONNECTION WITH THE OFFERING COVERED BY THIS PROSPECTUS. IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE COMPANY, THE SELLING SHAREHOLDER OR THE UNDERWRITER. THIS PROSPECTUS DOES
NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER TO BUY, THE
COMMON STOCK IN ANY JURISDICTION WHERE, OR TO ANY PERSON TO WHOM, IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR
ANY SALE MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION
THAT THERE HAS NOT BEEN ANY CHANGE IN THE FACTS SET FORTH IN THIS PROSPECTUS OR
IN THE AFFAIRS OF THE COMPANY OR THE SELLING SHAREHOLDER SINCE THE DATE HEREOF.
                            ------------------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                    PAGE
                                                  ---------
<S>                                               <C>
Prospectus Summary..............................          3
The Company.....................................          8
Risk Factors....................................          8
Use of Proceeds.................................         12
Common Stock Price Range and Dividend Policy....         13
Capitalization..................................         14
Selected Historical and Pro Forma Combined
  Financial Information.........................         15
Management's Discussion and Analysis of
  Financial Condition and Results of
  Operations....................................         23
The Millwork Industry...........................         30
Business........................................         31
Management......................................         39
Security Ownership of Certain Beneficial Owners
  and Management................................         47
Selling Shareholder.............................         49
Certain Transactions............................         50
Description of Capital Stock....................         50
Underwriting....................................         51
Legal Matters...................................         52
Experts.........................................         52
Available Information...........................         52
Incorporation of Certain Information by
  Reference.....................................         53
Index to Financial Statements...................        F-1
</TABLE>
    
 
                                3,400,000 SHARES
 
                                     [LOGO]
 
                              MORGAN PRODUCTS LTD.
                                  COMMON STOCK
 
                             ---------------------
 
                                   PROSPECTUS
 
                             ---------------------
 
                             BLACK & COMPANY, INC.
                                          , 1996
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                                    PART II:
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
 
    Set forth below is an estimate (except for the Commission registration fee
and the National Association of Securities Dealers, Inc. ("NASD") filing fee) of
the fees and expenses payable by the Company and the Selling Shareholder in
connection with the distribution of the Common Stock:
 
   
<TABLE>
<CAPTION>
                                                                                       SELLING
                                                                          COMPANY    SHAREHOLDER    TOTAL
                                                                         ----------  -----------  ----------
<S>                                                                      <C>         <C>          <C>
Securities and Exchange Commission registration fee....................  $    5,112   $   5,086   $   10,198
NASD filing fee........................................................       1,733       1,724        3,457
NYSE listing fee.......................................................       7,000      --            7,000
Legal fees and expenses................................................     150,000      15,000      165,000
Accountants' fees and expenses.........................................     105,000      --          105,000
Printing and engraving expenses........................................      75,000      --           75,000
Blue sky fees and expenses.............................................       5,000      --            5,000
Transfer Agent and Registrar fees and expenses.........................       1,000      --            1,000
Miscellaneous..........................................................      40,000      --           40,000
                                                                         ----------  -----------  ----------
        Total..........................................................  $  389,845   $  21,810   $  411,655
                                                                         ----------  -----------  ----------
                                                                         ----------  -----------  ----------
</TABLE>
    
 
- ------------------------
 
ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
    Section 145 of the Delaware General Corporation Law makes provision for the
indemnification of officers and directors in terms sufficiently broad to
indemnify officers and directors of the Company under certain circumstances from
liabilities (including reimbursement for expenses incurred) arising under the
Securities Act of 1933, as amended. The Certificate of Incorporation and By-laws
of the Company, and agreements between the Company and its officers and
directors, provide for indemnification of the Company's officers and directors
against costs and expenses incurred in connection with any action or suit to
which such person is a party to the fullest extent permitted by the Delaware
General Corporation Law.
 
    The Company also has in place directors and officers insurance, insuring the
directors and officers of the Company against certain liabilities they may incur
in the performance of their duties.
 
    See item 17(a) of this Registration Statement regarding the position of the
Securities and Exchange Commission on indemnification for liabilities arising
under the Securities Act, of 1933, as amended.
 
ITEM 16. EXHIBITS.
 
    (a) Exhibits:
 
   
<TABLE>
<CAPTION>
 EXHIBIT
  NUMBER    DESCRIPTION
- ----------  -------------------------------------------------------------------------------------------------
<C>         <S>
     *1     Form of Underwriting Agreement between Morgan and the Representative.
      3.1   Restated Certificate of Incorporation, as amended (incorporated by reference to Exhibit 3.1 to
              the Company's Form 10-K for the Fiscal Year ended December 31, 1987 (Commission File No.
              0-13911)).
      3.2   By-laws of the Company, as amended (incorporated by reference to Exhibit 3.2 to the Company's
              Form 10-K for the Fiscal Year ended December 31, 1987 (Commission File No. 0-13911)).
</TABLE>
    
 
                                      II-1
<PAGE>
<TABLE>
<CAPTION>
 EXHIBIT
  NUMBER    DESCRIPTION
- ----------  -------------------------------------------------------------------------------------------------
<C>         <S>
      4.1   Stockholders Agreement Restated among the Company, Saugatuck Capital Company Limited Partnership,
              George T. Brophy and certain other stockholders of the Company, dated as of January 13, 1984,
              as amended (incorporated by reference to Exhibits 4.12 and 4.13 to the Company's Registration
              Statement (Registration No. 33-00344), Exhibit 4.16 to the Company's Quarterly Report for the
              Quarter ended March 29, 1986 (Commission File No. 0-13911) and Exhibit 4.9 of the Company's
              Form 10-K for the Fiscal Year ended December 31, 1986 (Commission File No. 0-13911)).
      4.2   Rights Agreement, dated as of March 15, 1989, between the Company and Manufacturers Hanover Trust
              Company, as Rights Agent (incorporated by reference to Exhibit 1-2 to the Company's Form 8-A
              Registration Statement (Commission File No. 1-9843)).
     *5     Opinion of Winthrop, Stimson, Putnam & Roberts as to the legality of the Common Stock.
     10.1   Loan and Security Agreement among the Company, certain banks, and Barclay's Business Credit, Inc.
              as agent, dated as of July 14, 1994 (incorporated by reference to Exhibit 10.1 to the Company's
              Form 10-K for the Fiscal Year ended December 31, 1994 (Commission File No. 1-9843)).
     10.2   Trust Indenture, dated as of December 1, 1991, by and between the City of Oshkosh, Wisconsin and
              Marine Bank of Springfield, as Trustee (incorporated by reference to Exhibit 10.11 to the
              Company's Form 10-K for the Fiscal Year ended December 31, 1991 (Commission File No. 1-9843)).
     10.3   Loan Agreement, dated as of December 1, 1991, by and between the City of Oshkosh, Wisconsin and
              the Company (incorporated by reference to Exhibit 10.12 to the Company's Form 10-K for the
              Fiscal Year ended December 31, 1991 (Commission File No. 1-9843)).
     10.4   Mortgage and Security Agreement with Assignment of Rents, dated as of December 1, 1991, from the
              Company to Harris Trust and Savings Bank (incorporated by reference to Exhibit 10.18 to the
              Company's Form 10-K for the Fiscal Year ended December 31, 1991 (Commission File No. 1-9843)).
     10.5   Letter Agreement regarding termination of employment between the Company and Arthur L. Knight,
              Jr. dated May 31, 1994 (incorporated by reference to Exhibit 10.8 of the Company's Form 10-K
              for the Fiscal Year ended December 31, 1994 (Commission File No. 1-9843)).
     10.6   Employment Agreement and Trust Under Employment Agreement between the Company and Larry R.
              Robinette dated August 19, 1994 (incorporated by reference to Exhibit 10.9 of the Company's
              Form 10-K for the Fiscal Year ended December 31, 1994 (Commission File No. 1-9843)).
     10.7   Severance policy for certain Covered Executives (incorporated by reference to Exhibit 10.13 of
              the Company's Form 10-K for the Fiscal Year ended December 31, 1992 (Commission File No.
              1-9843)).
     10.8   Consulting and Management Assistance Agreement between the Company and Hawley Management Company
              (now named Saugatuck Associates, Inc.) dated as of January 13, 1984 (incorporated by reference
              to Exhibit 10.14 to the Company's Registration Statement on Form S-1 (Registration No.
              33-00344)).
     10.9   Amended 1994 Executive Performance Incentive Plan (incorporated by reference to Exhibit 10.14 of
              the Company's Form 10-K for the Fiscal Year ended December 31, 1994 (Commission File No.
              1-9843)).
     10.10  Convertible Appreciation Rights Plan, dated June 1, 1992 (incorporated by reference to Exhibit
              10.1 to the Company's Quarterly Report for the Quarter ended July 4, 1992 (Commission File No.
              1-9843)).
</TABLE>
 
                                      II-2
<PAGE>
<TABLE>
<CAPTION>
 EXHIBIT
  NUMBER    DESCRIPTION
- ----------  -------------------------------------------------------------------------------------------------
<C>         <S>
     10.11  The Company's 1992 Non-employee Director Stock Option Plan (incorporated by reference to Exhibit
              10.19 of the Company's Form 10-K for the Fiscal Year ended December 31, 1992 (Commission File
              No. 1-9843)).
     10.12  The Company's Incentive Stock Option Plan (1995) (incorporated by reference to Exhibit 10.19 of
              the Company's Form 10-K for the Fiscal Year ended December 31, 1994 (Commission File No.
              1-9843)).
     10.13  The Company's 1988 Stock Purchase Plan (incorporated by reference to the Appendix to the
              Prospectus contained in Post-Effective Amendment No. 1 to the Company's Registration Statement
              on Form S-8 (Registration No. 33-23882)).
     10.14  Amendments and modifications to the Severance Agreements of Messrs. LaCroix, Schlegel, MacMillan
              and Hood (incorporated by reference to Exhibit 10.14 of the Company's Form 10-K for the Fiscal
              Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.15  Change in Control Severance Policy between the Company and Larry R. Robinette dated September 13,
              1995 (incorporated by reference to Exhibit 10.15 of the Company's Form 10-K for the Fiscal Year
              ended December 31, 1995 (Commission File No. 1-9843)).
     10.16  Updated and revised Special Severance/Retention Plan for Executive Officers (incorporated by
              reference to Exhibit 10.16 of the Company's Form 10-K for the Fiscal Year ended December 31,
              1995 (Commission File No. 1-9843)).
     10.17  Employment agreement between the Company and Peter Balint dated May 1, 1995 (incorporated by
              reference to Exhibit 10.17 of the Company's Form 10-K for the Fiscal Year ended December 31,
              1995 (Commission File No. 1-9843)).
     10.18  Amendments dated May 17, 1995 to the Company's 1995 Incentive Stock Option Plan (incorporated by
              reference to Exhibit 10.18 of the Company's Form 10-K for the Fiscal Year ended December 31,
              1995 (Commission File No. 1-9843)).
     10.19  Amendments dated December 20, 1995 to the Company's Deferred Compensation Plan (incorporated by
              reference to Exhibit 10.19 of the Company's Form 10-K for the Fiscal Year ended December 31,
              1995 (Commission File No. 1-9843)).
     10.20  Agreement between Morgan Distribution, Mechanicsburg, Pennsylvania and the United Steelworkers of
              America, AFL-CIO-CLC, Local 7415, dated February 18, 1995 (incorporated by reference to Exhibit
              10.20 of the Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File
              No. 1-9843)).
     10.21  Agreement between Morgan Distribution, Shawnee, Kansas and the International Brotherhood of
              Teamsters, Local 541, dated April 1, 1995 (incorporated by reference to Exhibit 10.21 of the
              Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.22  Agreement between the Company, Oshkosh, Wisconsin and the Midwestern Industrial Council and
              affiliated Local 1363 of the United Brotherhood of Carpenters and Joiners of America, dated May
              7, 1995 (incorporated by reference to Exhibit 10.22 of the Company's Form 10-K for the Fiscal
              Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.23  Agreement between the Company, Oshkosh, Wisconsin and the Teamsters "General," Local 200, dated
              May 21,1995 (incorporated by reference to Exhibit 10.23 of the Company's Form 10-K for the
              Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.24  Agreement between the Company, Decatur, Illinois and the International Brotherhood of Teamsters,
              AFL-CIO, Local 279, dated July 15, 1995 (incorporated by reference to Exhibit 10.24 of the
              Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
</TABLE>
 
