MONTEREY HOMES CORP
8-K/A, 1997-09-12
REAL ESTATE INVESTMENT TRUSTS
Previous: SCUDDER MUTUAL FUNDS INC, NSAR-B, 1997-09-12
Next: BURLINGTON RESOURCES INC, S-4/A, 1997-09-12



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549


                                   FORM 8-K/A


                                 Amendment No. 1

                                       to

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934


Date of Report (Date of earliest event reported) July 1, 1997
                                                --------------------------------

                           MONTEREY HOMES CORPORATION
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)



         Maryland                       1-9977                   86-0611231
- --------------------------------------------------------------------------------
(State or other jurisdiction          (Commission              (IRS Employer
  of Incorporation)                   File Number)           Identification No.)



6613 North Scottsdale Road, Suite 200, Scottsdale, Arizona              85250
- --------------------------------------------------------------------------------
   (Address of principal executive offices)                           (Zip Code)



Registrant's telephone number, including area code (602) 998-8700
                                                  ------------------------------


                                      NONE
- --------------------------------------------------------------------------------
          (Former name or former address, if changed since last report)
<PAGE>
         The Current Report on Form 8-K/A1 amends the Current Report on Form 8-K
filed by Monterey Homes  Corporation on July 1, 1997 solely to add the financial
statements  of the  business  acquired by Item 7(a) and the pro forma  financial
information required by Item 7(b).

<TABLE>
<CAPTION>
                                                                                                   Page
                                                                                                   ----
Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.                      
                                                                                                  
<S>                                                                                                  <C>
         (a) Financial Statements of the business acquired.                                          3
                                                                                                  
               The required financial statements of the business acquired are attached.           
                                                                                                  
         (b) Pro Forma Financial Information                                                      
                                                                                                  
               The required pro forma financial information of the business is attached.             12
                                                                                                  
         (c) Exhibit

               23.1  Consent of Ernst & Young LLP                                                            
</TABLE>
                                       2
<PAGE>
                         Report of Independent Auditors


The Board of Directors
Legacy Homes, Ltd.

We have audited the  accompanying  balance  sheets of Legacy Homes,  Ltd., as of
December 31, 1995 and 1996,  and the related  statements  of income,  changes in
partner's capital and cash flows for each of the three years in the period ended
December 31, 1996.  These  financial  statements are the  responsibility  of the
Partnership'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 financial position of Legacy Homes, Ltd. at December
31, 1995 and 1996, and the results of its operations and its cash flows for each
of the three years in the period ended  December 31, 1996,  in  conformity  with
generally accepted accounting principles.







                                                           /s/ Ernst & Young LLP


Dallas, Texas
April 15,1997, except for Note 6, as
    to which the date is July 1, 1997
                                       3
<PAGE>
                               Legacy Homes, Ltd.

                                 Balance Sheets
<TABLE>
<CAPTION>
                                                                                   December 31
                                                                              1995             1996
                                                                              ----             ----
<S>                                                                     <C>               <C>          
ASSETS

Cash and cash equivalents ...........................................   $   3,710,690     $   3,201,007
Due from title companies ............................................         285,527            27,400
Note receivable .....................................................            --             503,825
Other receivables ...................................................         199,962           453,938
Inventories:                                                                                 
     Finished homes and construction in progress.....................       9,657,959        13,991,188
     Developed residential lots .....................................       1,306,216         3,169,411
     Land under development .........................................       1,650,702           469,467
     Model homes ....................................................       2,051,640         2,273,000
                                                                        -------------     -------------
                                                                           14,666,517        19,903,066
                                                                                             
Prepaid expenses and other ..........................................          15,307            18,460
Furniture and equipment, net ........................................         301,860           486,683
                                                                        -------------     -------------
Total assets ........................................................   $  19,179,863     $  24,594,379
                                                                        =============     =============
                                                                                             
Liabilities and partners' capital                                                            
Trade payables ......................................................   $   2,621,098     $   2,969,136
Due to affiliate for land under development .........................       1,277,647              --
Accrued expenses ....................................................       1,626,987         1,673,224
Customer deposits ...................................................         659,409           720,546
Notes payable .......................................................            --           4,458,378
Notes payable - related parties .....................................       3,459,350         3,380,000
                                                                                             
Partners' capital ...................................................       9,535,372        11,393,095
                                                                        -------------     -------------
Total liabilities and partners' capital .............................   $  19,179,863     $  24,594,379
                                                                        =============     =============
</TABLE>
                             See accompanying notes                        
                                       4                                  
<PAGE>
                               Legacy Homes, Ltd.