                                      II-3
<PAGE>
<TABLE>
<CAPTION>
 EXHIBIT
  NUMBER    DESCRIPTION
- ----------  -------------------------------------------------------------------------------------------------
<C>         <S>
     10.25  Agreement between Morgan Distribution, Birch Run, Michigan and the International Brotherhood of
              Teamsters, Local 486, dated November 4, 1995 (incorporated by reference to Exhibit 10.25 of the
              Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.26  Form of Indemnification Agreement, dated November 3, 1994 between the Company and each of William
              R. Holland; Alton F. Doody, Jr.; Patrick J. McDonough, Jr.; Larry R. Robinette; Byron H.
              Stebbins; Edward T. Tokar; Douglas H. MacMillan; and Dawn E. Neuman; and dated October 30, 1995
              between the Company and Peter Balint (incorporated by reference to Exhibit 10.26 of the
              Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.27  Amendment #4, dated October 30, 1995, to the Loan and Security Agreement among the Company,
              certain banks and Barclay's Business Credit, Inc. (succeeded by Fleet Capital, dated July 14,
              1994 (incorporated by reference to Exhibit 10.27 of the Company's Form 10-K for the Fiscal Year
              ended December 31, 1995 (Commission File No. 1-9843)).
     10.28  Lease for office space in Williamsburg, Virginia, between the Company and Jim Griffith Builder,
              Inc., dated March 2, 1995 and amended October 3, 1995 (incorporated by reference to Exhibit
              10.28 of the Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File
              No. 1-9843)).
     10.29  Letter agreement exercising the Company's option to extend the current lease at the Morgan
              Manufacturing facility in Weed, California (incorporated by reference to Exhibit 10.29 of the
              Company's Form 10-K for the Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.30  Office lease for Morgan Manufacturing Division Office in Oshkosh, Wisconsin, dated October 13,
              1995 (incorporated by reference to Exhibit 10.30 of the Company's Form 10-K for the Fiscal Year
              ended December 31, 1995 (Commission File No. 1-9843)).
     10.31  Letter Agreements, dated December 1994, between each of the Company's eleven distribution centers
              and Andersen Corporation (incorporated by reference to Exhibit 10.31 of the Company's Form 10-K
              for the Fiscal Year ended December 31, 1995 (Commission File No. 1-9843)).
     10.32  Purchase agreement with JELD-WEN, Inc. for the Lexington, North Carolina door manufacturing
              facility (incorporated by reference to Exhibit 10.1 of the Company's Form 10-Q for the Second
              Quarter of the Fiscal Year ended December 31, 1996 (Commission File No. 1-9843)).
     10.33  Agreement between Local 705, International Brotherhood of Teamsters, Chauffeurs, Warehousemen and
              Helpers of America, AFL-CIO and Morgan Distribution at West Chicago, IL (incorporated by
              reference to Exhibit 10.2 of the Company's Form 10-Q for the Second Quarter of the Fiscal Year
              ended December 31, 1996 (Commission File No. 1-9843)).
     10.34  Asset Purchase Agreement dated as of July 22, 1996 by and among the Company, Tennessee Building
              Products, Inc., Titan Building Products, Inc., James Fishel, James Schulman and Tennessee
              Building Products, Inc. (incorporated by reference to Exhibit 10.3 of the Company's Form
              10-Q/A-1 for the Second Quarter of the Fiscal Year ended December 31, 1996 (Commission File No.
              1-9843)).
     10.35  Amendment #5, dated June 30, 1996, to the Loan and Security Agreement among the Company, certain
              banks and Barclay's Business Credit, Inc. (succeeded by Fleet Capital), dated July 14, 1994
              (incorporated by reference to Exhibit 1 of the Company's Current Report on Form 8-K filed with
              the Commission on September 26, 1996 (Commission File No. 1-9834)).
</TABLE>
 
                                      II-4
<PAGE>
   
<TABLE>
<CAPTION>
 EXHIBIT
  NUMBER    DESCRIPTION
- ----------  -------------------------------------------------------------------------------------------------
<C>         <S>
     10.36  Amendment #6, dated August 30, 1996, to the Loan and Security Agreement among the Company,
              certain banks and Barclay's Business Credit, Inc. (succeeded by Fleet Capital), dated July 14,
              1994 (incorporated by reference to Exhibit 2 of the Company's Current Report on Form 8-K filed
              with the Commission on September 26, 1996 (Commission File No. 1-9834)).
     10.37  Employment Agreement between the Company and Dawn Neuman dated May 30, 1995 (incorporated by
              reference to Exhibit 3 of the Company's Current Report on form 8-K filed with the Commission on
              September 26, 1996 (Commission File No. 1-9834)).
     10.38  Amendment dated February 8, 1996 to the Employment Agreement of Dawn Neuman (incorporated by
              reference to Exhibit 4 of the Company's Current Report on form 8-K filed with the Commission on
              September 26, 1996 (Commission File No. 1-9834)).
     10.39  Severance Agreement between the Company and David A. Braun dated October 1, 1995 (incorporated by
              reference to Exhibit 5 of the Company's Current Report on form 8-K filed with the Commission on
              September 26, 1996 (Commission File No. 1-9834)).
     10.40  Agreement between United Paperworkers International Union, Region IX, AFL-CIO, Local No. 7828,
              Decatur, Illinois dated January 2, 1996 (incorporated by reference to Exhibit 6 of the
              Company's Current Report on form 8-K filed with the Commission on September 26, 1996
              (Commission File No. 1-9834)).
     10.41  Non-Competition Agreement by and among the Company, Tennessee Building Products, Inc., Titan
              Building Products, Inc., James Fishel, James Schulman and John Whipple dated August 30, 1996
              (incorporated by reference to Exhibit 7 of the Company's Current Report on form 8-K filed with
              the Commission on September 26, 1996 (Commission File No. 1-9834)).
     10.42  Lease Agreement by and between Titan and Sunbelt Properties for property located at 37-A Freedom
              Court, Greer, South Carolina, dated February 15, 1995 (incorporated by reference to Exhibit 8
              of the Company's Current Report on Form 8-K filed with the Commission on September 26, 1996
              (Commission File No. 1-9834)).
     10.43  Lease Agreement by and between Titan and SCI NC Limited Partnership for property located at
              1407-A Westinghouse Blvd., Charlotte, North Carolina, dated February 15, 1995 (incorporated by
              reference to Exhibit 9 of the Company's Current Report on Form 8-K filed with the Commission on
              September 26, 1996 (Commission File No. 1-9834)).
     10.44  Lease Agreement by and between the Company and F&S Properties for property located at Foster and
              Glenrose Avenue, Nashville, Tennessee, dated August 30, 1996 (incorporated by reference to
              Exhibit 10 of the Company's Current Report on Form 8-K filed with the Commission on September
              26, 1996 (Commission File No. 1-9834)).
     10.45  Lease Agreement by and between the Company and F&S Properties for property located at 651
              Thompson Lane, Nashville, Tennessee, dated August 30, 1996 (incorporated by reference to
              Exhibit 11 of the Company's Current Report on Form 8-K filed with the Commission on September
              26, 1996 (Commission File No. 1-9834)).
     10.46  Lease Agreement by and between the Company and F&S Properties for property located at 2131
              Polymar Drive, Chattanooga, Tennessee, dated August 30, 1996 (incorporated by reference to
              Exhibit 12 of the Company's Current Report on Form 8-K filed with the Commission on September
              26, 1996 (Commission File No. 1-9834)).
    *23.1   Consent of Price Waterhouse LLP.
    *23.2   Consent of Kraft Bros., Esstman, Patton & Harrell, PLLC.
    *23.3   Consent of Winthrop, Stimson, Putnam & Roberts (included in Exhibit 5).
   **24     Power of Attorney.
</TABLE>
    
 
                                      II-5
<PAGE>
- ------------------------
 
   
*   Filed herewith.
    
 
   
**  Previously filed on October 1, 1996.
    
 
ITEM 17. UNDERTAKINGS.
 
    (a) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
the Registrant pursuant to the foregoing provisions, or otherwise, the
Registrant has been advised that in the opinion of the Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore, unenforceable. In the event that a claim for indemnification
against such liabilities (other than the payment by the Registrant of expenses
incurred or paid by a director, officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
 
   
    The undersigned registrant hereby undertakes to deliver or cause to be
delivered with the prospectus, to each person to whom the prospectus is sent or
given, the latest quarterly report that is specifically incorporated by
reference in the prospectus in order to provide the interim financial
information contained in such Quarterly Report.
    
 
                                      II-6
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the Securities Act of 1933, the Company
certifies that it has reasonable grounds to believe that it meets all of the
requirements for filing on Form S-2 and has duly caused this Amendment No. 2 to
Registration Statement to be signed on its behalf by the undersigned, thereunto
duly authorized in the city of Williamsburg, State of Virginia, on November 7,
1996.
    
 
<TABLE>
<S>                                           <C>        <C>
                                              MORGAN PRODUCTS LTD.
 
                                              By:                 /s/ DOUGLAS H. MACMILLAN
                                                         -----------------------------------------
                                                                    Douglas H. MacMillan
                                                              VICE PRESIDENT, CHIEF FINANCIAL
                                                                   OFFICER AND SECRETARY
</TABLE>
 
   
    Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 2 to Registration Statement has been signed below by the following persons
in the capacities and on the dates indicated.
    
 
   
<TABLE>
<CAPTION>
                      SIGNATURE                                        TITLE                         DATE
- ------------------------------------------------------  -----------------------------------  --------------------
<C>                                                     <S>                                  <C>
 
              /s/ FRANK J. HAWLEY, JR.*
     -------------------------------------------        Chairman of the Board and Director     November 7, 1996
                 Frank J. Hawley, Jr.
 
               /s/ LARRY R. ROBINETTE*                  President, Chief Executive Officer
     -------------------------------------------          and Director                         November 7, 1996
                  Larry R. Robinette                      (Principal Executive Officer)
 
               /s/ DOUGLAS H. MACMILLAN                 Vice President, Chief Financial
     -------------------------------------------          Officer and Secretary                November 7, 1996
                 Douglas H. Macmillan                     (Principal Financial Officer)
 
                 /s/ JOHN S. CROWLEY*
     -------------------------------------------        Director                               November 7, 1996
                   John S. Crowley
 
                 /s/ HOWARD G. HAAS*
     -------------------------------------------        Director                               November 7, 1996
                    Howard G. Haas
 
               /s/ WILLIAM R. HOLLAND*
     -------------------------------------------        Director                               November 7, 1996
                  William R. Holland
</TABLE>
    
 
                                      II-7
<PAGE>
   
<TABLE>
<CAPTION>
                      SIGNATURE                                        TITLE                         DATE
- ------------------------------------------------------  -----------------------------------  --------------------
<C>                                                     <S>                                  <C>
            /s/ PATRICK J. MCDONOUGH, JR.*
     -------------------------------------------        Director                               November 7, 1996
              Patrick J. McDonough, Jr.
 
               /s/ ALTON F. DOODY, JR.*
     -------------------------------------------        Director                               November 7, 1996
                 Alton F. Doody, Jr.
 
             /s/ BYRON H. TONY STEBBINS*
     -------------------------------------------        Director                               November 7, 1996
                Byron H. Tony Stebbins
 
                 /s/ EDWARD T. TOKAR*
     -------------------------------------------        Director                               November 7, 1996
                   Edward T. Tokar
</TABLE>
    
 
<TABLE>
<S>        <C>                                       <C>
                   /s/ DOUGLAS H. MACMILLAN
           ---------------------------------------
                     Douglas H. MacMillan
*By:                   ATTORNEY-IN-FACT
</TABLE>
 
                                      II-8
<PAGE>
                                 EXHIBIT INDEX
 
   
<TABLE>
<CAPTION>
  EXHIBIT
  NUMBER     DESCRIPTION
- -----------  ---------------------------------------------------------------------------------------------------------
<C>          <S>
        1    Form of Underwriting Agreement between Morgan and the Representative.
        5    Opinion of Winthrop, Stimson, Putnam & Roberts as to the legality of the Common Stock.
       23.1  Consent of Price Waterhouse LLP.
       23.2  Consent of Kraft Bros., Esstman, Patton & Harrell, PLLC.
       23.3  Consent of Winthrop, Stimson, Putnam & Roberts (included in Exhibit 5).
</TABLE>
    

<PAGE>
 
                                                                      Exhibit 1

                  3,400,000 SHARES OF COMMON STOCK

                       MORGAN PRODUCTS LTD.


                      UNDERWRITING AGREEMENT



                                                             _____________, 1996


BLACK & COMPANY, INC. as the
  Representative of the several Underwriters
One S.W. Columbia Street, Suite 1200
Portland, Oregon 97258


Ladies and Gentlemen:

     Morgan Products Ltd., a corporation organized under the laws of the State
of Delaware (the "Company"), and Saugatuck Capital Company Limited Partnership
(the "Selling Shareholder") propose to sell to the several underwriters named in
Schedule A annexed hereto (the "Underwriters"), for whom Black & Company, Inc.
(the "Representative") is acting as the representative an aggregate of 3,400,000
shares (the "Firm Shares") of the Company's Common Stock, $0.10 par value
("Common Stock"), of which 1,500,000 are to be issued and sold by the Company
and 1,900,000 previously issued shares are to be sold by the Selling
Shareholder.  In addition, solely for the purposes of covering overallotments,
the Company proposes to grant to the Underwriters an option to purchase up to
510,000 additional shares of Common Stock (the "Option Shares"), as provided in
Section 3 hereof.  The Firm Shares and, to the extent such option is exercised,
the Option Shares are hereinafter collectively referred to as the "Shares."  The
Representative has advised the Company and the Selling Shareholder that the
Underwriters propose to make a public offering of their respective portions of
the Shares on the effective date of the registration statement hereinafter
referred to, or as soon thereafter as in the Representative's judgment is
advisable.

         The Company and the Selling Shareholder hereby confirm their agreements
with respect to the purchase of the Shares by the Underwriters as follows:

     SECTION 1.  REPRESENTATIONS AND WARRANTIES OF THE COMPANY.

          1.1. The Company represents and warrants to the several Underwriters
that:

               1.1.1.    The Company has prepared and filed with the Securities
     and Exchange Commission (the "Commission") a registration statement on Form
     S-2 (File No. 33-13177) with respect to the Shares and a related
     preliminary prospectus in conformity with the requirements of the
     Securities Act of 1933, as amended (the "Act") and the rules and
     regulations of the Commission thereunder (the "Rules and Regulations").
     The term "Registration Statement" as used in this Agreement will mean such
     registration statement, as amended, including the information (if any)
     deemed to be part thereof pursuant to Rule 430A.  The term "Prospectus" as
     used in this Agreement will mean the form of prospectus first filed by the
     Company with the Commission pursuant to Rule 424(b) and Rule 430A.  The
     terms Registration Statement and Prospectus also include any documents
     incorporated therein by reference.  Each preliminary prospectus included in
     the Registration Statement prior to the time it became effective or filed



______________________

     * Plus up to 510,000 shares to cover over-allotments, if any.


                                       1

<PAGE>

     with the Commission pursuant to Rule 424(a) is referred to in this
     Agreement as a "Preliminary Prospectus."  The Registration Statement has
     been declared effective under the Act.  There have been delivered to the
     Representative two signed copies of such registration statement and
     amendments, together with two copies of each exhibit filed therewith.
     Conformed copies of such registration statement and amendments (but without
     exhibits) and of the related preliminary prospectus have been delivered to
     the Representative in such quantities as it has reasonably requested for
     each of the Underwriters.  The Company will file with the Commission a
     final prospectus in accordance with Rule 424(b) and Rule 430A of the Rules
     and Regulations.

               1.1.2.    No stop order suspending the effectiveness of the
     Registration Statement has been issued by the Commission and, to the
     Company's knowledge, no proceeding for that purpose has been instituted or
     threatened by the Commission.  No order preventing or suspending the use of
     any Preliminary Prospectus has been issued by the Commission, and each
     Preliminary Prospectus has conformed in all material respects to the
     requirements of the Act and the Rules and Regulations and, as of its date,
     did not contain any untrue statement of a material fact or omit to state a
     material fact required to be stated therein or necessary to make the
     statements therein, in the light of the circumstances under which they were
     made, not misleading.  At the time the Registration Statement became
     effective, and at all times subsequent thereto up to and including the
     Closing Date and the Option Closing Date hereinafter mentioned, the
     Registration Statement and the Prospectus, and any amendments or
     supplements thereto, contained and will contain all material statements and
     information required to be included therein by the Act and the Rules and
     Regulations and will in all material respects conform to the requirements
     of the Act and the Rules and Regulations, and neither the Registration
     Statement nor any amendment or supplement thereto will contain any untrue
     statement of a material fact or omit to state a material fact required to
     be stated therein or necessary to make the statements therein not
     misleading, and neither the Prospectus nor any amendment or supplement
     thereto will contain any untrue statement of a material fact or omit to
     state a material fact required to be stated therein or necessary to make
     the statements therein, in light of the circumstances under which they were
     made, not misleading.  Notwithstanding the foregoing, the Company makes no
     representation or warranty as to information contained in or omitted from
     any Preliminary Prospectus, the Registration Statement, the Prospectus or
     any such amendment or supplement in reliance upon, and in conformity with,
     written information furnished to the Company by or on behalf of any
     Underwriter, directly or through the Representative, or written information
     furnished to the Company by or on behalf of the Selling Shareholder, in
     each case, specifically for use in the preparation thereof.

               1.1.3.    The Company has been duly incorporated and is a validly
     existing corporation under the laws of the State of Delaware.  The Company
     has full corporate power and authority (corporate and other) to own and
     lease properties and conduct business as described in the Prospectus.  The
     Company is in possession of and operating in compliance in all material
     respects with all authorizations, licenses, permits, consents, certificates
     and orders material to the conduct of its business, all of which are valid
     and in full force and effect; the Company is duly qualified to do business
     and is in good standing as a foreign corporation in each jurisdiction in
     which the ownership or leasing of properties or the conduct of its business
     requires such qualification, except for jurisdictions in which the failure
     to so qualify would not have a material adverse effect on the Company; and
     no proceeding has been instituted in any such jurisdiction, revoking,
     limiting or curtailing, or seeking to revoke, limit or curtail, such power
     and authority or qualification.  Except as set forth in the Prospectus, the
     Company does not own or control, directly or indirectly, any corporation,
     association or other entity.

               1.1.4.    The Company's authorized and outstanding capital stock
     is as set forth under the heading "Description of Capital Stock" in the
     Prospectus.  The issued and outstanding shares of Common Stock have been
     duly authorized, are validly issued and are fully paid and nonassessable.
     All offers and sales by the Company of outstanding shares of capital stock
     and other securities of the Company, prior to the date hereof, were made in
     compliance with all applicable federal and state securities laws, were not
     issued in violation of or subject to any preemptive rights or other rights
     to subscribe for or purchase securities, and conform to the description
     thereof contained in the Prospectus.  Except as disclosed in or
     contemplated by the Prospectus and the financial statements of the Company
     and the related notes thereto included in the Prospectus, the Company does
     not have outstanding any options to purchase, or any


                                2

<PAGE>

     preemptive rights or other rights to subscribe for or to purchase, any
     securities or obligations convertible into, or any contracts or commitments
     to issue or sell, shares of its capital stock or any such options, rights,
     convertible securities or obligations.  The description of the Company's
     stock option, stock bonus and other stock plans or arrangements, and the
     options or other rights granted and exercised thereunder, set forth in the
     Prospectus, accurately and fairly presents the information required to be
     shown with respect to such plans, arrangements, options and rights.

               1.1.5.    The Shares to be sold to the Underwriters pursuant to
     this Agreement have been duly authorized and, when issued, delivered and
     paid for as contemplated herein, will be duly authorized, validly issued,
     fully paid and nonassessable, and will conform to the description thereof
     contained in the Prospectus.  Except as described in the Prospectus, there
     are no restrictions upon the voting or transfer of, any shares of capital
     stock of the Company pursuant to the Company's Certificate of
     Incorporation, By-Laws or any agreement or instrument to which the Company
     is a party or by which the Company is bound.  No shareholder of the Company
     has any right which has not been waived to require the Company to register
     the sale of any shares owned by such shareholder under the Act in the
     public offering contemplated by this Agreement.  No further approval or
     authority of the shareholders or the Board of Directors of the Company will
     be required for the issuance and sale of the Shares to be sold to the
     Underwriters as contemplated herein.

               1.1.6.    The Company has full legal right, power and authority
     to enter into this Agreement and to perform the transactions contemplated
     hereby.  This Agreement has been duly authorized, executed and delivered by
     the Company and constitutes a valid and binding obligation of the Company
     enforceable in accordance with its terms, except (i) as enforceability may
     be limited by bankruptcy, insolvency, fraudulent conveyance,
     reorganization, moratorium or other similar laws relating to or affecting
     the enforcement of creditors' rights generally or by general equitable
     principles, and (ii) to the extent that rights of indemnity or contribution
     under this Agreement may be limited by federal and state securities laws or
     the public policies underlying such laws.  The making and performance of
     this Agreement by the Company and the consummation of the transactions
     herein contemplated will not violate any provisions of the Certificate of
     Incorporation or By-Laws, or other organizational documents of the Company,
     and will not conflict with, result in the breach or violation of, or
     constitute, either by itself or upon notice or the passage of time or both,
     a default under any agreement, mortgage, deed of trust, lease, franchise,
     license, indenture, permit or other instrument to which the Company is a
     party or by which the Company or its properties may be bound or affected,
     any statute or any authorization, judgment, decree, order, rule or
     regulation of any court or any regulatory body, administrative agency or
     other governmental body applicable to the Company or any of its properties.
     No consent, approval, authorization or other order of any court, regulatory
     body, administrative agency or other governmental body is required for the
     execution and delivery of this Agreement or the consummation of the
     transactions contemplated by this Agreement, except for compliance with the
     Act, the Blue Sky laws applicable to the public offering of the Shares by
     the several Underwriters and the clearance of such offering with the
     National Association of Securities Dealers, Inc. (the "NASD").

               1.1.7.    Price Waterhouse LLP and Kraft Bros., Esstman, Patton &
     Harrell PLLC, who have expressed their opinion with respect to the
     financial statements of the Company and Tennessee Building Products, Inc.
     ("TBP"), respectively, filed with the Commission as a part of the
     Registration Statement and included in the Prospectus and in the
     Registration Statement, are independent accountants as required by the Act
     and the Rules and Regulations.

               1.1.8.    The financial statements of the Company and TBP and the
     related notes thereto included in the Registration Statement and the
     Prospectus present fairly the financial position, results of operations,
     cash flows and changes in shareholders' equity of the Company as of the
     respective dates and for the periods indicated in such financial
     statements.  Such financial statements and related notes have been prepared
     in accordance with generally accepted accounting principles applied on a
     consistent basis.  No other financial statements or schedules are required
     to be included in the Registration Statement.  The summary financial data
     set forth in the Prospectus under the caption "Summary Financial Data"
     fairly presents the information set forth therein on the basis stated in
     the Registration Statement.


                                 3

<PAGE>

               1.1.9.    The Company is not (i) in violation or default of any
     provision of its Restated Certificate of Incorporation or By-Laws, each as
     amended, or (ii) in breach of or in default with respect to any provision
     of any agreement, judgment, decree, order, mortgage, deed of trust, lease,
     franchise, license, indenture, permit or other instrument to which it is a
     party or by which it or any of its properties are bound.  To the Company's
     knowledge, there does not exist any state of facts which constitutes an
     event of default on the part of the Company as defined in such documents or
     which, with notice or lapse of time or both, would constitute such an event
     of default.

               1.1.10.   There are no actions, suits or proceedings pending
     before any court or administrative or regulatory agency or, to the best of
     the Company's knowledge, threatened by any party which if determined
     adversely to the Company would, individually or in the aggregate result in
     a material adverse change in the condition (financial or other),
     properties, business, results of operations or prospects of the Company or
     prevent or adversely affect the transactions contemplated by this
     Agreement.  No labor disturbance by the employees of the Company exists or
     is imminent which might be expected to affect adversely the condition
     (financial or other), properties, business, results of operations or
     prospects of the Company.  The Company is not a party to or subject to the
     provisions of any material injunction, judgment, decree or order of any
     court, regulatory body, administrative agency or other governmental body.

               1.1.11.   The Company has good and marketable title to all the
     properties and assets reflected as owned in the financial statements
     hereinabove described (or elsewhere in the Prospectus), subject to no lien,
     mortgage, pledge, charge or encumbrance of any kind except (i) those, if
     any, reflected in such financial statements (or elsewhere in the
     Prospectus), or (ii) those which are not material in amount and do not
     adversely affect the use made and proposed to be made of such property by
     the Company.  The Company holds its leased properties under valid and
     binding leases, with such exceptions as are not materially significant in
     relation to the business of the Company.  Except as disclosed in the
     Prospectus, the Company owns or leases all such properties as are necessary
     to its operations as now conducted.

               1.1.12.   There are no contracts or other documents required to
     be described in the Registration Statement or filed as exhibits to the
     Registration Statement by the Act or by the Rules and Regulations which
     have not been described or filed as required.  The contracts so described
     in the Prospectus or filed as exhibits to the Registration Statement are,
     except as otherwise provided in the Registration Statement, in full force
     and effect on the date hereof, and neither the Company, nor to the best of
     the Company's knowledge, any other party is in breach of or in default
     under any of such contracts except where such breach or default would not
     materially adversely affect the Company.

               1.1.13.   Since the respective dates as of which information is
     given in the Registration Statement and Prospectus, and except as described
     in or specifically contemplated by the Prospectus: (i) the Company has not
     incurred any material liabilities or obligations, indirect, direct or
     contingent, or entered into any material verbal or written agreement or
     other transaction which is not in the ordinary course of business or which
     could result in a material reduction in the future earnings of the Company;
     (ii) the Company has not sustained any material loss or interference with
     its businesses or properties from fire, flood, windstorm, accident or other
     calamity, whether or not covered by insurance; (iii) the Company has not
     paid or declared any dividends or other distributions with respect to its
     capital stock and the Company is not in default in the payment of principal
     or interest on any outstanding debt obligations; (iv) there has not been
     any change in the capital stock (other than upon the sale of the Shares
     hereunder) or indebtedness material to the Company (other than in the
     ordinary course of business); and (v) there has not been any material
     adverse change in the condition (financial or other), business, properties,
     results of operations, management or prospects of the Company.

               1.1.14.   Except as disclosed in or specifically contemplated by
     the Prospectus, the Company owns or licenses all trademarks, trade names,
     patent rights, copyrights, licenses, approvals and governmental
     authorizations necessary to conduct its businesses as now conducted.  The
     Company has no knowledge of any material infringement by it of any
     trademarks, trade name rights, patent rights, copyrights, licenses, trade
     secrets or other similar rights of others, and there is no claim being made
     or


                                4

<PAGE>

     threatened against the Company regarding trademark, trade name, patent,
     copyright, license, trade secret or other infringement which could have a
     material adverse effect on the condition (financial or other), business,
     results of operations or prospects of the Company.

               1.1.15.   The Company is conducting its business in compliance
     with all applicable laws, rules and regulations of the jurisdictions in
     which it is conducting business, including, without limitation, all
     applicable local, state and federal environmental laws and regulations,
     except where failure to be so in compliance would not materially adversely
     affect the condition (financial or other), business, results of operations
     or prospects of the Company.

               1.1.16.   The Company has filed all necessary federal, state and
     foreign income, excise and franchise tax returns and has paid all taxes
     shown as due thereon.  The Company has no knowledge of any tax deficiency
     which has been or might be asserted or threatened against the Company which
     could materially and adversely affect the business, results of operations
     or properties of the Company.

               1.1.17.   The Company maintains insurance of the types and in the
     amounts generally deemed adequate for its business, including, without
     limitation, insurance covering real and personal property owned or leased
     by the Company against theft, damage, destruction, acts of vandalism and
     all other risks customarily insured against, all of which insurance is in
     full force and effect.

               1.1.18.   The Company is not an "investment company" within the
     meaning of the Investment Company Act of 1940, as amended.

               1.1.19.   The Company has not distributed and will not distribute
     prior to the Closing Date any offering material in connection with the
     offering and sale of the Shares other than the Prospectus, the Registration
     Statement and the other materials permitted by the Act.

               1.1.20.   The Company has not at any time during the last five
     years (i) made any unlawful contribution to any candidate for foreign
     office, or failed to disclose fully any contribution in violation of law,
     or (ii) made any payment to any federal or state governmental officer or
     official, or any other person charged with similar public or quasi-public
     duties, other than payments required or permitted by the laws of the United
     States or any jurisdiction thereof.

               1.1.21.   The Company maintains a system of internal accounting
     controls sufficient to provide reasonable assurances that (i) transactions
     are executed in accordance with management's general or specific
     authorization, (ii) transactions are recorded as necessary to permit
     preparation of financial statements in conformity with generally accepted
     accounting principles and to maintain accountability for assets,
     (iii) access to records is permitted only in accordance with management's
     general or specific authorization, and (iv) the recorded accountability for
     assets is compared with existing assets at reasonable intervals and
     appropriate action is taken with respect to any differences.