                              Statements of Income
<TABLE>
<CAPTION>
                                                                    Year ended December 31
                                                             1994              1995            1996
                                                        -----------------------------------------------
<S>                                                     <C>              <C>             <C>           
Revenues.............................................   $   55,982,719   $   61,554,098  $   85,114,000
Cost of sales........................................       45,153,087       49,219,011      67,715,026
                                                        --------------   --------------  --------------
                                                            10,829,632       12,335,087      17,398,974

Selling, general and administrative expenses.........        5,814,800        6,592,151       8,550,038
                                                        --------------   --------------  --------------
                                                             5,014,832        5,742,936       8,848,936

Other:
    Interest income..................................          207,189          201,513         106,722
    Interest expense.................................         (167,377)        (241,519)       (354,952)
                                                        --------------   --------------  --------------
                                                                39,812          (40,006)       (248,230)
                                                        --------------   --------------  --------------
Net income...........................................   $    5,054,644   $    5,702,930  $    8,600,706
                                                        ==============   ==============  ==============
</TABLE>

                   Statements of Changes in Partners' Capital


<TABLE>
<S>                                                                                      <C>           
Balance at December 31, 1993..........................................                   $    7,621,438
         Net income...................................................                        5,054,644
         Partners' distribution.......................................                       (2,699,504)
                                                                                         --------------
Balance at December 31, 1994..........................................                        9,976,578
         Net income...................................................                        5,702,930
         Partners' distributions......................................                       (6,144,136)
                                                                                         --------------
Balance at December 31, 1995..........................................                        9,535,372
         Net income...................................................                        8,600,706
         Partners' distributions......................................                       (6,742,983)
                                                                                         --------------
Balance at December 31, 1996..........................................                   $   11,393,095
                                                                                         ==============
</TABLE>
                             See accompanying notes
                                       5
<PAGE>
                               Legacy Homes, Ltd.

                            Statements of Cash Flows
<TABLE>
<CAPTION>
                                                                    Year ended December 31
                                                             1994              1995            1996
                                                             ----              ----            ----
<S>                                                    <C>               <C>             <C>           
Operating activities
Net income..........................................   $     5,054,644   $    5,702,930  $    8,600,706
Adjustments to reconcile net income to
    net cash provided by operating activities:
        Depreciation................................           152,128          195,064         246,998
        Loss on disposal of fixed assets............                 -                -           8,633
        Changes in operating assets and
             liabilities:
                Due from title companies............          (446,387)         160,860         258,127
                Other receivables...................           192,775         (138,929)       (253,976)
                Inventories.........................         1,049,300       (3,536,577)     (5,236,549)
                Prepaid expenses and other..........          (152,460)         181,122          (3,153)
                Trade payables......................          (259,626)         907,103         348,038
                Due to affiliate....................                 -        1,277,647      (1,277,647)
                Accrued expenses....................            92,055          863,195          46,237
                Customer deposits...................          (157,761)          38,687          61,137
                                                       ---------------   --------------  --------------
Net cash provided by operating activities...........         5,524,668        5,651,102       2,798,551

Investing activities
Purchase of furniture and equipment.................           (96,597)        (191,124)       (440,454)
Advanced on note receivable.........................                 -                -        (605,000)
Payments received on note receivable................                 -                -         101,175
                                                       ---------------   --------------  --------------
Net cash used in investing activities...............           (96,597)        (191,124)       (944,279)