               1.1.22.   The Company has not taken and will not take, directly
     or indirectly, any action designed to or that might be reasonably expected
     to cause or result in stabilization or manipulation of the price of the
     Common Stock to facilitate the sale or resale of the Shares.

               1.1.23.   The Company has obtained and delivered to the
     Representative written agreements (the "Lock-Up Agreements"), in form and
     substance satisfactory to the Representative, of the Selling Shareholder
     and the Company's officers and directors that no offer, sale, assignment,
     transfer, encumbrance, contract to sell, grant of an option to purchase or
     other disposition of any Common Stock or other capital stock of the Company
     will be made for a period of 180 days after the effective date of the
     Registration, directly or indirectly, by the Company or such officer,
     director or other shareholder except as provided by such written
     agreements.

               1.1.24.   Other than as contemplated by this Agreement or as
     disclosed in the underwriting section of the Registration Statement, the
     Company has not incurred any liability for any finder's or


                                5

<PAGE>

     broker's fee or agent's commission in connection with the execution and
     delivery of this Agreement or the consummation of the transactions
     contemplated hereby or engaged in any other transactions or entered into
     any other agreement or understanding which might otherwise be considered by
     the NASD in determining the reasonableness of the compensation to be
     received by the Underwriters under this Agreement.

               1.1.25.   The Common Stock is registered pursuant to Section
     12(b) of the Securities Exchange Act of 1934, as amended, (the "Exchange
     Act").

               1.1.26.   The Company has been subject to the requirements of
     Section 12 or 15(d) of the Exchange Act and has filed all the material
     required to be filed pursuant to Sections 13, 14 or 15(d) for a period of
     at least thirty-six calendar months immediately preceding the filing of the
     Registration Statement and has filed in a timely manner all reports
     required to be filed during the twelve calendar months and any portion of
     the month immediately preceding the filing of the Registration Statement
     and, if the Company has used Rule 12b-25(b) under the Exchange Act with
     respect to a report or a portion of a report, that report or portion
     thereof has actually been filed within the time period prescribed by that
     rule.

               1.1.27.   The Company has not, since the end of its last fiscal
     year for which certified financial statements of the Company were included
     in a report filed pursuant to Section 13(a) or 15(d) of the Exchange Act:
     (a) failed to pay any dividend or sinking fund installment on preferred
     stock; or (b) defaulted (i) on any installment or installments on
     indebtedness for borrowed money, or (ii) on any rental on one or more long
     term leases, which defaults in the aggregate are material to the financial
     position of the Company.

          1.2. The Selling Shareholder represents and warrants to the several
Underwriters that:

               1.2.1     The Selling Shareholder, having full legal right, power
     and authority to do so, has duly executed and delivered a power of attorney
     in the form previously provided to the Representative, (the "Power of
     Attorney") appointing Larry R. Robinette and Douglas H. MacMillan, and each
     of them acting independently, as the Selling Shareholder's attorney-in-fact
     (the "Attorneys-in-Fact"), and has delivered to the Attorneys-in-Fact one
     or more stock certificates representing the Firm Shares being offered and
     sold by the Selling Shareholder to the Underwriters pursuant to this
     Agreement together with a blank stock power with respect to such shares.
     Collectively such documents are referred to herein as the "Selling
     Shareholder Documents."  Each of the Selling Shareholder Documents is a
     valid and binding obligation of the Selling Shareholder enforceable in
     accordance with its terms, except as enforceability may be limited by
     bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium
     or other similar laws relating to or affecting the enforcement of
     creditors' rights generally or by general equitable principles.

               1.2.2     The Selling Shareholder, having full legal right, power
     and authority to do so, has, either directly or through the
     Attorneys-in-Fact, duly executed and hereby delivers to the Representative
     this Agreement.  This Agreement constitutes a valid and binding obligation
     of the Selling Shareholder enforceable in accordance with its terms, except
     (i) as enforceability may be limited by bankruptcy, insolvency, fraudulent
     conveyance, reorganization, moratorium or other similar laws relating to or
     affecting the enforcement of creditors' rights generally or by general
     equitable principles, and (ii) to the extent that rights of indemnity or
     contribution under this Agreement may be limited by federal and state
     securities laws or the public policies underlying such laws.  The making
     and performance of this Agreement by the Selling Shareholder and the
     consummation of the transactions herein contemplated will not violate any
     provisions of the organizational documents of the Selling Shareholder and
     will not conflict with, result in the breach or violation of, or
     constitute, either by itself or upon notice or the passage of time or both,
     a default under any agreement, mortgage, deed of trust, lease, franchise,
     license, indenture, permit or other instrument to which the Selling
     Shareholder is a party or by which the Selling Shareholder or the Firm
     Shares being offered and sold by the Selling Shareholder may be bound or
     affected, any statute or any authorization, judgment, decree, order, rule
     or regulation of any court or any regulatory body, administrative agency or
     other governmental body applicable to the Selling Shareholder or the Firm
     Shares being offered and sold by the Selling Shareholder.  No consent,
     approval, authorization or other order of any court, regulatory body,
     administrative agency or other governmental body is required for the
     execution


                                6

<PAGE>

     and delivery of this Agreement or the consummation of the transactions
     contemplated by this Agreement, except for compliance with the Act, the
     Blue Sky laws applicable to the public offering of the Shares by the
     several Underwriters and the clearance of such offering with the NASD.

               1.2.3.    The Selling Shareholder has and, at all times until and
     through the Closing Date, will have good, valid and marketable title to the
     Firm Shares being offered and sold by the Selling Shareholder, free and
     clear of all liens, encumbrances, equities, security interests and claims
     and full right, power and authority to sell, assign, transfer and deliver
     such shares pursuant to this Agreement.  When the Firm Shares being offered
     and sold by the Selling Shareholder are paid for in accordance with the
     terms stated in this Agreement, good, valid and marketable title to the
     Firm Shares being offered and sold by the Selling Shareholder will be
     transferred to the Underwriters free and clear of all liens, encumbrances,
     equities, security interests and claims.

               1.2.4     The Selling Shareholder acknowledges and agrees that
     the shares represented by the certificates on deposit with the
     Attorneys-in-Fact are subject to the interests of the Underwriters
     hereunder, that the arrangements made for such custody and the appointment
     of the Attorneys-in-Fact are to that extent irrevocable, and that the
     obligation of the Selling Shareholder hereunder may not be terminated,
     except as provided in this Agreement or the Power of Attorney, by any act
     of the Selling Shareholder, by operation of law or otherwise, or by the
     occurrence of any other event.

               1.2.5     All information furnished to the Company by or on
     behalf of the Selling Shareholder for use in connection with the
     preparation of the Registration Statement was and will be true and correct
     in all material respects as of the date of the Power of Attorney, on the
     effective date of the Registration Statement and on the Closing Date and
     the Option Closing Date and does not and will not  contain any untrue
     statement of a material fact or omit to state a material fact required to
     be stated therein or necessary to make the statements therein, in light of
     the circumstances under which they were made, not misleading.  Without
     limiting the foregoing, the Selling Shareholder has no knowledge which
     would cause it to believe that the Registration Statement or the Prospectus
     contains any untrue statement of a material fact or omits to state a
     material fact required to be stated therein or necessary to make the
     statements therein, in light of the circumstances under which they were
     made, not misleading.  The Selling Shareholder acknowledges and agrees that
     it will notify promptly the Representative and the Company in writing of
     any information the effect of which would render inaccurate any of the
     representations and warranties contained in this Section 1.2.

               1.2.6.    The Selling Shareholder has not distributed and will
     not distribute prior to the Closing Date any offering material in
     connection with the offering and sale of the Shares other than the
     Prospectus, the Registration Statement and the other materials permitted by
     the Act.

               1.2.7.    The Selling Shareholder has not taken and will not
     take, directly or indirectly, any action designed to or that might be
     reasonably expected to cause or result in stabilization or manipulation of
     the price of the Common Stock to facilitate the sale or resale of the
     Shares.

               1.2.8.    Neither the Selling Shareholder nor, to the best of the
     Selling Shareholder's knowledge, any associate of the Selling Shareholder
     is affiliated with any firm directly or indirectly engaged in the
     securities business as a broker or dealer, as an employee of such a firm
     acting in any capacity including as an officer or registered
     representative, as a director or a partner of such a firm or as an equity
     investor or debt investor in such firm (other than debt arising as a result
     of trading activities and other than investments in publicly held firms
     where such equity or debt investment does not exceed five percent of the
     outstanding securities of such class issued by the firm).

               1.2.9.    The Selling Shareholder has executed and delivered to
     the Representative a Lock-Up Agreement, in form and substance satisfactory
     to the Representative, that no offer, sale, assignment, transfer,
     encumbrance, contract to sell, grant of an option to purchase or other
     disposition of any Common Stock or other capital stock of the Company will
     be made for a period of 180 days after the


                                7

<PAGE>

     effective date of the Registration Statement, directly or indirectly, by
     the Selling Shareholder except as provided by such written agreement.

               1.2.10.   Other than as contemplated by this Agreement or as
     disclosed in the underwriting section of the Registration Statement, the
     Selling Shareholder has not incurred any liability for any finder's or
     broker's fee or agent's commission in connection with the execution and
     delivery of this Agreement or the consummation of the transactions
     contemplated hereby or engaged in any other transactions or entered into
     any other agreement or understanding which might otherwise be considered by
     the NASD in determining the reasonableness of the compensation to be
     received by the Underwriters under this Agreement.

     SECTION 2.     REPRESENTATIONS AND WARRANTIES OF THE UNDERWRITERS.  The
Representative, on behalf of the several Underwriters, represents and warrants
to the Company and the Selling Shareholder that the information set forth (i) on
the cover page of the Prospectus with respect to price, underwriting discounts
and commissions and terms of offering, and (ii) under "Underwriting" in the
Prospectus was furnished to the Company by and on behalf of the Underwriters for
use in connection with the preparation of the Registration Statement and the
Prospectus and is correct in all material respects.  The Representative
represents and warrants that it has been authorized by each of the other
Underwriters to enter into this Agreement on its behalf and to act as its
Representative in the manner herein provided.

     SECTION 3.     PURCHASE, SALE AND DELIVERY OF SHARES.

          3.1.  On the basis of the representations, warranties and agreements
herein contained, but subject to the terms and conditions herein set forth, the
Company agrees to sell to the Underwriters 1,500,000 of the Firm Shares and the
Selling Shareholder agrees to offer and sell 1,900,000 of the Firm Shares.  The
Underwriters, severally and not jointly, agree to purchase from the Company and
the Selling Shareholder the number of Firm Shares set forth opposite the name of
such Underwriter in Schedule A hereto.  The number of Firm Shares to be
purchased by each Underwriter from the Company will bear the same ratio to the
total number of Firm Shares to be sold by the Company as the total number of
Firm Shares to be purchased by such Underwriter bears to the total number of
Firm Shares to be purchased by all of the Underwriters, collectively and the
number of Firm Shares to be purchased by each Underwriter from the Selling
Shareholder will bear the same ratio to the total number of Firm Shares to be
sold by the Selling Shareholder as the total number of Firm Shares to be
purchased by such Underwriter bears to the total number of Firm Shares to be
purchased by all of the Underwriters, collectively; provided, however, that the
Representative may on behalf of the Underwriters adjust the number of Firm
Shares to be purchased by each Underwriter from the Selling Shareholder so as to
eliminate fractional shares.  The purchase price per share to be paid by the
several Underwriters to the Company and the Selling Shareholder will be
$__________ per share.

          3.2. Delivery of certificates for the Firm Shares to be purchased by
the Underwriters and payment therefor will be made at the offices of Black &
Company, Inc., located at One S.W. Columbia Street, Suite 1200, Portland, Oregon
(or such other place as may be agreed upon by the Company, the Selling
Shareholder and the Representative) at such time and date, not later than the
second full business day following the first date that any of the Shares are
released by the Representative for sale to the public, as designated by the
Representative with at least 48 hours' prior notice to the Company and the
Selling Shareholder (or at such other time and date, not later than one week
after such second full business day as may be agreed upon by the Company, the
Selling Shareholder and the Representative) (the "Closing Date"); provided,
however, that if the Prospectus is at any time prior to the Closing Date
recirculated to the public, the Closing Date will occur upon the later of the
second full business day following the first date that any of the Shares are
released by the Representative for sale to the public or the date that is 48
hours after the date that the Prospectus has been so recirculated.  As used
herein "business day" shall mean a day on which the New York Stock Exchange is
open for trading.

     Delivery of certificates for the Firm Shares will be made by or on behalf
of the Company and the Selling Shareholder to the Representative, for the
respective accounts of the Underwriters against payment by the Representative,
for the accounts of the several Underwriters, of the purchase price therefor by
certified or official bank checks payable in next day funds to the order of the
Company or the Selling Shareholder, as the case may be.


                                8

<PAGE>

The certificates for the Firm Shares will be registered in such names and
denominations as requested by the Representative at least one full business days
prior to the Closing Date, and will be made available for checking and packaging
on the business day preceding the Closing Date at a location in New York, New
York, as may be designated by the Representative.  Time is of the essence, and
delivery at the time and place specified in this Agreement is a further
condition to the obligations of the Underwriters.