Financing activities
Proceeds from notes payable.........................        30,917,209       30,829,124      54,939,532
Payments on notes payable...........................       (32,021,429)     (37,468,213)    (50,481,154)
Proceeds from notes payable - related parties.......         1,360,140        3,380,000               -
Payments on notes payable - related parties.........        (1,254,668)        (255,040)        (79,350)
Partners' distributions.............................        (2,699,504)      (6,144,136)     (6,742,983)
                                                       ----------------  --------------- ---------------
Net cash used in financing activities...............        (3,698,252)      (9,658,265)     (2,363,955)
                                                       ----------------  --------------- ---------------

Decrease in cash and cash equivalents...............         1,729,819       (4,198,287)       (509,683)
Cash and cash equivalents at beginning of year......         6,179,158        7,908,977       3,710,690
                                                       ---------------   --------------  --------------
Cash and cash equivalents at end of year............   $     7,908,977   $    3,710,690  $    3,201,007
                                                       ===============   ==============  ==============
</TABLE>
                             See accompanying notes
                                       6
<PAGE>
                               Legacy Homes, Ltd.
                          Notes to Financial Statements
                                December 31, 1996

1.       Summary of Significant Accounting Policies

Organization

The Partnership is primarily engaged in the construction and sale of residential
housing in Dallas/Fort  Worth and Austin.  The Partnership  designs,  builds and
sells  single-family  homes on finished  lots which it purchases  ready for home
construction or which it develops.

Use of Estimates

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
effect the amounts reported in the financial  statements and accompanying notes.
Actual results could differ from those estimates.

Revenue Recognition

Revenue is  recognized  at the time of the closing of a sale,  when title to and
possession of the property transfers to the buyer.

Cash Equivalents

The Partnership considers all highly liquid investments with an initial maturity
of three months or less when purchased to be cash equivalents.

Inventories

Inventories are stated at the lower of cost (specific  identification method) or
net  realizable  value.  In  addition  to direct  land  acquisition  and housing
construction  costs,  inventory  costs  include  interest and real estate taxes,
which are  capitalized  in inventory  during the  development  and  construction
periods.

Furniture and Equipment

Furniture  and  equipment  are  stated  on the  basis of cost.  Depreciation  is
computed  by  the   straight-line   method  based  on  estimated  useful  lives.
Accumulated  depreciation  at  December  31,  1995  and 1996  was  $708,235  and
$448,252, respectively.

Income Taxes

The Partnership is not subject to federal income taxes as its income is reported
on the  partners'  income tax returns.  Accordingly,  no  provision  for federal
income tax liability has been recorded in the financial statements.
                                       7
<PAGE>
                               Legacy Homes, Ltd.
                    Notes to Financial Statements (continued)


1.       Summary of Significant Accounting Policies (continued)

Advertising

Advertising costs are expensed when incurred.  Advertising expense was $419,092,
$518,710 and $616,935 in 1994, 1995 and 1996, respectively.


2.       Notes Payable

Notes  payable at December  31, 1996  consisted  of interim  construction  loans
payable  to  financial  institutions  under a master  note  agreement  which was
amended in 1996. The Partnership may borrow up to $30 million at prime,  and the
obligation is secured by inventory and  guaranteed by the general  partner.  The
master  note  agreement   contains  various   covenants,   including  net  worth
requirements,  debt to home completion  values,  liabilities to net worth ratios
and restrictions on the payment of distributions.  The master note agreement has
a one year term, due on July 31, 1997, but is reviewed annually for renewal.

Interest costs for the year ended December 31, 1994, 1995 and 1996 are:

                                     1994             1995            1996
                               ---------------  ---------------  ---------------
Capitalized                    $       581,161  $       518,577  $       608,375
Not capitalized                        167,377          241,519          354,952
                               ---------------  ---------------  ---------------
Total incurred                 $       748,538  $       760,096  $       963,327
                               ===============  ===============  ===============
                               
Paid                           $       718,820  $       817,275  $       920,829
                               ===============  ===============  ===============


3.       Related Party Transaction

The Partnership has notes payable to related parties.  These loans bear interest
at prime and are due on demand or at various  dates  during  1997.  Interest  on
these loans amounted to $55,716,  $47,100 and $285,870 for 1994,  1995 and 1996,
respectively.