          3.3. In addition, on the basis of the representations, warranties and
agreements herein contained, but subject to the terms and conditions herein set
forth, the Company hereby grants an option to the several Underwriters to
purchase, severally and not jointly, up to an aggregate of 510,000 Option Shares
at the purchase price per share to be paid for the Firm Shares, for use solely
in covering any over-allotments made by the Representative for the account of
the Underwriters in the sale and distribution of the Firm Shares.  The option
granted hereunder may be exercised at any time (but not more than once) within
30 days after the first date that any of the Shares are released by the
Representative for sale to the public, upon notice by the Representative to the
Company setting forth the aggregate number of Option Shares as to which the
Underwriters are exercising the option, the names and denominations in which the
Certificates for such shares are to be registered, and the time and place at
which such certificates will be delivered.  Such time of delivery (which may not
be earlier than the Closing Date), being herein referred to as the "Option
Closing Date," will be determined by the Representative, but if at any time
other than the Closing Date will not be earlier than two nor later than five
full business days after delivery of such notice of exercise.  The number of
Option Shares to be purchased by each Underwriter will be determined by
multiplying the number of Option Shares to be sold by the Company pursuant to
such notice of exercise by a fraction, the numerator of which is the number of
Firm Shares to be purchased by such Underwriter as set forth opposite its name
in Schedule A and the denominator of which is 3,400,000 (subject to such
adjustments to eliminate any fractional share purchases as the Representative in
its discretion may make).  Certificates for the Option Shares will be made
available for checking and packaging on the business day preceding the Option
Closing Date at a location in New York, New York, as may be designated by the
Representative.  The manner of payment for and delivery of the Option Shares
will be the same as for the Firm Shares purchased from the Company as specified
in Section 3.2.  At any time before lapse of the option, the Representative may
cancel such option by giving written notice of such cancellation to the Company.
If the option is cancelled or expires unexercised in whole or in part, the
Company will deregister under the Act the number of Option Shares as to which
the option has not been exercised.

          3.4. The Representative has advised the Company and the Selling
Shareholder that each Underwriter has authorized the Representative to accept
delivery of its Shares and to make payment and receipt therefor.

          3.5. Subject to the terms and conditions hereof, the Underwriters
propose to make a public offering of their respective portions of the Shares as
soon after the effective date of the Registration Statement as in the judgment
of the Representative is advisable and at the public offering price set forth on
the cover page of and on the terms set forth in the Prospectus.  The
Representative may release the Firm Shares for public sale promptly after this
Agreement becomes effective.  The Underwriters may then, from time to time,
increase or decrease the public offering price after the initial public offering
to such extent they may determine.


                                9

<PAGE>

     SECTION 4. COVENANTS OF THE COMPANY AND THE SELLING SHAREHOLDER.

          4.1. The Company covenants and agrees that:

               4.1.1.    The Company will prepare and, within the time period
     prescribed, file with the Commission under Rule 424(b) under the Act a
     Prospectus containing information previously omitted at the time of
     effectiveness of the Registration Statement in reliance on Rule 430A under
     the Act and will provide evidence satisfactory to the Representative of
     such timely filing.  The Company will fully and completely comply with the
     provisions of Rule 430A of the Rules and Regulations with respect to
     information omitted from the Registration Statement in reliance upon such
     rule.  The Company will not file any amendment to the Registration
     Statement or supplement to the Prospectus of which the Representative has
     not previously been advised and furnished with a copy or as to which the
     Representative has objected in writing promptly after reasonable notice
     thereof or which is not in compliance with the Act or the Rules and
     Regulations.  The Company will promptly advise the Representative in
     writing (i) of the receipt of any comments of the Commission, (ii) of any
     request of the Commission for amendment of or supplement to the
     Registration Statement, any Preliminary Prospectus or the Prospectus or for
     additional information, (iii) when any amendment to the Registration
     Statement becomes effective, and (iv) of the issuance by the Commission of
     any stop order suspending the effectiveness of the Registration Statement
     or of the institution of any proceedings for that purpose.  If the
     Commission enters any such stop order at any time, the Company will use its
     best efforts to obtain the lifting of such order at the earliest possible
     moment.

               4.1.2.    The Company will prepare and file with the Commission,
     promptly upon the Representative's request, any amendments or supplements
     to the Registration Statement or the Prospectus which in the
     Representative's reasonable judgment may be necessary or advisable to
     enable the several Underwriters to continue the distribution of the Shares
     and will use its best efforts to cause the same to become effective as
     promptly as possible.

               4.1.3.    During such period as a prospectus is required by law
     to be delivered in connection with sales by an Underwriter or a dealer, the
     Company, at its expense, but only for the nine-month period referred to in
     Section 10(a)(3) of the Act, will furnish to the Representative or mail to
     its order, copies of the Registration Statement, the Prospectus, the
     Preliminary Prospectus and all amendments and supplements to any such
     documents in each case as soon as available and in such quantities as the
     Representative may reasonably request, for the purposes contemplated by the
     Act.

               4.1.4.    If at any time when a prospectus relating to the Shares
     is required to be delivered under the Act, any event occurs, as a result of
     which the Prospectus, including any amendments or supplements, would
     contain an untrue statement of a material fact, or omit to state any
     material fact required to be stated therein or necessary to make the
     statements therein, in the light of the circumstances under which they were
     made, not misleading, or if it is necessary at any time to amend the
     Prospectus, including any amendments or supplements, to comply with the Act
     or the Rules and Regulations, the Company will promptly advise the
     Representative thereof and will promptly prepare and file with the
     Commission, at its own expense, an amendment or supplement which will
     correct such statement or omission or an amendment or supplement which will
     effect such compliance and will use its best efforts to cause the same to
     become effective as soon as possible.  In case any Underwriter is required
     to deliver a prospectus after such nine-month period, the Company upon
     request, but at the expense of such Underwriter, will promptly prepare such
     amendment or amendments to the Registration Statement and such Prospectus
     or Prospectuses as may be necessary to permit compliance with the
     requirements of Section 10(a)(3) of the Act.

               4.1.5.    As soon as practicable and for the time specified by
     Rule 158 of the Rules and Regulations, the Company will make generally
     available to its security holders and deliver to the Underwriters an
     earnings statement of the Company which will satisfy the provisions of the
     last paragraph of Section 11(a) of the Act and Rule 158 of the Rules and
     Regulations.


                                10

<PAGE>

               4.1.6.    The Company will apply the net proceeds of the sale of
     the Shares sold by it in accordance with its statements under the caption
     "Use of Proceeds" in the Prospectus.

               4.1.7.    During the period of five years hereafter, the Company
     will furnish to the Representative and, upon its request, to each of the
     other Underwriters: (i) as soon as practicable after the end of each fiscal
     year, copies of the Annual Report of the Company containing the balance
     sheet of the Company as of the close of such fiscal year and statements of
     income, cash flows and stockholders' equity for the year then ended and the
     opinion thereon of the Company's independent public accountants; (ii) as
     soon as practicable after the filing thereof, copies of each proxy
     statement, Annual Report on Form 10-K, Quarterly Report on Form 10-Q,
     Report on Form 8-K or other report filed by the Company with the
     Commission, the NASD or any securities exchange; and (iii) as soon as
     available, copies of any report or communication of the Company mailed
     generally to holders of its Common Stock.

               4.1.8.    The Company will cooperate with the Representative and
     its counsel in order to qualify or register the Shares for sale under (or
     obtain exemptions from the application of) the securities laws and
     regulations of such states, territories and jurisdictions as the
     Representatives designates ("Blue Sky Laws"), will comply with such laws
     and will continue such qualifications, registrations and exemptions in
     effect so long as required for the distribution of the Shares.
     Notwithstanding the foregoing, the Company will not be required to qualify
     as a foreign corporation or to file a general consent to service of process
     in any such jurisdiction where it is not presently qualified or where it
     would be subject to taxation as a foreign corporation.  The Company will
     promptly advise the Representative of the suspension of the qualification
     or registration of (or any such exemption relating to) the Shares for
     offering, sale or trading in any jurisdiction or any initiation or threat
     of any proceeding for any such purpose, and in the event of the issuance of
     any order suspending such qualification, registration or exemption, the
     Company, with the Representative's cooperation, will use its best efforts
     to obtain the withdrawal thereof.

               4.1.9.    The Company will not offer, sell, contract to sell,
     grant any option to sell, transfer or otherwise dispose of, directly or
     indirectly, any shares of Common Stock or securities convertible into or
     exchangeable for Common Stock or warrants or other rights to purchase
     Common Stock or permit the registration under the Act of any shares of
     Common Stock, for a period commencing on the date hereof and continuing for
     180 days after the date of the Prospectus, without the prior written
     consent of the Representative except for:  (i) shares of Common Stock
     issued pursuant to the exercise of outstanding options, (ii) the granting
     of options to its employees, officers and directors under its existing
     stock option plans so long as none of such options becomes exercisable
     during such 180 day period, (iii) the sale of shares under the Company's
     employee stock purchase plan and (iv) the registration of the Shares and
     the sales to the Underwriters pursuant to this Agreement.

          4.2. The Selling Shareholder covenants and agrees that:

               4.2.1     The Selling Shareholder will not purchase or offer to
     buy any shares of Common Stock during the period of 45 days hereafter
     without the prior written consent of the Representative.

               4.2.2     The Selling Shareholder will promptly advise the
     Representative in writing (i) of the receipt of any comments of the
     Commission, (ii) of any request of the Commission for amendment of or
     supplement to the Registration Statement, any Preliminary Prospectus or the
     Prospectus or for additional information, and (iii) of the issuance by the
     Commission of any stop order suspending the effectiveness of the
     Registration Statement or of the institution of any proceedings for that
     purpose.  If the Commission enters any such stop order at any time, the
     Selling Shareholder will use its best efforts to obtain the lifting of such
     order at the earliest possible moment.

               4.2.3     The Selling Shareholder will use its best efforts,
     including the voting of all Common Stock which it may own, to cause the
     Company to carry out its covenants and agreements hereunder.


                                11

<PAGE>

               4.2.4.    The Selling Shareholder will cooperate with the
     Representative and its counsel in order to qualify or register the Shares
     for sale under (or obtain exemptions from the application of) the Blue Sky
     Laws, will comply with such laws and will continue such qualifications,
     registrations and exemptions in effect so long as required for the
     distribution of the Shares.  The Selling Shareholder will promptly advise
     the Representative of the suspension of the qualification or registration
     of (or any such exemption relating to) the Shares for offering, sale or
     trading in any jurisdiction or any initiation or threat of any proceeding
     for any such purpose, and in the event of the issuance of any order
     suspending such qualification, registration or exemption, the Selling
     Shareholder, with the Representative's cooperation, will use its best
     efforts to obtain the withdrawal thereof.

          4.3.  The Representative may, in its sole discretion, waive in writing
the performance by the Company or the Selling Shareholder of any one or more of
the foregoing covenants or extend the time for their performance.

     SECTION 5.  COSTS AND EXPENSES.  Whether or not the transactions
contemplated hereunder are consummated, the Company will pay (directly or by
reimbursement) all costs, expenses and fees incurred in connection with the
performance of its obligations under this Agreement, including, without limiting
the generality of the foregoing, the following:  (i) all accounting fees of the
Company, (ii) the fees and disbursements of counsel for the Company, (iii) the
costs of preparing, printing and filing the Registration Statement, Preliminary
Prospectuses, the Prospectus and any and all amendments and supplements thereto,
(iv) the costs of printing or photocopying and distributing this Agreement, the
Agreement Among Underwriters, any Selected Dealer Agreement, the Underwriters'
Selling Memorandum, the Invitation Letter, the Power of Attorney and any
supplements or amendments thereto (excluding, except as provided below, fees and
expenses of counsel to the Underwriters), (v) filing fees with the Commission,
(vi) filing fees for review by the NASD of the terms of the sale of the Shares,
(vii) all filing fees, attorneys' fees and expenses incurred by the Company or
the Underwriters (including the fees and expenses of Underwriters' counsel) in
connection with qualifying or registering (or obtaining exemptions from the
qualification or registration of) all or any part of the Shares for offer and
sale under the Blue Sky laws, including the preparation and distribution of the
Blue Sky memorandum, (viii) all expenses incident to the issuance and delivery
of the Shares (including all printing and engraving costs), (ix) all fees and
expenses of the registrar and transfer agent of the Common Stock, (x) all
necessary issue, transfer and other stamp taxes in connection with the issuance
and sale of the Shares to the Underwriters, (xi) all expenses relating to
presentations to prospective Underwriters, dealers or investors, excluding only
the Underwriters' out-of-pocket travel and lodging expenses, and (xii) all other
fees, costs and expenses referred to in Item 14 of the Registration Statement.
The Company will not be required to pay any expenses of the Underwriters,
including the fees and disbursements of Underwriters' counsel (excluding those
fees and expenses of Underwriters' counsel relating to qualification,
registration or exemption under the Blue Sky laws and the Blue Sky memorandum
referred to above), except as expressly provided in this Section 5 or otherwise
provided in either Section 7 or Section 8 of this Agreement.  The Selling
Shareholder will pay or reimburse the Company for (i) the fees and expenses of
the Attorneys-in-Fact, if any, (ii) all expenses and taxes incident to the sale
and delivery of the Firm Shares being offered and sold by the Selling
Shareholder to the Underwriters, (iii) any additional filing fees and other
expenses of qualification under Blue Sky Laws, the Commission's registration fee
and the NASD's fee for the inclusion of the Firm Shares of the Selling
Shareholder, (iv) any other expenses which the Selling Shareholder is required
to bear or share in under any applicable Blue Sky Laws and (v) any other
expenses which the Selling Shareholder has agreed to pay or reimburse the
Company.

     SECTION 6.  CONDITIONS OF THE OBLIGATIONS OF THE UNDERWRITERS.  The
obligations of the several Underwriters to purchase and pay for the Firm Shares
on the Closing Date and the Option Shares on the Option Closing Date will be
subject to the accuracy of the representations and warranties on the part of the
Company and the Selling Shareholder set forth in this Agreement as of the date
hereof and as of the Closing Date or the Option Closing Date, as the case may
be, to the performance by the Company and the Selling Shareholder of their
obligations hereunder, and to the following additional conditions:

          6.1. The Prospectus has been filed with the Commission pursuant to
Rule 424(b) within the time period prescribed for such filing by the Rules and
Regulations and in accordance with Section 4.1 of this Agreement.  No stop order
suspending the effectiveness of the Registration Statement has been issued and
no proceedings for that purpose have been initiated or threatened by the
Commission or, to the knowledge of the


                                12

<PAGE>

Company or the Representative, is contemplated by the Commission and all
requests of the Commission for additional information have been complied with to
the Representative's satisfaction.

          6.2. The Representative is satisfied that since the respective dates
as of which information is given in the Registration Statement and Prospectus,
(i) there has not been any change in the capital stock of the Company or any
material increase in the indebtedness (other than in the ordinary course of
business) of the Company, (ii) except as set forth in or contemplated by the
Registration Statement or the Prospectus, no material verbal or written
agreement or other transaction has been entered into by the Company which is not
in the ordinary course of business or which could result in a material reduction
in the future earnings of the Company, (iii) no loss or damage (whether or not
insured) to the property of the Company has been sustained which materially and
adversely affects the condition (financial or other), business, results of
operations or prospects of the Company, (iv) no legal or governmental action,
suit or proceeding affecting the Company that is material to the Company or
which materially affects or may materially affect the transactions contemplated
by this Agreement has been instituted or threatened and (v) there has not been
any material change in the condition (financial or other), business, management,
results of operations or prospects of the Company that makes it impractical or
inadvisable in the reasonable judgment of the Representative, to proceed with
the public offering or purchase the Shares as contemplated hereby.

          6.3. There has been furnished to the Representative, on each of the
Closing Date and the Option Closing Date, in form and substance satisfactory to
the Representative:

               (a)  An opinion of Winthrop, Stimson, Putnam & Roberts, counsel
     for the Company and the Selling Shareholder, addressed to the Underwriters
     and dated as of the Closing Date, or the Option Closing Date, as the case
     may be, to the effect that:

                    (1)  The Company has been duly incorporated and is a validly
          existing corporation under the laws of the State of Delaware.  The
          Company is duly qualified to do business and is in good standing in
          all jurisdictions where the ownership or leasing of properties or the
          conduct of its business requires such qualification, except for
          jurisdictions in which the failure to so qualify would not have a
          material adverse effect on the Company, and has full corporate power
          and authority to own its properties and conduct its business as
          described in the Prospectus.

                    (2)  The Company has authorized and outstanding capital
          stock as described in the Prospectus.  The outstanding shares of the
          Company's capital stock have been duly authorized and validly issued
          and are fully paid and nonassessable.  The Shares to be issued and
          sold to the Underwriters by the Company pursuant to this Agreement
          have been duly authorized and, when issued and paid for as
          contemplated herein, will be validly issued, fully paid and
          nonassessable.  None of the outstanding shares of Common Stock have
          been, and none of the Shares will be, issued in violation of or
          subject to any statutory preemptive rights or, to counsel's actual
          knowledge other rights to subscribe for or purchase any securities.
          All authorized, issued and outstanding capital stock of the Company
          conforms in all material respects to the description thereof under the
          caption "Description of Capital Stock" in the Prospectus.

                    (3)  The certificates evidencing the Shares to be delivered
          hereunder are in proper legal form and have been duly authorized for
          issuance by the Company.

                    (4)  Except as disclosed in or specifically contemplated by
          the Prospectus, to counsel's actual knowledge, there are no
          outstanding options, warrants or other rights calling for the issuance
          of, and no commitments, plans or arrangements to issue any shares of
          capital stock of the Company or any security convertible into or
          exchangeable for capital stock of the Company.

                    (5)  The Registration Statement has become effective under
          the Act, and, to the actual knowledge of such counsel, no stop order
          suspending the effectiveness of the


                                13

<PAGE>

          Registration Statement or preventing the use of the Prospectus has
          been issued and no proceedings for that purpose have been instituted
          or are pending or contemplated by the Commission; any required filing
          of the Prospectus and any supplement thereto pursuant to Rule 424(b)
          of the Rules and Regulations has been made in the manner and within
          the time period required by such Rule 424(b).

                    (6)  The Registration Statement, the Prospectus and each
          amendment or supplement thereto (except for the financial statements,
          financial data and schedules included therein as to which such counsel
          need express no opinion) comply as to form in all material respects
          with the requirements of the Act and the Rules and Regulations.

                    (7)  To the actual knowledge of such counsel, there are no
          franchises, leases, contracts, agreements or documents of a character
          required to be disclosed in the Registration Statement or Prospectus
          or to be filed as exhibits to the Registration Statement which are not
          disclosed or filed, as required.

                    (8)  To the actual knowledge of such counsel, there are no
          pending or threatened legal or governmental actions, suits or
          proceedings against the Company (including, without limitation, those
          having jurisdiction over environmental or similar matters) required to
          be disclosed in the Registration Statement or Prospectus which are not
          disclosed as required.

                    (9)  The Company has full corporate power and corporate
          authority to enter into this Agreement and to sell and deliver the
          Shares to be sold by it to the several Underwriters; this Agreement
          has been duly and validly authorized by all necessary corporate action
          by the Company, has been duly and validly executed and delivered by
          and on behalf of the Company, and is a valid and binding agreement of
          the Company enforceable in accordance with its terms, except as
          enforceability may be limited by (A) bankruptcy, insolvency,
          fraudulent conveyance, reorganization, moratorium or other laws
          affecting the enforcement of creditors' rights generally and by
          general equitable principles, and (B) to the extent that rights to
          indemnity or contribution under this Agreement may be limited by
          federal or state securities laws or the public policies underlying
          such laws; and no approval, authorization, order, consent,
          registration, filing, qualification, license or permit of or with any
          court, regulatory, administrative or other governmental body is
          required for the execution and delivery of this Agreement by the
          Company or the consummation of the transactions contemplated by this
          Agreement, except such as have been obtained and are in full force and
          effect under the Act and such as may be required under applicable Blue
          Sky laws in connection with the purchase and distribution of the
          Shares by the Underwriters and the clearance of such offering with the
          NASD.

                    (10) The execution and performance of this Agreement and the
          consummation of the transactions herein contemplated will not conflict
          with, result in the breach of, or constitute, either by itself or upon
          notice or the passage of time or both, a default under any agreement,
          mortgage, deed of trust, lease, franchise, license, indenture, permit
          or other instrument actually known to such counsel to which the
          Company is a party or by which the Company or any of its property may
          be bound or affected which is material to the Company, or violate any
          of the provisions of the Certificate of Incorporation or By-Laws of
          the Company or, to the actual knowledge of such counsel, violate any
          statute, judgment, decree, order, rule or regulation of any court or
          governmental body having jurisdiction over the Company or any of its
          property.

                    (11) The Company is not in violation of its Certificate of
          Incorporation or By-Laws, or, to the actual knowledge of such counsel,
          in breach of or in default with respect to any provision of any
          agreement, mortgage, deed of trust, lease, franchise, license,
          indenture, permit or other instrument known to such counsel to which
          the Company is a party or by which it or any of its properties or
          assets (tangible or intangible) may be bound or affected, except where
          such violation, breach or default would not materially adversely
          affect the Company; and, to the actual knowledge of such counsel, the
          Company is in compliance with all laws, rules, regulations,


                                14

<PAGE>

          judgments, decrees, orders and statutes of any court or jurisdiction
          to which it is subject, except where noncompliance would not
          materially adversely affect the Company.

                    (12) The Selling Shareholder has full power and authority to
          enter into this Agreement and the Selling Shareholder Documents and to
          sell and deliver the Shares to be sold by it to the several
          Underwriters; this Agreement and the Selling Shareholder Documents
          have been duly and validly authorized by all necessary action by the
          Selling Shareholder, has been duly and validly executed and delivered
          by and on behalf of the Selling Shareholder, and is a valid and
          binding agreement of the Selling Shareholder enforceable in accordance
          with its terms, except as enforceability may be limited by (A)
          bankruptcy, insolvency, fraudulent conveyance, reorganization,
          moratorium or other laws affecting the enforcement of creditors'
          rights generally and by general equitable principles, and (B) to the
          extent that rights to indemnity or contribution under this Agreement
          may be limited by federal or state securities laws or the public
          policies underlying such laws; and no approval, authorization, order,
          consent, registration, filing, qualification, license or permit of or
          with any court, regulatory, administrative or other governmental body
          is required for the execution and delivery of this Agreement or the
          Selling Shareholder Documents by the Selling Shareholder or the
          consummation of the transactions contemplated by this Agreement,
          except such as have been obtained and are in full force and effect
          under the Act and such as may be required under applicable Blue Sky
          laws in connection with the purchase and distribution of the Shares by
          the Underwriters and the clearance of such offering with the NASD.

                    (13) To counsel's actual knowledge, no holders of securities
          of the Company have rights which have not been waived to the
          registration of shares of Common Stock or other securities because of
          the filing of the Registration Statement by the Company or the
          offering contemplated hereby.

                    (14)  Assuming legal capacity and due execution by the
          parties thereto other than the Selling Shareholder, the Lock-up
          Agreements are legal, valid and binding obligations of the parties
          thereto, enforceable against the party except (i) as such
          enforceability may be limited by applicable bankruptcy, insolvency,
          reorganization, moratorium, fraudulent conveyance or similar laws
          affecting creditors rights generally, and (ii) that the remedies of
          specific performance and injunctive and other forms of equitable
          relief may be subject to equitable defenses and to the discretion of
          the court before which any proceedings therefor may be brought.

                    (15) The Company is not, and immediately upon completion of
          the sale of the Shares contemplated by this Agreement will not be,
          required to register as an "investment company" under the Investment
          Company Act of 1940, as amended.

               In rendering such opinion, counsel to the Company may rely as to
     matters of local law, on opinions of local counsel, and as to matters of
     fact, on certificates of officers of the Company and of governmental
     officials, in which case their opinion is to state that they are so doing.

               In addition, such counsel will state in such opinion letters that
     it has participated in conferences with officials and other representatives
     of the Company, the Representative, Underwriters' counsel and the
     independent public accountants of the Company, at which conferences the
     contents of the Registration Statement and the Prospectus and related
     matters were discussed, and although they have not verified the accuracy or
     completeness of the statements contained in the Registration Statement or
     the Prospectus, nothing has come to the attention of counsel to the Company
     that caused them to believe that, at the time the Registration Statement
     became effective, the Registration Statement (except as to financial
     statements, financial data and schedules contained therein, as to which
     such counsel need make no statement) contained any untrue statement of a
     material fact or omitted to state a material fact required to be stated
     therein or necessary to make the statements therein not misleading, or on
     the Closing Date the Prospectus (except as aforesaid) contained any untrue
     statement of a material fact or omitted to state a


                                15

<PAGE>


     material fact required to be stated therein or necessary to make the
     statements therein, in light of the circumstances in which made, not
     misleading.

               (b)  An opinion of Foster Pepper & Shefelman as counsel for the
     Underwriters dated the Closing Date or the Option Closing Date, as the case
     may be, with respect to the incorporation of the Company, the sufficiency
     of all corporate proceedings and other legal matters relating to this
     Agreement; the validity of the Shares, the Registration Statement and the
     Prospectus and other related matters as the Representative may reasonably
     require.  The Company will furnish to such counsel such documents, papers
     and records as they may reasonably request for the purpose of enabling them
     to pass upon such matters.  In connection with such opinions, such counsel
     may rely on representations or certificates of officers of the Company and
     governmental officials.

               (c)  A certificate of the Company executed by the Chief Executive
     Officer or President and the chief financial or accounting officer of the
     Company, dated the Closing Date or the Option Closing Date, as the case may
     be, to the effect that:

                    (1)  The representations and warranties of the Company set
          forth in Section 1.1 of this Agreement are true and correct as of the
          date of this Agreement and as of the Closing Date or the Option
          Closing Date, as the case may be, and the Company has complied in all
          material respects with all the agreements and satisfied all the
          conditions specified herein on its part to be performed or satisfied
          on or prior to the Closing Date or the Option Closing Date, as the
          case may be.

                    (2)  The Commission has not issued any order preventing or
          suspending the use of the Prospectus or any Preliminary Prospectus
          filed as a part of the Registration Statement or any amendment
          thereto.  No stop order suspending the effectiveness of the
          Registration Statement has been issued and, to the best of the
          knowledge of the respective signers, no proceedings for that purpose
          have been instituted or are pending or contemplated under the Act.

                    (3)  Each of the respective signers of the certificate has
          carefully examined the Registration Statement and the Prospectus and,
          to the best of his knowledge, the Registration Statement and the
          Prospectus and any amendments or supplements thereto contain all
          statements required to be stated therein regarding the Company, and
          neither the Registration Statement nor any amendment or supplement
          thereto includes any untrue statement of a material fact or omits to
          state any material fact required to be stated therein or necessary to
          make the statements therein not misleading, and neither the Prospectus
          nor any amendment or supplement thereto includes any untrue statement
          of a material fact or omits to state any material fact required to be
          stated therein or necessary to make the statements therein, in the
          light of the circumstances in which made, not misleading.

               (d)  A certificate of the Selling Shareholder, dated the Closing
     Date or the Option Closing Date, as the case may be, to the effect that (i)
     the representations and warranties of the Selling Shareholder set forth in
     Section 1.2 of this Agreement are true and correct as of the date of this
     Agreement and as of the Closing Date or the Option Closing Date, as the
     case may be, and (ii) the Selling Shareholder has complied in all material
     respects with all the agreements and satisfied all the conditions specified
     herein on its part to be performed or satisfied on or prior to the Closing
     Date or the Option Closing Date, as the case may be.