During 1995, the Partnership purchased land for approximately  $1,600,000 from a
related party. During 1996, the Partnership developed and sold 56 lots from this
land. There were 58 lots in ending inventory at December 31, 1996 related to the
land purchased in 1995.

The Partnership leased its administrative office space from an affiliate under a
short term  rental  agreement  for  approximately  $20,000,  $27,000 and $34,000
during 1994, 1995 and 1996, respectively.
                                       8
<PAGE>
                               Legacy Homes, Ltd.
                    Notes to Financial Statements (continued)



4.       Profit Sharing Plan

The Partnership has a 401(k) savings plan for all eligible employees.  Under the
plan, the Partnership matches employees' voluntary contributions up to a maximum
of 1.8% of each participant's  earnings.  The Partnership has the option to make
discretionary contributions to the plan. Amounts charged to expense for the plan
approximated   $15,000,   $24,000  and  $34,000  during  1994,  1995  and  1996,
respectively.

5.       Lot Options

To ensure the future  availability  of various  developed  lots in the  ordinary
course of business,  the Partnership  enters into option  agreements to purchase
developed lots.

6.       Disposition of Assets

On May  29,  1997,  the  Partnership  signed  a  definitive  agreement  to  sell
substantially all of its assets to Monterey Homes  Corporation.  The transaction
became effective as of July 1, 1997.
                                       9
<PAGE>
The  following  Unaudited  Financial  Data presents the results of operations of
Legacy  Homes,  Ltd.  for the six months  ended June 30, 1997 and the  financial
position as of June 30, 1997.

                               Legacy Homes, Ltd.
                                  Balance Sheet
                                   (Unaudited)
                                  June 30, 1997



<TABLE>
<S>                                                                                 <C>                
Cash and cash equivalents.......................................                    $         1,275,168
Due from title companies........................................                              1,088,645
Advances to partners............................................                                650,000
Other receivables...............................................                                206,623
Real estate under development...................................                             18,727,774
Option deposits.................................................                                812,281
Other assets....................................................                                567,369
                                                                                    -------------------
                                                                                    $        23,327,860
                                                                                    ===================
                                                                                 
Accounts payable and accrued liabilities........................                    $         4,950,103
Home sale deposits..............................................                                941,582
Notes payable...................................................                             17,345,628
                                                                                    -------------------
         Total liabilities......................................                             23,237,313
                                                                                    -------------------
Partners' capital...............................................                                 90,547
                                                                                    -------------------
                                                                                    $        23,327,860
                                                                                    ===================
</TABLE>


                               Legacy Homes, Ltd.
                                Income Statement
                                   (Unaudited)
                         Six Months Ended June 30, 1997


<TABLE>
<S>                                                                                 <C>                
Revenues                                                                            $        39,727,991
Cost of Sales....................................................                            32,958,779
                                                                                    -------------------
         Gross Profit............................................                             6,769,212
Selling, general and administrative..............................                             1,511,996
                                                                                    -------------------
         Operating income........................................                             5,257,216
Other income.....................................................                               332,836
                                                                                    -------------------
         Net income                                                                 $         5,590,052
                                                                                    ===================
</TABLE>
                                       10
<PAGE>
                               Legacy Homes, Ltd.
                             Statement of Cash Flows
                                   (Unaudited)
                         Six Months Ended June 30, 1997

<TABLE>
<S>                                                                                    <C>              
Cash flows from operating activities:
         Net income....................................................                $      5,590,052 
         Depreciation and amortization.................................                         126,353
         Increase in due from title companies..........................                      (1,061,245)
         Decrease in other receivables.................................                         247,315
         Decrease in real estate under development.....................                       1,175,292
         Increase in option deposits...................................                        (812,281)
         Increase in other assets......................................                        (188,579)
         Increase in accounts payable and accrued liabilities..........                         307,743
         Increase in home sale deposits................................                         221,036
                                                                                       ----------------
                  Net cash provided by operating activities............                       5,605,686
                                                                                       ----------------
                                                                                    
Cash flows from investing activities:                                               
         Advances to partners..........................................                        (650,000)
         Payment received on note receivable...........................                         503,825
                                                                                       ----------------
                  Net cash used in investing activities................                        (146,175)
                                                                                       ----------------
                                                                                    