               (e)  Letters from Price Waterhouse LLP and Kraft Bros., Esstman,
     Patton & Harrell, PLLC, independent accountants for the Company and TBP,
     respectively, on each of the date this Agreement is executed, the Closing
     Date and the Option Closing Date, addressed to the Representative, to the
     effect that they are independent public accountants with respect to the
     Company and TBP, respectively. within the meaning of the Act and the Rules
     and Regulations and containing statements and information of the type
     ordinarily included in accountants' "comfort letters" to underwriters with
     respect




                                16

<PAGE>

     to financial statements and certain financial information contained in the
     Registration Statement and the Prospectus, in form and substance
     satisfactory to the Representative.

               (f)  Such other certificates or documents as the Representative
     may reasonably request be delivered from the Company to the Representative
     on behalf of the Underwriters.

          All such opinions, certificates, letters and documents will be in
compliance with the provisions hereof only if they are reasonably satisfactory
to the Representative and to Underwriters' counsel.  The Company will furnish
the Representative with such manually signed or conformed copies of such
opinions, certificates, letters and documents as the Representative reasonably
requests.  Any certificate signed by any officer of the Company and delivered to
the Representative or to counsel for the Underwriters in connection with the
closing of the transactions contemplated hereby will be deemed to be a
representation and warranty by the Company to the Underwriters as to the
statements made therein.  Any certificate signed by any representative of the
Selling Shareholder and delivered to the Representative or to counsel for the
Underwriters will be deemed to be a representation and warranty by the Selling
Shareholder to the Underwriters as to the statements made therein.

          6.4. Subsequent to the execution and delivery of this Agreement and
prior to the Closing Date or the Option Closing Date, as the case may be, there
has not been any change or any development involving a prospective change in or
affecting the general affairs, management, financial position, stockholders'
equity or results of operations of the Company other than as set forth or
contemplated in the Prospectus, the effect of which, in the Representative's
reasonable judgment is material and adverse to the Company and makes it
impracticable or inadvisable to proceed with the public offering or the delivery
of the Shares being delivered at the Closing Date or the Option Closing Date, as
the case may be, on the terms and in the manner contemplated in the Prospectus.

          6.5. If any condition to the Underwriters' obligations hereunder to be
satisfied prior to or at the Closing Date is not so satisfied, this Agreement,
at the Representative's election, will terminate upon notification from the
Representative to the Company and the Selling Shareholder without liability on
the part of any Underwriter or the Company except for the expenses to be paid or
reimbursed by the Company pursuant to Sections 5 and 7 hereof and except to the
extent provided in Section 10 hereof.

     SECTION 7.  REIMBURSEMENT OF UNDERWRITERS' EXPENSES.  Notwithstanding any
other provisions hereof, if this Agreement is terminated by the Representative
pursuant to Section 6, or if the sale to the Underwriters of the Shares on the
Closing Date is not consummated because of any refusal, inability or failure on
the part of the Company to perform any agreement herein or to comply with any
provision hereof, the Company agrees to reimburse the Representative and the
other Underwriters, upon demand, for all out-of-pocket expenses that have been
incurred by the Representative or by the other Underwriters in connection with
the proposed purchase and the sale of the Shares, including but not limited to
fees and disbursements of counsel, printing expenses, travel expenses, postage,
telegraph charges and telephone charges relating directly to the offering
contemplated by the Prospectus; provided, however, that such expenses will not
include any portion of overhead or the salary or wages of any Underwriter's
employees.  Any such termination will be without liability of any party to any
other party except that the provisions of this Section 7, Section 5 and Section
8 will at all times be effective and will apply.  Notwithstanding the foregoing,
the Company will not be obligated to reimburse the Representative or the other
Underwriters for any such expenses if this Agreement is terminated by the
Representative pursuant to Section 6.2 or, after the Closing Date and prior to
the Option Closing Date, Section 6.4, unless the Company has failed or refused
to file an amendment to the Registration Statement or prepare a revised
Prospectus to be recirculated which adequately addresses the matters referred to
in Section 6.2.


                                17

<PAGE>

     SECTION 8.  INDEMNIFICATION.

          8.1. The Company and the Selling Shareholder jointly and severally
agree to indemnify and hold harmless each Underwriter and each person, if any,
who controls any Underwriter within the meaning of the Act, against any losses,
claims, damages, liabilities or expenses, joint or several, to which such
Underwriter or such controlling person may become subject, under the Act, the
Exchange Act, or other federal or state statutory law or regulation, or at
common law or otherwise (including in settlement of any litigation, if such
settlement is effected with the written consent of the Company and the Selling
Shareholder ), insofar as such losses, claims, damages, liabilities or expenses
(or actions in respect thereof as contemplated below) arise out of or are based
upon any untrue statement or alleged untrue statement of any material fact
contained in the Registration Statement or any amendment or supplement thereto,
or arise out of or are based upon the omission or alleged omission to state in
any of them a material fact required to be stated therein or necessary to make
the statements in any of them not misleading, or arise out of or are based upon
any untrue statement or alleged untrue statement of any material fact contained
in any Preliminary Prospectus or the Prospectus or any amendment or supplement
thereto, or arise out of or are based upon the omission or alleged omission to
state therein a material fact required to be stated therein or necessary to make
the statements made therein, in light of the circumstances under which they were
made, not misleading; and will reimburse each Underwriter and each such
controlling person for any legal and other expenses in connection with
investigating, defending, settling, compromising or paying any such loss, claim,
damage, liability, expense or action; provided however, (i) that the Company and
the Selling Shareholder will not be liable in any such case to the extent that
any such loss, claim, damage, liability or expense arises out of or is based
upon an untrue statement or alleged untrue statement or omission or alleged
omission made in the Registration Statement, any Preliminary Prospectus, the
Prospectus or any amendment or supplement thereto in reliance upon and in
conformity with information furnished in writing to the Company by the
Representative on behalf of any Underwriter specifically for use therein and
(ii) that such indemnity with respect to any Preliminary Prospectus will not
inure to the benefit of any Underwriter from whom the person asserting any such
loss, claim, damage or liability purchased the Shares which are the subject
thereof if such person did not receive a copy of the Prospectus (or the
Prospectus as amended or supplemented) at or prior to the confirmation of the
sale of such Shares to such person in any case where such delivery is required
by the Act and the untrue statement or omission of a material fact contained in
such Preliminary Prospectus was corrected in the Prospectus (or the Prospectus
as amended or supplemented).  In addition to its other obligations under this
Section 8.1, the Company agrees that, as an interim measure during the pendency
of any claim, action, investigation, inquiry or other proceeding arising out of
or based upon any statement or omission, or any alleged statement or omission,
it will reimburse each Underwriter on a quarterly basis for all legal or other
expenses incurred in connection with investigating or defending any such claim,
action, investigation, inquiry or other proceeding, notwithstanding the absence
of a judicial determination as to the propriety and enforceability of the
Company's obligation to reimburse each Underwriter for such expenses and the
possibility that such payments might later be held to have been improper by a
court of competent jurisdiction.  To the extent that any such interim
reimbursement payment is so held to have been improper, each Underwriter will
promptly return it to the Company.  This indemnity agreement will be in addition
to any liability which the Company and the Selling Shareholder may otherwise
have.


          8.2. Each Underwriter will severally indemnify and hold harmless the
Company, each of its directors, each of its officers who signed the Registration
Statement, the Selling Shareholder and each person, if any, who, within the
meaning of the Act, controls the Company or the Selling Shareholder against any
losses, claims, damages, liabilities or expenses to which the Company, any such
director or officer, the Selling Shareholder or any such controlling person may
become subject, under the Act, the Exchange Act, or other federal or state
statutory law or regulation, or at common law or otherwise (including in
settlement of any litigation, if such settlement is effected with the written
consent of such Underwriter), insofar as such losses, claims, damages,
liabilities or expenses (or actions in respect thereof as contemplated below)
arise out of or are based upon any untrue or alleged untrue statement of any
material fact contained in the Registration Statement, any Preliminary
Prospectus, the Prospectus, or any amendment or supplement thereto, or arise out
of or are based upon the omission or alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein not misleading, in each case to the extent, but only to the extent, that
such untrue statement or alleged untrue statement or omission or alleged
omission was made in the Registration Statement, any Preliminary Prospectus, the
Prospectus, or any amendment or supplement thereto, in reliance upon and in
conformity with the information furnished to the Company, in writing by the
Representative on behalf of any Underwriter specifically for use


                                18

<PAGE>

therein; and will reimburse the Company, any such director or officer, the
Selling Shareholder or any such controlling person for any legal and other
expense reasonably incurred by the Company, any such director or officer, the
Selling Shareholder or any such controlling person in connection with
investigating, defending, settling, compromising or paying any such loss, claim,
damage, liability, expense or action.  In addition to its other obligations
under this Section 8.2, each Underwriter severally agrees that, as an interim
measure during the pendency of any claim, action, investigation, inquiry or
other proceeding arising out of or based upon any statement or omission, or any
alleged statement or omission, described in this Section 8.2 that relates to
such information furnished to the Company, it will reimburse the Company (and,
to the extent applicable, each director and officer, the Selling Shareholder,
and any such controlling person) on a quarterly basis for all reasonable legal
or other expenses incurred in connection with investigating or defending any
such claim, action, investigation, inquiry or other proceeding, notwithstanding
the absence of a judicial determination as to the propriety and enforceability
of the Underwriters' obligation to reimburse the Company (and, to the extent
applicable, each director and officer, the Selling Shareholder, and any such
controlling person) for such expenses and the possibility that such payments
might later be held to have been improper by a court of competent jurisdiction.
To the extent that any such interim reimbursement payment is so held to have
been improper, the Company (and, to the extent applicable, each director and
officer, the Selling Shareholder, and any such controlling person) will promptly
return it to the Underwriters.  This indemnity agreement will be in addition to
any liability which such Underwriter may otherwise have.

          8.3. Promptly after receipt by an indemnified party under this Section
8 of notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against an indemnifying party under this
Section 8, notify the indemnifying party in writing of the commencement thereof;
but the omission to so notify the indemnifying party will not relieve an
indemnifying party from any liability which it may have to any indemnified party
for contribution or otherwise under the indemnity agreement contained in this
Section 8 to the extent it is not prejudiced as a proximate result of such
failure.  In case any such action is brought against any indemnified party and
such indemnified party seeks or intends to seek indemnity from an indemnifying
party, the indemnifying party will be entitled to participate in, and, to the
extent that it may wish, jointly with all other indemnifying parties similarly
notified, to assume the defense thereof with counsel reasonably satisfactory to
such indemnified party; provided, however, if the defendants in any such action
include both the indemnified party and the indemnifying party and the
indemnified party has reasonably concluded that there may be a conflict between
the positions of the indemnifying party and the indemnified party in conducting
the defense of any such action or that there may be legal defenses available to
it and/or other indemnified parties which are different from or additional to
those available to the indemnifying party, the indemnified party or parties will
have the right to select separate counsel to assume such legal defenses and to
otherwise participate in the defense of such action on behalf of such
indemnified party or parties.  Upon receipt of notice from the indemnifying
party to such indemnified party of its election so to assume the defense of such
action and approval by the indemnified party of counsel, the indemnifying party
will not be liable to such indemnified party under this Section for any legal or
other expenses subsequently incurred by such indemnified party in connection
with the defense thereof unless (i) the indemnified party has employed such
counsel in connection with the assumption of legal defenses in accordance with
the proviso to the immediately preceding sentence, or (ii) the indemnifying
party has not employed counsel reasonably satisfactory to the indemnified party
to represent the indemnified party within a reasonable time after notice of
commencement of the action, in each of which cases the fees and expenses of
counsel will be at the expense of the indemnifying party.

          8.4. If the indemnification provided for in this Section 8 is required
by its terms but is for any reason held to be unavailable to or otherwise
insufficient to hold harmless an indemnified party under Section 8.1 or Section
8.2 with respect to any losses, claims, damages, liabilities or expenses
referred to herein, then each applicable indemnifying party will contribute to
the amount paid or payable by such indemnified party as a result of any losses,
claims, damages, liabilities or expenses referred to herein (i) in such
proportion as is appropriate to reflect the relative benefits received by the
Company, the Selling Shareholder and the Underwriters from the offering of the
Shares, or (ii) if the allocation provided by clause (i) above is not permitted
by applicable law, in such proportion as is appropriate to reflect not only the
relative benefits referred to in clause (i) above but also the relative fault of
the Company, the Selling Shareholder and the Underwriters in connection with the
statements or omissions that resulted in such losses, claims, damages,
liabilities or expenses, as well as any other relevant equitable considerations.
The respective relative benefits received by the Company, the Selling
Shareholder and the Underwriters will be deemed to be in the same proportion, in
the case of the Company, as the total price paid


                                19

<PAGE>

to the Company for the Shares sold by it to the Underwriters (net of
underwriting commissions but before deducting other expenses), in the case of
the Selling Shareholder, as the total price paid to the Selling Shareholder for
the Shares sold by it to the Underwriters (net of underwriting commissions but
before deducting other expenses) and, in the case of the Underwriters, as the
underwriting commissions received by them.  The relative fault of the Company,
the Selling Shareholder and the Underwriters will be determined by reference to,
among other things, whether the untrue or alleged untrue statement of a material
fact or the omission or alleged omission to state a material fact relates to
information supplied by the Company, the Selling Shareholder or the Underwriters
and the parties' relative intent, knowledge, access to information and
opportunity to correct or prevent such statement or omission.  The amount paid
or payable by a party as a result of the losses, claims, damages, liabilities
and expenses referred to above will be deemed to include, subject to the
limitations set forth in Section 8.3, any legal or other fees or expenses
reasonably incurred by such party in connection with investigating or defending
any action or claim.  The provisions set forth in Section 8.3 with respect to
notice of commencement of any action will apply if a claim for contribution is
to be made under this Section 8.4; provided, however, that no additional notice
will be required with respect to any action for which notice has been given
under Section 8.3 for purposes of indemnification.  The Company, the Selling
Shareholder and the Underwriters agree that it would not be just and equitable
if contribution pursuant to this Section 8.4 were determined solely by pro rata
allocation (even if the Underwriters were treated as one entity for such
purpose) or by any other method of allocation that does not take into account
the equitable considerations referred to herein.  Notwithstanding the provisions
of this Section 8.4, no Underwriter will be required to contribute any amount in
excess of the amount of the total underwriting commissions received by such
Underwriter in connection with the Shares underwritten by it and distributed to
the public.  No person guilty of fraudulent misrepresentation (within the
meaning of Section 11(f) of the Act) will be entitled to contribution from any
person who was not guilty of such fraudulent misrepresentation.  The
Underwriters' obligations to contribute pursuant to this Section 8.4 are several
in proportion to their respective underwriting commitments and not joint.