Cash flows from financing activities:                                               
         Borrowings....................................................                      30,769,151
         Repayment of borrowings.......................................                     (21,261,901)
         Partner capital distributions.................................                     (16,892,600)
                                                                                       ----------------
                    Net cash used in financing activities..............                      (7,385,350)
                                                                                       ----------------
                                                                                    
Net decrease in cash and cash equivalents..............................                      (1,925,839)
Cash and cash equivalents at beginning of period.......................                       3,201,007
                                                                                       ----------------
Cash and cash equivalents at end of period.............................                $      1,275,168
                                                                                       ================
</TABLE>
                                       11
<PAGE>
              Unaudited Pro Forma Condensed Combined Balance Sheet
                                  June 30, 1997
                        (In Thousands, Except Share Data)
<TABLE>
<CAPTION>
                                                Legacy
                                    --------------------------------
                                     Legacy      Mortgage               Monterey                Pro Forma
                                     ------      --------               --------                ---------
                                       Ltd         Co.      Combined   Historical   Combined   Adjustments     Combined
                                       ---         ---      --------   ----------   --------   -----------     --------
<S>                                 <C>         <C>         <C>        <C>         <C>         <C>            <C>     
Assets:                                       
Cash and cash equivalents .......   $  1,275    $     32    $  1,307   $  7,263    $  8,570    $ (1,553) (a)  $  7,017
Real estate under development ...      1,946          94       2,040     45,107      47,147        --           47,147
Real estate loan & other ........                         
      receivables ...............     18,728        --        18,728      1,571      20,299        --           20,299
Option deposits .................        812        --           812      1,319       2,131        --            2,131
Residual interests ..............       --             1        --        3,856       3,856        --            3,856
Other assets ....................        567        --           568        800       1,368        (350) (a)     1,018
Deferred tax asset ..............       --          --          --        6,783       6,783       3,621         10,404
Goodwill ........................       --          --          --        1,719       1,719       1,519  (b)     3,238
                                    --------    --------    --------    --------    --------   --------       --------
         Total Assets               $ 23,328         127    $ 23,455   $ 68,418    $ 91,873    $  3,237       $ 95,110
                                    ========    ========    ========    ========    ========   ========       ========
                                                          
Liabilities and Stockholders'                             
Equity                                                    
Accounts payable & accruals .....   $  4,950    $     20    $  4,970   $  7,344    $ 12,314    $   --         $ 12,314
Home sale deposits ..............        942          34         976      7,697       8,673        --            8,673
Notes payable ...................     17,346        --        17,346     23,839      41,185        --           41,185
                                    --------    --------    --------    --------    --------   --------       --------
         Total Liabilities            23,238          54      23,292     38,880      62,172        --           62,172
                                    --------    --------    --------    --------    --------   --------       --------
                                                          
Stockholders Equity                                       
Common stock ....................       --          --          --           46          46           7  (c)        53
Additional paid-in capital ......         90          73         163     92,990      93,153       3,230  (c)    96,383
Retained earnings (loss) ........       --          --          --      (63,088)    (63,088)       --          (63,088)
Treasury stock ..................       --          --          --         (410)       (410)       --             (410)
                                    --------    --------    --------    --------    --------   --------       --------
         Total Equity                     90          73         163     29,538      29,701       3,237         32,938
                                    --------    --------    --------    --------    --------   --------       --------
                                                          
         Total Liabilities &                              
         Stockholders Equity        $ 23,328    $    127    $ 23,455   $ 68,418    $ 91,873    $  3,237       $ 95,110
                                    ========    ========    ========   ========    ========    ========       ========
</TABLE>

See Notes to Unaudited Pro Forma Condensed Combined Financial Data
                                       12
<PAGE>
             Unaudited Pro Forma Condensed Combined Income Statement
                      For the Year Ended December 31, 1996
                        (In Thousands, Except Share Data)
<TABLE>
<CAPTION>
                                     Pro Forma       Historical                        Pro Forma        Pro Forma
                                     Monterey          Legacy          Combined       Adjustments       Combined
                                     --------          ------          --------       -----------       --------
<S>                                <C>              <C>              <C>             <C>              <C>        
Home and land sales...........     $    87,754      $    85,114      $   172,868     $        --      $   172,868
Cost of home and land sales...          75,099           67,715          142,814           1,513 (d)      144,327
                                   -----------      -----------      -----------     ------------     -----------
Gross margin..................          12,655           17,399           30,054          (1,513)          28,541
Selling, general and admin.
   expense....................           7,777            8,550           16,327             191 (e)       16,895
                                                                                             275 (g)
                                                                                             102 (f)

Operating income                         4,878            8,849           13,727          (2,081)          11,646

Other income, net.............           1,998             (248)           1,750              --            1,750
                                   -----------      -----------      -----------     -----------      -----------

Income before income taxes....           6,876            8,601           15,477          (2,081)          13,396
Income tax expense............             756                               756             115 (h)          871
                                   -----------      -----------      -----------     -----------      -----------
Net Income   .................     $     6,120      $     8,601      $    14,721     $    (2,196)     $    12,525
                                   ===========      ===========      ===========     ===========      ===========


Net income per share:                                                                                 $      2.27
                                                                                                      ===========

Weighted average common shares
outstanding                                                                                             5,520,000
                                                                                                      ===========
</TABLE>
       See Notes to Unaudited Pro Forma Condensed Combined Financial Data
                                       13
<PAGE>
             Unaudited Pro Forma Condensed Combined Income Statement
                      For the Six Months Ended June 30,1997
                        (In Thousands, Except Share Data)
<TABLE>
<CAPTION>
                                      Actual         Historical                        Pro Forma        Pro Forma
                                     Monterey          Legacy          Combined       Adjustments       Combined
                                     --------          ------          --------       -----------       --------
<S>                                <C>              <C>              <C>             <C>              <C>        
Home and land sales...........     $    37,117      $    39,728      $    76,845     $        --      $    76,845
Cost of home and land sales...          31,829           32,959           64,788             757 (d)       65,545
                                   -----------      -----------      -----------     ------------     -----------
Gross margin..................           5,288            6,769           12,057            (757)          11,300
Selling, general and admin.
   expense....................           4,274            1,512            5,786              70 (e)        6,017
                                                                                             138 (g)
                                                                                              23 (g)

Operating income                         1,014            5,257            6,271            (988)           5,283

Other income, net.............           1,456              333            1,789               0            1,789
                                   -----------      -----------      -----------     -----------      -----------

Income before income taxes....           2,470            5,590            8,060            (988)           7,072
Income tax expense............             224                               224             236 (h)          460
                                   -----------      -----------      -----------     -----------      -----------
Net Income   .................     $     2,246      $     5,590      $     7,836     $    (1,224)     $     6,612
                                   ===========     ============      ===========     ============     ===========


Net income per share:                                                                                 $     $1.20
                                                                                                      ===========

Weighted average common shares
outstanding                                                                                             5,520,000
                                                                                                      ===========
</TABLE>
       See Notes to Unaudited Pro Forma Condensed Combined Financial Data
                                       14
<PAGE>
Notes to Unaudited Pro Forma Condensed Combined Financial Data



         1.  Overview.   The  Unaudited  Pro  Forma  Condensed  Combined  Income
Statements  are presented as if the  acquisition  of the assets of Legacy Homes,
Ltd. and Legacy Enterprises,  Inc. by a subsidiary of Monterey Homes Corporation
(the "Legacy Acquisition") and the merger of Monterey Mortgage Acquisition Corp.
into Texas Home Mortgage Corporation (the "Merger") occurred on January 1, 1996.
The Legacy  Acquisition and the Merger shall be collectively  referred to as the
"Legacy  Transaction".  The Unaudited Pro Forma Condensed Combined Balance Sheet
is presented assuming the combination occurred on June 30, 1997.

         The  combination is recorded as a purchase in accordance with generally
accepted accounting principles and,  accordingly,  the assets and liabilities of
the acquired  entity (Legacy) are presented at their estimated fair values as of
that date.

         Pursuant  to the  Employment  Agreement  with John  Landon,  he will be
granted options to purchase  166,667 shares of Monterey Homes Common Stock at an
exercise  price of $5.25,  which will vest over the three  years  following  the
acquisition  and expire June 30, 2001.  The value of the options are  considered
compensation  expense for the combined  entity which will be recognized over the
three-year vesting period.

         The historical  financial  information  for Monterey Homes  Corporation
("Monterey") is derived from the audited  consolidated  financial  statements of
Monterey  as of and for the year ended  December  31,  1996,  and the  unaudited
consolidated financial statements of Monterey as of and for the six months ended
June 30, 1997. The historical  financial  information for Legacy is derived from
the audited  financial  statements of Legacy Homes, Ltd. and Texas Home Mortgage
Corporation,  as of and for the year ended  December 31, 1996, and the unaudited
financial  statements  of the  respective  entities as of and for the six months
ended June 30,1997.  Legacy  Enterprises,  Inc.,  had no assets,  liabilities or
operations for the relevant time period.

         The pro forma  information  does not purport to present  the  financial
position  or  results  of  operations  of  Monterey  and  Legacy  had the Legacy
Transaction, the distribution to the partners of Legacy Homes, Ltd. that reduced
its  book  value,  and  other  events  assumed  therein  occurred  on the  dates
specified,  nor is it  necessarily  indicative  of the results of  operations of
Monterey  and Legacy,  as they may be in the future or as they may have been had
the Legacy  Transaction  and other such  events  been  consummated  on the dates
shown. The Unaudited Pro Forma Condensed  Combined Financial Data should be read
in  conjunction  with the Agreement of Purchase and Sale of Assets dated May 29,
1997 between Monterey,  Legacy and John and Eleanor Landon,  and the audited and
unaudited  historical  financial  statements  and notes  thereto of Monterey and
Legacy included elsewhere in this Form 8-K/A.

         2). Pro Forma Condensed  Combined Balance Sheet Adjustments at June 30,
1997.

             a)   To  record  payment  for Legacy  Homes,  transfer of cash  and
                  $350,000 in transaction costs.

             b)   To record goodwill and the increase in the deferred  tax asset
                  associated with the Legacy Transaction.
                                       15
<PAGE>
             c)   To record the effects of issuance of Monterey  Common Stock to
                  Legacy and  additional  paid-in  capital  resulting  from  the
                  Legacy Transaction.

         3). Pro Forma Condensed  Combined Income Statement Adjustments  for the
             Year Ended December 31, 1996 and  the Six Month  Period  Ended June
             30, 1997.

             d)   To record interest  expense  related to an  additional  $17.8M
                  borrowing incurred in connection with the Legacy Transaction.

             e)   To record amortization of goodwill, which  is being  amortized
                  over 20 years. 

             f)   To record compensation expense incurred in connection with the
                  issuance  of options  to purchase  166,667 shares  of Monterey
                  Common  Stock,  to   John  Landon.  Compensation   expense  is
                  recognized over the three year graded vesting period.

             g)   To adjust for additional compensation  expense expected to  be
                  incurred as  specified  in the  Employment  Agreement with Mr.
                  Landon.

             h)   To   record  the  amount  of  income  taxes,  which  has  been
                  estimated at 6.5% of income before income taxes.
                                       16
<PAGE>
                                   SIGNATURES



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




                                             MONTEREY HOMES CORPORATION




September 11, 1997
                                             By: /s/ Larry W. Seay
                                                -------------------------------
                                                   Larry W. Seay
                                                   Vice President of Finance &
                                                   Chief Financial Officer
                                       18

                        Consent of Independent Auditors



We consent to the use of our report dated April 15, 1997,  except for note 6, as
to which the date is July 1, 1997,  with respect to the financial  statements of
Legacy Homes,  Ltd.,  incorporated by reference in Registration  Statement (Form
S-8 No. 33-38330) and related Prospectus of Monterey Homes Corporation (formerly
Homeplex Mortgage Investment Corporation) filed with the Securities and Exchange
Commission.

                                                           /s/ Ernst & Young LLP

Dallas, Texas
September 8, 1997


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