          8.5. In the event that suit or action is instituted with respect to
any failure to comply, or any alleged failure to comply, by the Company or the
Selling Shareholder with any obligation of the Company or the Selling
Shareholder under any covenants or obligations as stated in this Agreement, the
prevailing party will be entitled to recover its attorney fees, including those
incurred on appeal, as determined by the court.

     SECTION 9.  DEFAULT OF UNDERWRITERS.  It will be a condition to this
Agreement and the obligation of the Company and the Selling Shareholder to sell
and deliver the Shares hereunder, and of each Underwriter to purchase the Shares
in the manner as described herein, that, except as hereinafter in this paragraph
provided, each of the Underwriters will purchase and pay for all the Shares
agreed to be purchased by such Underwriter hereunder upon tender to the
Representative of all such shares in accordance with the terms hereof.  If any
Underwriter or Underwriters default in their obligations to purchase Shares
hereunder on either the Closing Date or the Option Closing Date and the
aggregate number of Shares that such defaulting Underwriter or Underwriters
agreed but failed to purchase on such Closing Date does not exceed 10 percent of
the total number of Shares that the Underwriters are obligated to purchase on
the Closing Date or Option Closing Date, as the case may be, the nondefaulting
Underwriters will be obligated severally, in proportion to their respective
commitments hereunder, to purchase the Shares that such defaulting Underwriters
agreed but failed to purchase on the Closing Date or Option Closing Date, as the
case may be.  If any Underwriter or Underwriters so default and the aggregate
number of Shares with respect to which such default occurs is more than the
above percentage and arrangements satisfactory to the Representative, the
Company and the Selling Shareholder for the purchase of such Shares by other
persons are not made within 48 hours after such default, this Agreement will
terminate without liability on the part of any nondefaulting Underwriter or the
Company except for the expenses to be paid by the Company and the Selling
Shareholder pursuant to Section 5 hereof.

     In the event that Shares to which a default relates are to be purchased by
the nondefaulting Underwriters or by another party or parties, the
Representative or the Company will have the right to postpone the Closing Date
or Option Closing Date, as the case may be, for not more than five business days
in order that the necessary changes in the Registration Statement, Prospectus
and any other documents, as well as any other arrangements, may be effected.  As
used in this Agreement, the term "Underwriter" includes any person substituted
for an Underwriter under this Section.  Nothing herein will relieve a defaulting
Underwriter from liability for its default.


                                20

<PAGE>

     SECTION 10.  TERMINATION.  Without limiting the right to terminate this
Agreement pursuant to any other provision hereof, this Agreement may be
terminated by the Representative by notice to the Company and the Selling
Shareholder at any time prior to the Closing Date (i) if additional material
governmental restrictions, not in force and effect on the date hereof, will have
been imposed upon trading in securities generally or minimum or maximum prices
have been generally established on the New York Stock Exchange or on the
American Stock Exchange or in the over the counter market by the NASD, or
trading in securities generally has been suspended on either such Exchange or in
the over the counter market by the NASD, or a general banking moratorium has
been established by federal, New York or Oregon authorities, (ii) if an outbreak
of major hostilities or other national or international calamity or any
substantial change in political, financial or economic conditions has occurred
or has accelerated or escalated to such an extent as, in the reasonable judgment
of the Representative, to affect materially and adversely the marketability of
the Shares, (iii) if any adverse event has occurred or exists that makes untrue
or incorrect, in any material respect, any statement or information contained in
the Registration Statement or Prospectus or which is not reflected in the
Registration Statement or Prospectus but should be reflected therein in order to
make the statements or information contained therein not misleading in any
material respect, or (iv) if there is any action, suit or proceeding pending or
threatened, or there has been any development or prospective development
involving particularly the business or properties or securities of the Company
or the transactions contemplated by this Agreement, that, in the reasonable
judgment of the Representative, may materially and adversely affect the
Company's business or earnings and makes it impracticable or inadvisable to
offer or sell the Shares.  Any termination pursuant to this Section 10 will be
without liability on the part of any Underwriter to the Company or the Selling
Shareholder or on the part of the Company of the Selling Shareholder to any
Underwriter (except for expenses to be paid or reimbursed to the Underwriters by
the Company pursuant to Section 5 hereof and except to the extent provided in
Section 8 hereof.

     SECTION 11.  REPRESENTATIONS AND INDEMNITIES TO SURVIVE DELIVERY.  The
respective indemnities, agreements, representations, warranties and other
statements of the Company, the Selling Shareholder and of the several
Underwriters set forth in or made pursuant to this Agreement will remain in full
force and effect, regardless of any investigation made by or on behalf of any
Underwriter, the Company, the Selling Shareholder or any of its or their
partners, officers or directors or any controlling person, as the case may be,
and will survive delivery of and payment for the Shares sold hereunder or any
termination of this Agreement.

     SECTION 12.  NOTICES.  All communications hereunder will be in writing and,
if sent to the Underwriters will be mailed, delivered or telecopied and
confirmed to the Representative at Black & Company, Inc., One S.W. Columbia
Street, Portland, Oregon 97258, Attention: John T. Sheehy, with a copy to Curt
B. Gleaves, Foster Pepper & Shefelman, 101 S.W. Main, 15th Floor, Portland,
Oregon 97204; if sent to the Company will be mailed, delivered or telecopied and
confirmed to the Company at Morgan Products Ltd., 469 McLaws Circle,
Williamsburg, VA  23185, Attention:  Larry R. Robinette, with a copy to Frode
Jensen, III, Winthrop, Stimson, Putnam & Roberts, P.O. Box 6760, Stamford, CT
06904-6760; and if sent to the Selling Shareholder will be mailed, delivered or
telecopied and confirmed to the Selling Shareholder at Saugatuck Capital Company
Limited Partnership, One Canterbury Green, Stamford, CT  06901, with a copy to
Frode Jensen, III, Winthrop, Stimson, Putnam & Roberts, P.O. Box 6760, Stamford,
CT  06904-6760.  The Company, the Selling Shareholder or the Representative may
change the address for receipt of communications hereunder by giving notice in
writing to the others.

     SECTION 13.  SUCCESSORS.  This Agreement will inure to the benefit of and
be binding upon the parties hereto, including any substitute Underwriters
pursuant to Section 9 hereof, and to the benefit of the officers and directors
and controlling persons referred to in Section 8, and in each case their
respective successors, personal representatives and assigns, and no other person
will have any right or obligation hereunder.  No such assignment will relieve
any party of its obligations hereunder.  The term "successors" will not include
any purchaser of the Shares as such from any of the Underwriters merely by
reason of such purchase.

     SECTION 14.  REPRESENTATION OF UNDERWRITERS.  Black & Company, Inc. will
act as the Representative for the several Underwriters in connection with all
dealings hereunder, and any action under or in respect of this Agreement taken
by them, as the Representative, will be binding upon all the Underwriters.

     SECTION 15.  PARTIAL UNENFORCEABILITY.  The invalidity or unenforceability
of any section, paragraph or provision of this Agreement will not affect the
validity or enforceability of any other section, paragraph or provision


                                21

<PAGE>

hereof.  If any section, paragraph or provision of this Agreement is for any
reason determined to be invalid or unenforceable, there will be deemed to be
made such minor changes (and only such minor changes) as are necessary to make
it valid and enforceable.

     SECTION 16.  APPLICABLE LAW.  This Agreement will be governed by and
construed in accordance with the internal laws (and not the laws pertaining to
conflicts of laws) of the state of Oregon.

     SECTION 17.  GENERAL.  This Agreement constitutes the entire agreement of
the parties to this Agreement and supersedes all prior written or oral and all
contemporaneous oral agreements, understandings and negotiations with respect to
the subject matter hereof.  This Agreement may be executed in several
counterparts, each one of which will be an original, and all of which will
constitute one and the same document.  In this Agreement, the masculine,
feminine and neuter genders and the singular and the plural include one another.
The section headings in this Agreement are for the convenience of the parties
only and will not affect the construction or interpretation of this Agreement.
This Agreement may be amended or modified, and the observance of any term of
this Agreement may be waived, only by a writing signed by the Company, the
Selling Shareholder and the Representative.

     If the foregoing is in accordance with your understanding of our agreement,
kindly sign and return to us the enclosed copies hereof, whereupon it will
become a binding agreement among the Company, the Selling Shareholder and the
several Underwriters including the Representative, all in accordance with its
terms.

                             Very truly yours,

                             MORGAN PRODUCTS LTD.


                             By:_____________________________________
                             Title:__________________________________

                             SAUGATUCK CAPITAL COMPANY LIMITED
                             PARTNERSHIP


                             By:_____________________________________
                                _____________________________________


The foregoing Underwriting Agreement is hereby
confirmed and accepted by us in Portland, Oregon
as of the date first above written.

BLACK & COMPANY, INC.


By:_____________________________________
Acting as the Representative of the several Underwriters
named in the attached Schedule A.



                                22

<PAGE>

                            SCHEDULE A

                                                                  Number of Firm
                                                                          Shares
Name of Underwriter                                              to be Purchased
- -------------------                                              ---------------

Black & Company, Inc. . . . . . . . . . . . . . . . . . . . . . . . . . . . . ..










TOTAL . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ..  . .3,400,000


<PAGE>

                                                                      EXHIBIT 5







                             November 6, 1995



Morgan Products Ltd.
469 McLaws Circle
Williamsburg, VA  23185



            Re:   Registration Statement on Form S-2
                  (Registration No. 333-13177) of
                  Morgan Products Ltd.
                  ----------------------------------


Ladies and Gentlemen:

            We refer to the above-referenced Registration Statement on Form S-2,
as amended through the date hereof (the "Registration Statement"), under the
Securities Act of 1933, as amended (the "Securities Act"), relating to the
registration of 4,010,000 shares (including 510,000 shares which the
underwriters have an option to purchase to cover over-allotments, if any) of
common stock, par value $.10 per share (the "Shares"), of Morgan Products Ltd.,
a Delaware corporation (the "Company").

            In connection with this opinion, we have examined copies of (i) the
Restated Certificate of Incorporation and the Amended and Restated By-laws of
the Company, each as amended to date, and (ii) certain resolutions of the Board
of Directors of the Company relating to the proposed issuance of the Shares.  We
have also examined originals or photostatic or certified copies of such records
of the Company, certificates of officers of the Company and of public officials
and such other documents as we have deemed relevant and necessary as the basis
for the opinion set forth below.  In such examinations, we have assumed the
completion of all requisite corporate actions and authorizations prior to the
effectiveness of the Registration Statement, the genuineness of all signatures,
the authenticity of all documents submitted to us as originals, the conformity
to original documents of all copies submitted to us as certified, conformed or
photostatic copies, and the authenticity of all originals of such copies.


<PAGE>

                                         -2-


            Based upon the foregoing, we are of the opinion that when the
Registration Statement has become effective under the Securities Act and the
Shares have been duly issued and sold as contemplated by the Registration
Statement, the Shares will be validly issued, fully paid and nonassessable.

            The foregoing opinion is limited to the Federal laws of the United
States and the laws of the State of Delaware and we express no opinion as to the
effect of the laws of any other jurisdiction.

            We consent to the filing of this opinion with the Securities and
Exchange Commission as Exhibit 5 to the Registration Statement and to the
reference to our firm under the caption "Legal Matters" in the Prospectus
constituting a part of the Registration Statement.

                                                Very truly yours,

                                                /s/ Winthrop, Stimson
                                                    Putnam & Roberts




<PAGE>
                                                                    EXHIBIT 23.1
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
   
    We hereby consent to the use in the Prospectus constituting part of this
Amendment No. 2 to Registration Statement on Form S-2 of our report dated
January 25, 1996, except for Note 13, which is as of September 30, 1996 relating
to the financial statements of Morgan Products Ltd., which appears in such
Prospectus. We also consent to the application of such report to the Financial
Statement Schedule for the three years ended December 31, 1995 listed under Item
14(a) of Morgan Products Ltd.'s Annual Report on Form 10-K for the year ended
December 31, 1995 when such schedule is read in conjunction with the financial
statements referred to in our report. The audits referred to in such report also
included this Financial Statement Schedule. We also consent to the references to
us under the headings "Experts" and "Selected Historical Financial Data" in such
Prospectus. However, it should be noted that Price Waterhouse LLP has not
prepared or certified such "Selected Historical Financial Data."
    
 
                                                        /s/ PRICE WATERHOUSE LLP
 
   
Milwaukee, Wisconsin
November 6, 1996
    

<PAGE>
                                                                    EXHIBIT 23.2
 
                       CONSENT OF INDEPENDENT ACCOUNTANTS
 
   
    We hereby consent to the use in the Prospectus constituting part of this
Amendment No. 2 to Registration Statement on Form S-2 of Morgan Products Ltd. of
our report dated February 16, 1996, except as to Note 14, which is as of August
30, 1996 relating to the consolidated financial statements of Tennessee Building
Products, Inc. and Subsidiary which appears in such Prospectus. We also consent
to the references to us under the heading "Experts" in such Prospectus.
    
 
                                /s/ KRAFT BROS., ESSTMAN, PATTON & HARRELL, PLLC
 
   
Nashville, Tennessee
November 7, 1996
    


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission