Back to GetFilings.com



================================================================================

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

FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the fiscal year ended July 2, 2004 or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from ____ to _____

Commission file number 0-24210

AMERICAN HOMESTAR CORPORATION
(Exact name of registrant as specified in its charter)

TEXAS 76-0070846
(State or other jurisdiction of (IRS Employer
incorporation or organization) Identification Number)

2450 SOUTH SHORE BOULEVARD, SUITE 300, LEAGUE CITY, TEXAS 77573
(Address of principal executive offices, including zip code)

(281) 334-9700
(Registrant's telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act: None

Securities Registered Pursuant to Section 12(g):

Series C Common Stock, par value $.01 per share
Series M Common Stock, par value $.01 per share
(Title of Class)

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [_].

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Exchange Act Rule 12b-2).
Yes [_] No [X]

The estimated aggregate market value of voting and non-voting common equity held
by non-affiliates of the registrant is not readily determinable as there have
been no sales and no quoted bid and asked prices as of the last business day of
the registrant's most recently completed second fiscal quarter.

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes [X] No [_]

As of September 13, 2004 the registrant had 67,600 shares of Series M Common
Stock, par value $.01 per share, and 9,978,834 shares of Series C Common Stock,
par value $.01 per share, outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Registrant's definitive proxy statement for the 2004 Annual
Meeting of Shareholders are incorporated into Part III of this Form 10-K which
will be filed with the Securities and Exchange Commission on or about September
16, 2004.

================================================================================





TABLE OF CONTENTS

PART I


PAGE
----

Item 1.. Business . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1

Item 2.. Properties . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

Item 3.. Legal Proceedings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13

Item 4.. Submission of Matters to a Vote of Security Holders . . . . . . . . . . . . . . . . . . . . . 13

PART II

Item 5.. Market for Registrant's Common Equity and Related Shareholder Matters . . . . . . . . . . . . 14

Item 6.. Selected Financial Data . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 15

Item 7.. Management's Discussion and Analysis of Financial Condition and
Results of Operations . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16

Item 7A. Quantitative and Qualitative Disclosures about Market Risk . . . . . . . . . . . . . . . . . . 28

Item 8.. Financial Statements and Supplementary Data . . . . . . . . . . . . . . . . . . . . . . . . . 28

Item 9.. Changes in and Disagreements with Accountants on Accounting and Financial
Disclosure . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29

Item 9A. Controls and Procedures . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29

Item 9B. Other Information . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29

PART III

Item 10. Directors and Executive Officers of the Registrant . . . . . . . . . . . . . . . . . . . . . . 30

Item 11. Executive Compensation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31

Item 12. Security Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31

Item 13. Certain Relationships and Related Transactions . . . . . . . . . . . . . . . . . . . . . . . . 31

Item 14. Principal Accountant Fees and Services . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31

PART IV

Item 15. Exhibits and Financial Statement Schedules . . . . . . . . . . . . . . . . . . . . . . . . . . 32




PART I

Unless otherwise indicated, "we," "us," "our," "American Homestar," "the
Company," "Management" and similar terms refer to American Homestar Corporation,
its subsidiaries and affiliates. Throughout this report, we use the term
"fiscal," as it applies to a year, to represent the fiscal year ending on the
Friday closest to June 30 of that year. There were 53 weeks in the fiscal year
ended July 2, 2004 and 52 weeks in the fiscal years ended June 27, 2003 and June
28, 2002.

SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS

This Annual Report on Form 10-K, including items discussed in "Risks
Relating to Our Business" in Item 1 and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" in Item 7, contains statements
that relate to future plans, events, financial results or performance and which
are defined as forward-looking statements as defined under the Private
Securities Litigation Reform Act of 1995. These statements are based on the
beliefs of the Company's management, as well as assumptions made by management
and currently available information, that, if they never materialize or prove
incorrect, could cause our results to differ materially from those expressed or
implied by such forward-looking statements. In some cases, you can identify
forward-looking statements by terminology such as "may," "will," "should,"
"expects," intends," "plans," "anticipates," "believes," "estimates,"
"predicts," "potential" or "continue," or the negative of these terms or other
comparable terminology. All statements other than statements of historical fact
are statements that could be deemed forward-looking statements, including any
projections of earnings, revenue, synergies, accretion, margins, costs or other
financial items; any statements of the plans, strategies and objectives of
management for future operations, including the execution of integration and
restructuring plans; any statement concerning proposed new products, services,
developments or industry rankings; any statements regarding future economic
conditions or performance; any statements of belief; and any statements of
assumptions underlying any of the foregoing. These forward-looking statements
are only predictions, and may be inaccurate. Actual events or results may differ
materially. In evaluating these statements, you should specifically consider
various risk factors included in this paragraph, as well as elsewhere in this
report and in other SEC filings. These risk factors include, without limitation,
ongoing weakness in the manufactured housing market, continued acceptance of
American Homestar's products, the availability of wholesale and retail financing
in the future and changes in overall retail inventory levels of manufactured
housing. Although management believes that the expectations reflected in the
forward-looking statements are reasonable, we cannot guarantee future results,
levels of activity, performance or achievements, and actual results, events or
performance may differ materially. You should not place undue reliance on these
forward-looking statements, which speak only as of the date of this report.
American Homestar undertakes no obligation to publicly release the results of
any revisions to these forward-looking statements that may arise from changing
circumstances or unanticipated events. ALL FORWARD-LOOKING STATEMENTS IN THIS
DOCUMENT ARE IDENTIFIED BY AN ASTERISK (*) AT THE END OF EACH SUCH STATEMENT.

ITEM 1. BUSINESS

GENERAL

American Homestar Corporation is a regional vertically integrated
manufactured housing company, with operations in manufacturing, retailing,
financing and insurance. We were incorporated in Texas in July 1983. Currently,
we operate two new home manufacturing facilities and sell homes through
dedicated distribution channels, which include 30 retail sales centers and
approximately 37 additional manufactured housing communities where we display
homes that are ready for sale and occupancy ("spec homes") and model homes,
although we do not have an on-site sales office. We also distribute homes
through approximately 77 independent retailers and developers located in five
states. A third manufacturing facility is currently used to refurbish lender
repossessions.

Starting in July 1994, we adopted a strategy of expanding into several new
regional markets (outside of our core Southwest base of operations) by acquiring
manufacturing capacity and growing our Company-operated store network (through
acquisition and new formation) to support our expanded regional presence. Many
of our competitors were growing and expanding their own company store base in
the same regional markets. By early 1999, overall demand for manufactured
housing had peaked after several years of consistent and significant growth.


1

At the same time, total manufacturing and retail capacity had grown to the
extent that it surpassed then current levels of end-user demand. The result was
lower per-plant and per-store volume and diminishing profitability for the
industry and the Company. Excess finished goods inventory and excess
manufacturing capacity gave rise to steadily increasing volume and margin
pressures. With mounting losses in our retail operations and diminishing
profitability in our manufacturing operations, we adopted a plan to retract our
operations, with the goal of discontinuing operations in all non-core markets
and focusing management and resources on what we defined as our core Southwest
market (Texas and surrounding states).

REORGANIZATION

On January 11, 2001, American Homestar Corporation and twenty-one (21) of
its subsidiaries filed separate voluntary petitions for reorganization under
Chapter 11 of the United States Bankruptcy Code in the United States Bankruptcy
Court of the Southern District of Texas (the "Bankruptcy Court"). On August 14,
2001, the Bankruptcy Court confirmed the Third Amended Joint Plan of
Reorganization of the Company and its subsidiaries (the "Plan"). All conditions
to the effectiveness of the Plan were met and the Plan became effective on
October 3, 2001 (the "Effective Date"). On June 22, 2004 the Bankruptcy Court
entered an Order granting our Motion for Entry of Final Decrees, closing all 22
of our Chapter 11 cases.

Under the terms of the Plan, all equity interests in the Company were
cancelled as of the Effective Date, and all holders of outstanding shares of
Company stock, which had previously traded under the symbols HSTR and HSTRQ,
lost all rights to equity interests in and to the reorganized Company. Under
the Plan, we had the authority to issue 15 million shares of Series C common
stock and were required to issue 10 million shares of Series C common stock to
our general unsecured creditors. Pursuant to the exemption set forth in Section
1145 of the Bankruptcy Code, we issued shares of Series C common stock to
persons holding allowed unsecured claims in the Company's bankruptcy case and
shares of Series M common stock to management under an incentive program. As of
July 2, 2004, we had issued 10 million shares of Series C common stock to
specific shareholders with allowed claims under the Plan. We also have the
authority to issue 7.5 million shares of Series M common stock to management,
67,600 shares of which had been issued as of July 2, 2004, and 4,932,400 shares
underlie options authorized under the Company's 2001 Management Incentive
Program. As of July 2, 2004, the board of directors has approved and granted
options to purchase 4,874,900 shares of Series M common stock at an exercise
price of $1.35 per share. These options vest seven years from the date of grant
and may vest earlier (up to 20% per year) if certain annual performance
criteria, established by the Board of Directors, are met. As of July 2, 2004,
options for 67,500 shares of Series M common stock had been exercised and
options to purchase 1,155,600 additional shares of Series M common stock were
vested.

In connection with its reorganization, the Company adopted "Fresh-Start
Reporting" under American Institute of Certified Public Accountants ("AICPA")
Statement of Position 90-7, "Financial Reporting by Entities in Reorganization
under the Bankruptcy Code," beginning September 29, 2001, which coincided with
the end of the Company's first quarter of our 2002 fiscal year. We elected to
use September 29, 2001, our quarter end, as our Fresh-Start Reporting date
versus the Effective Date of the Plan, October 3, 2001, as interim activity was
not material to the Consolidated Fresh-Start Balance Sheet. Accordingly, all
assets and liabilities of the Company were restated to reflect their
reorganization value, which approximates the fair value of the assets and
liabilities at the Effective Date, and our capital structure was recast in
conformity with the Plan. The adjustment to eliminate the accumulated deficit
totaled $158 million, of which $139 million was forgiveness of debt and $19
million was from Fresh-Start adjustments and is reported in the results of
operations for the three months ended September 29, 2001.

The results of operations and cash flows for the three months ended
September 29, 2001 include operations prior to our emergence from Chapter 11
proceedings, which do not take into account the effects of Fresh-Start
Reporting, and the results of operations and cash flows for the nine months
ended June 28, 2002 include operations subsequent to our emergence from Chapter
11 proceedings and reflect the on-going effects of Fresh-Start Reporting
(American Homestar being referred to herein as "Predecessor Company" for periods
prior to September 29, 2001, and as "Successor Company" for periods subsequent
to September 29, 2001). As a result, the results of operations and cash flows
for the twelve months ended June 27, 2003 and July 2, 2004 for the Successor
Company are not necessarily comparable to the results of operations and cash
flows for the twelve months ended June 28, 2002, as the earlier period includes
three months of Predecessor Company operations and cash flows, which do not


2

reflect the effects of Fresh-Start Reporting, and nine months of Successor
Company operations and cash flows, which do reflect the effects of Fresh-Start
Reporting.

During our reorganization, we did not prepare or file annual and quarterly
reports with the Securities and Exchange Commission but instead filed Monthly
Operating Reports with the Bankruptcy Court, as required by the Bankruptcy Code.
We also filed our Monthly Operating Reports and our confirmed Plan with the
Securities and Exchange Commission. The reorganized Company has substantially
fewer assets, liabilities and operations than prior to our reorganization.
Additionally, the reorganized Company has entirely new ownership, as the Plan
cancelled all classes of equity securities issued by the Company prior to its
reorganization.

STRATEGY

We adopted a vertical integration strategy in 1991 and used that business
model as we grew in the 1990's. In connection with our reorganization, we
significantly downsized our operations and focused on our core Southwest market
where we are based and where we have historically had our most favorable overall
results. We currently operate 30 retail sales centers along with a marketing
presence (displaying model homes and spec homes without an on-site sales office)
in approximately 37 manufactured housing communities. We also operate three
manufacturing plants, two of which produce new homes and the third refurbishes
lender repossessions. Additionally, we operate an insurance agency, which sells
homeowner's insurance, credit life insurance and extended warranty coverage to
our customers. We also have a 50% interest in a finance company, which
specializes in providing chattel and land/home financing to our customers. In
May 2002, we formed a mortgage brokerage venture, of which we own a 50%
interest, to allow us to better control the placement of our traditional
mortgage business and to realize a portion of the net profits relating to that
business. In fiscal year 2004, we ceased operations in this mortgage brokerage
venture and have focused on relationships with a broader base of mortgage
lenders. Most recently, we have aligned with several subdivision developers to
meet an emerging market segment in our core market region and to gain greater
market share. Management believes that our regional vertical integration
strategy, which derives multiple profit sources from each retail sale and
provides better control over critical functions, will allow the Company to be
more successful, over time, than would otherwise be the case.*

INDUSTRY

A manufactured home is a detached single-family residence that is
constructed in a controlled factory environment and transported to a home site.
Total retail sales of new manufactured homes in the United States were
approximately $8.6 billion in 2002. From 1991 through 1998, the manufactured
housing industry experienced a significant increase in the number of homes sold.
Factory shipments increased from approximately 171,000 homes in 1991 to a
cyclical high of approximately 373,000 homes in 1998. In 1999, 2000, 2001,2002
and 2003 factory shipments declined to approximately 349,000, 251,000,
193,000,168,000 and 131,000 respectively. In 2003, manufactured homes accounted
for approximately 11% of all new single-family homes completed in the United
States, compared to approximately 23% in 1998 and 17% in 1991. Because of the
lower cost of construction for manufactured homes compared to site-built homes,
manufactured housing has historically served as one of the most affordable
alternatives for the homebuyer. The average retail price of a new manufactured
home in 2003 was $33.99 per square foot, as compared to $79.21 per square foot
for a new site-built home, excluding land costs. In recent years, demand has
shifted toward larger, multi-section homes.

Manufactured homes have traditionally been an alternative for homebuyers
unable or unwilling to make larger down payments and higher monthly payments
associated with site-built homes. Changes in the sub-prime lending markets,
beginning in late 1998, led to interest rate increases for home-only ("chattel")
financing at a time when traditional site-built mortgage interest rates were
generally declining. This condition (rising chattel financing rates and
declining site-built mortgage rates) has negatively affected the relative
affordability of chattel-financed manufactured housing in the Company's core
market area where the costs of land and site-built construction are low compared
to other parts of the country. There has also been a decline in the number of
industry lenders who provide chattel financing for manufactured homes resulting
in higher credit standards being applied to prospective buyers and, therefore, a
decline in the number of prospective customers who qualify for new manufactured
home chattel financing.


3

In addition to the changes in the chattel-lending environment described
above, in January 2002 Texas legislation (the 77th Legislature's HB 1869)
required any land/home package to be closed and financed in the same manner as a
traditional mortgage financing for site-constructed housing. Chattel financing
could be used only in cases where the home is sited on leased land. Chattel
financing is simpler for customers to understand and faster to process than
traditional mortgage financing. Effective June 2003, SB 521 amended the
provisions of HB 1869 to allow, at the owner's election, for chattel financing
of a manufactured home that is sited on land owned by the home owner. We believe
that the recent availability of traditional mortgage financing (at generally
lower interest rates) to qualified customers is also an important factor in
future sales levels of manufactured homes.*

DISTRIBUTION CHANNELS

We currently sell our products through various distribution channels. Most
of our homes are sold through company-operated retail sales centers, and, at
times, through on-site subdivision sales teams. We also sell homes to
independent retailers and, most recently, to community developers. Retail
franchise operations were discontinued as a part of the Company's
reorganization. The following table sets forth, for the periods indicated,
certain data for (i) shipments of homes manufactured by the Company to
Company-operated retail sales centers and subdivisions and (ii) shipments of
homes manufactured by the Company to independent retail sales centers and
developers, and (iii) the current number of Company-operated retail sales
centers:



THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER 29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
--------------- ----------- ------------- -------
PREDECESSOR CO. SUCCESSOR CO.
--------------- -----------------------------------

Manufacturing shipments to Company-operated
retail sales centers and subdivisions . . . 292 1,014 918 818
Manufacturing shipments to independent retail
sales centers and community developers. . . 51 162 330 343
--------------- ----------- ------------- -------

Total homes shipped . . . . . . . . . . . 343 1,176 1,248 1161
=============== =========== ============= =======

Company-operated retail sales centers and
community sales offices at end of period. . 41 41 34 30


We have a marketing presence (displaying model homes and spec homes without
an on-site sales office) in approximately 37 manufactured housing communities.
Each Company-operated retail sales center carries a broad selection of fully
furnished and professionally decorated model homes displayed in a landscaped
setting. Our professional sales staff receives continuous training on all of
our products and services and is therefore able to provide customers with a
positive buying experience. We also provide merchandising support and use
regional print, radio and occasional television advertising to promote customer
awareness and enhance the Company's quality image.

In fiscal 2004, 79% of our new home retail sales were multi-section homes,
and our average new multi-section home retail sales price excluding land and
site improvements was $65,071 compared to the industry average of $59,800. We
currently operate 30 retail centers, of which 27 are in Texas, one is in
Louisiana and two are in Oklahoma. In addition, we have a marketing presence
(displaying model homes and spec homes without an on-site sales office) in 37
manufactured housing communities.


4

The following table sets forth, for the periods indicated, certain
information relating to homes sold by Company-operated retail sales centers:



THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER29, JUNE 28, JUNE 27 JULY 2,
2001 2002 2003 2004
----------------- ------------- --------- ---------
PREDECESSOR CO. SUCCESSOR CO.
----------------- -----------------------------------

Average new home sales price (excluding land). $ 51,403 $ 53,584 $ 55,230 $ 57,850
Homes sold:
New homes . . . . . . . . . . . . . . . . . 373 1,001 1,010 924
Previously-owned homes. . . . . . . . . . . 149 555 564 375
Percentage of new homes sold:
Single-section. . . . . . . . . . . . . . . 34% 28% 21% 23%
Multi-section . . . . . . . . . . . . . . . 66% 72% 79% 77%
Percentage of new homes sold manufactured by:
Company . . . . . . . . . . . . . . . . . . 100% 99% 99% 100%
Independent manufacturers . . . . . . . . . 0% 1% 1% -%


Independent Retailers. Independent retailers typically operate one or more
retail sales centers similar to those we may operate. They carry several display
models as well as some homes in inventory. We currently sell to approximately 27
independent retailers located in Colorado, Louisiana, New Mexico, Oklahoma and
Texas. We believe our relations with existing independent retailers are good.
We have no written agreements with our independent retailers, except for volume
purchase discounts agreements, and either party may terminate the relationship
at any time. We generally do not provide inventory financing arrangements for
independent retailer purchases, nor do we consign homes. Consistent with
customary business practice in the manufactured housing industry, we have
entered into repurchase agreements with various financial institutions and other
credit sources under which we have agreed, under certain circumstances, to
repurchase manufactured homes sold to independent dealers in the event of a
default by such independent dealer on their obligation to such credit sources.
Under the terms of such repurchase agreements, we agree to repurchase
manufactured homes at declining prices over the periods of the agreements (which
generally range from 18 to 24 months). While repurchase activity is very
sporadic and cyclical, the Company provides for anticipated repurchase losses.
At July 2, 2004, the Company was at risk to repurchase approximately $1.2
million of manufactured homes and has provided for estimated net repurchase
losses of approximately $0.1 million.

Developers. We have expanded our distribution base through relationships
with several builder-developers that are developing individual scattered lot
projects as well as larger manufactured housing rental and owner communities in
our market areas. We currently sell to approximately 50 developers with projects
in Texas, Oklahoma, Louisiana and New Mexico. In most of these instances, we
have written agreements with the developer that define the number of homes we
will supply, the specifications and prices of the homes and the nature of our
relationship. In some cases we provide up to five model homes and assist, to
varying degrees, in the marketing and sale of the homes and homesites. We
believe this will be a growing segment of our business in the future and believe
that our successful track record may provide us a competitive advantage over
others in our industry.*

In March, 2003, the Company invested $50 for a 49.5% interest in Humble
Springs, LTD, a land development joint venture. The other partners in the
venture are a land development company and certain of its affiliates, none of
which are affiliated with the Company. This venture will develop a new
manufactured housing subdivision for homes to be rented and sold.* We will be
the exclusive supplier of homes to the project and will share in the development
profits.*

In January 2004, the Company invested $50 for a 49.5% interest in 114
Starwood Development, LTD. ("Starwood"), a land development joint venture. The
other partners in the venture are a land development company and certain of its
affiliates, none of which are affiliated with the Company. This venture will
develop a new manufactured housing subdivision for homes to be rented and sold.*
We will be the exclusive supplier of homes to the project and will share in the
development profits.*


5

MANUFACTURING

We manufacture a broad selection of HUD-code homes ranging from
traditional, lower-priced homes to distinctive, higher-priced homes. We also
produce modular (Industrialized Housing and Building or IHB-code) homes in our
core market area. HUD-code homes conform to national construction standards
promulgated and regulated by HUD. Modular homes conform to a different
construction standard (IHB-code) and are generally less zoning restricted than
HUD-code homes. We believe that the addition of modular homes broadens our
potential markets and will allow us to sell more homes, over time, than by
limiting our production and marketing strictly to HUD-code homes.* Our new homes
retail from $14,700 to $118,198, excluding land costs.

The following table sets forth the total HUD code homes and the total
modular (IHB-code) homes manufactured by our two Texas new-home facilities
currently operating:

THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER 29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
------------- ----------- -------- -------

HUD Code . . . . . . 340 1,163 1,164 928
IHB (Modular) - Code 3 13 84 233
------------- ----------- -------- -------

Total . . . . . . 343 1,176 1,248 1,161
============= =========== ======== =======

By providing such a broad selection of homes, we believe we can meet the
financial and aesthetic requirements of the full range of retail buyers.*
Additionally, we believe we offer high quality homes that incorporate more
innovative architectural designs and features than are typically offered by our
competitors.* Over the past several years, as the demand for multi-section
homes has increased, we have significantly increased our production of
multi-section homes to 70% of total homes manufactured in fiscal 2004, up from
50% in fiscal 1994. In fiscal 2004, 20% of the total homes we produced were
modular (IHB-code) compared to 7% in fiscal 2003.

The Company's manufacturing facilities generally operate on a one shift per
day, five-day per week basis. At July 2, 2004, our two operating new-home
production facilities had the capacity to produce approximately 20 floors per
day, and the production rate was approximately eight floors per day (capacity
figures are estimates of management). A floor is a single-section home or one
section of a multi-section home. The following table sets forth the total homes
and floors manufactured by the Company for the periods indicated:

THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
--------------- ------------ -------- -------
PREDECESSOR CO. SUCCESSOR CO.
--------------- -------------------------------
Homes manufactured:
Single-section . . . . 111 306 173 354
Multi-section. . . . . 232 870 1,075 807
--------------- ------------ -------- -------
Total homes manufactured. 343 1,176 1,248 1,161
=============== ============ ======== =======

Total floors manufactured 575 2,046 2,323 1,970
=============== ============ ======== =======

The principal materials used in the construction of our homes include
lumber and lumber products, gypsum wallboard, steel, aluminum, fiberglass,
carpet, vinyl, fasteners, appliances, electrical items, windows and doors.
Generally, the materials used in the manufacture of our homes are readily
available at competitive prices from a wide variety of suppliers. Accordingly,
we do not believe the loss of any single supplier would have a material


6

adverse effect on our business.* Our direct or variable costs of operations,
however, can be significantly affected by the market-wide availability and
pricing of raw materials.

We generally build a home only after an order has been received and
acceptable payment arrangements have been made. In accordance with industry
practice, dealers can cancel orders prior to the commencement of production
without penalty, and accordingly, the Company does not consider its backlog of
orders from independent dealers to be firm orders. Because of the seasonality
of the market for manufactured homes, the level of backlog at any time is not
necessarily indicative of the expected level of future orders. Our backlog, as
well as level of new orders from independent dealers, generally declines during
the winter months (mid-November through February).

FINANCING

In June 2000, we invested $2.4 million to provide one-half of the initial
capitalization of Homestar 21, LLC ("Homestar 21"), which is a joint venture
that is owned 50% by the Company and 50% by 21st Mortgage Corporation ("21st
Mortgage"), a company not affiliated with us. Homestar 21 is a finance company,
specializing in providing chattel and non-conforming land/home financing to our
customers. We accounted for our investment in Homestar 21 using the equity
method.

On March 23, 2004, the Company and Homestar 21 entered into an agreement to
dissolve Homestar 21. As a liquidating dividend, the Company and 21st Mortgage
each received approximately $3.2 million, which was slightly more than the
carrying value of its investment. Concurrent with the dissolution of Homestar
21, the Company entered into an Origination Fee Agreement with 21st Mortgage
which provides the Company the opportunity to earn origination fees on certain
new loans in the future as the Company meets quarterly sales targets as to the
sale of 21st Mortgage repossessions.

In May 2002, we invested $31,500 to provide one-half of the initial
capitalization of American Homestar Mortgage, L.P. ("Former Homestar Mortgage"),
which was a joint venture that was owned 50% by us and 50% by Home Loan
Corporation ("Home Loan"), a company not affiliated with us. Former Homestar
Mortgage operated as a mortgage broker/loan originator for ultimate loan
placement with Home Loan and other mortgage banks. In July 2003 the Company
reached agreement with Home Loan to cease operations effective July 31, 2003.
The Former Homestar Mortgage has ceased operations and liquidated all assets.
The Company accounts for its investment in Former Homestar Mortgage using the
equity method.

In April 2004, we invested $31,500 to provide one-half of the initial
capitalization of a new entity also named American Homestar Mortgage, L.L.P.
("Homestar Mortgage"), which is a joint venture that is owned 50% by us and 50%
by Community Home Loan LLC, a company not affiliated with us. Homestar Mortgage
is currently in the process of obtaining licenses necessary to operate as a
mortgage broker/loan originator. The Company accounts for its investment in
Homestar Mortgage using the equity method.

To ensure that we remain fully competitive and have access to all retail
financing products available, we maintain relationships with several independent
mortgage and chattel lenders. These relationships are intended to spread the
business more evenly among various lenders and to ensure that financing is
available from several sources. We believe that these relationships afford us
access to a broader range of competitive financing programs that, in turn, may
result in increased retail sales.*

INSURANCE

Through our wholly owned subsidiary, Western Insurance Agency, Inc.
("Western"), we offer our retail customers a variety of insurance products,
including property and casualty insurance, credit life insurance and extended
service contracts. We act as the agent and earn commissions and profit-sharing
bonuses, in favorable loss years, from insurance written for the purchasers of
manufactured homes we sell.

Through our wholly owned subsidiary, Lifestar Reinsurance Ltd.
("Lifestar") we underwrote the risk on credit life policies we sold. We elected
to cease operations in Lifestar in May 2002 because the life insurance
underwriting activity was producing steadily declining returns. Instead we will
share in favorable loss experience, if any, as to the


7

life insurance as well as the property and casualty insurance through new
agreements between the insurers and Western.

TRANSPORTATION

On February 25, 2004, the Company sold its 51% interest in Roadmasters
Transport Company, Inc. ("Roadmasters") to Roadmasters for approximately $1.4
million, which was slightly more than the carrying value of the Company's
investment in Roadmasters. Concurrent with the sale, the Company entered into a
three-year transportation agreement with Roadmasters under which Roadmasters
agreed to continue to provide transportation services to the Company at
competitive rates. In past years Roadmasters financial statements were
consolidated with ours, however their balances are now reflected as discontinued
operations.

COMPETITION

The manufactured housing industry is highly competitive. Competition with
other housing manufacturers on both the manufacturing and retail levels is based
primarily on price, product features, reputation for service and quality, retail
inventory, merchandising, and the terms and availability of wholesale and retail
customer financing. Growth in manufacturing capacity during the 1990s increased
competition at both the manufacturing and retail levels and resulted in both
regional and national competitors increasing their presence in the markets in
which we compete. Over the past three years, the number of retail centers and
active manufacturing facilities in Texas has declined significantly in response
to continued market softness. Management believes that the competitive
landscape has stabilized and will remain relatively constant for the foreseeable
future.* Very recent announcements indicated that some additional (currently
idle) production capacity may be reactivated.* While capacity growth is
expected to be very moderate over the next year, we believe that overproduction
of manufactured housing in these regions could lead to greater competition and
result in decreased margins, which could have a material adverse effect on our
results of operations.*

In addition, manufactured homes compete with new and existing site-built
homes, apartments, townhouses and condominiums. The supply of such housing has
increased in recent years with the increased availability of construction and
low cost mortgage financing, which continues to reduce the demand for
manufactured homes. Manufactured homes also compete with resales of homes that
have been repossessed by financial institutions as a result of credit defaults
by dealers or customers. Repossession rates for manufactured homes have
increased in recent years and there can be no assurance that repossession rates
will not continue to increase, thereby adversely affecting our sales volume and
profit margins. The manufactured housing industry, as well as the site-built
housing development industry, has experienced consolidation in recent years,
which could result in the emergence of competitors, including developers of
site-built homes that have greater financial resources than we have. We are not
able to estimate the total number of retail and manufacturing competitors in our
marketing area.

GOVERNMENT REGULATION

The Company's manufactured homes are subject to a number of federal, state
and local laws and codes. Construction of manufactured homes is governed by the
National Manufactured Home Construction and Safety Standards Act of 1974, as
amended (the "MHCSS Act"), and the regulations issued by the Department of
Housing and Urban Development ("HUD") thereunder, that establish comprehensive
national construction standards. These regulations cover all aspects of
manufactured home construction, including structural integrity, fire safety,
wind loads, thermal protection and ventilation. Our manufacturing facilities and
the plans and specifications of our manufactured homes have been approved by a
HUD-designated inspection agency. Our homes are regularly inspected by an
independent HUD-approved inspector for compliance during construction. Failure
to comply with applicable HUD regulations could expose us to a wide variety of
sanctions, including mandated closings of our manufacturing facilities. We
believe our manufactured homes meet or surpass all present HUD requirements.

We are also subject to the Texas Industrialized Housing and Buildings Act
("IHB"), which regulates the construction of modular buildings, both residential
and commercial, and modular components in the State of Texas. We believe our
modular homes meet or surpass all IHB requirements.


8

Manufactured, modular and site-built homes are all typically built with
particleboard, paneling and other products that contain various formaldehyde
resins. HUD regulates the allowable concentration of formaldehyde in certain
products used in manufactured homes and requires warnings to purchasers
concerning formaldehyde-associated risks. Certain components of manufactured
homes are subject to regulation by the Consumer Products Safety Commission
("CPSC"), which is empowered to ban the use of component materials believed to
be hazardous to health and to require the manufacturer to repair defects in
components of its homes. The CPSC, the Environmental Protection Agency and other
governmental agencies currently are re-evaluating the allowable standards for
formaldehyde emissions. We use materials in our manufactured homes that meet the
current HUD standards for formaldehyde emissions and believe that we otherwise
comply with HUD and other applicable government regulations in this regard.*

The manufacturing operations of the Company are subject to the requirements
of the Occupational Safety and Health Act ("OSHA") and comparable state laws.
Regulations promulgated under OSHA by the Department of Labor require employers
of persons in manufacturing industries, including independent contractors, to
implement work practices, medical surveillance systems, and personnel protection
programs in order to protect employees from workplace hazards and exposure to
hazardous chemicals. Regulations such as OSHA's Process Safety Management (PSM)
standard require facility owners and their contractors to ensure that their
employees are adequately trained regarding safe work practices and informed of
known potential hazards. We have established comprehensive programs for
complying with health and safety regulations. While we believe that we operate
our manufacturing facilities safely and prudently, there can be no assurance
that accidents will not occur or that we will not incur liability in connection
with the operation of our business.*

Our operations are also subject to the provisions of the Texas Manufactured
Housing Act, the Consumer Credit Act and the Truth-in-Lending Act, as well as
local zoning and housing regulations. A number of states require manufactured
home producers and retailers to post bonds to ensure the satisfaction of
consumer warranty claims. A number of states have adopted procedures governing
the installation of manufactured homes. Utility connections are subject to state
and local regulation and must be complied with by the dealer or other person
installing the home. The operations of Roadmasters and Western are subject to
regulation by various federal, state and local authorities.

A variety of laws affect the financing of manufactured homes by the
Company. The Truth-in-Lending Act and Regulation Z promulgated thereunder
require written disclosure of information relating to such financing, including
the amount of the annual percentage rate and financing charge. The Fair Credit
Act also requires certain disclosures to potential customers concerning credit
information used as a basis to deny credit. The Federal Equal Credit Opportunity
Act and Regulation B promulgated thereunder prohibit discrimination against any
credit applicant based on certain specified grounds. The Federal Trade
Commission has adopted or proposed various trade regulation rules dealing with
unfair credit and collection practices and the preservation of consumers' claims
and defenses. The Federal Trade Commission regulations also require disclosure
of a manufactured home's insulation specification. Installment sales contracts
eligible for inclusion in the Government National Mortgage Association Program
are subject to the credit underwriting requirements of the Federal Housing
Administration. The Real Estate Settlement Procedures Act and Regulation X
promulgated thereunder require certain disclosures regarding the nature and cost
of real estate settlements. A variety of state laws also regulate the form of
installment sales contracts and the allowable charges pursuant to installment
sales contracts. The sale of insurance products by the Company is subject to
various state insurance laws and regulations, which govern allowable charges and
other insurance products.

We are also subject to the provisions of the Fair Debt Collection Practices
Act, which regulates the manner in which we collect payments on installment sale
contracts, and the Magnuson-Moss Warranty-Federal Trade Commission Improvement
Act, which regulates the descriptions of warranties on products. Our collection
activities and warranties are also subject to state laws and regulations.

The transportation of manufactured homes on highways is subject to
regulation by various federal, state and local authorities. Such regulations may
prescribe size and road use limitations and impose lower than normal speed
limits and various other requirements.

Our operations are also subject to federal, state and local laws and
regulations relating to the generation, storage, handling, emission,
transportation and discharge of materials into the environment. We are not aware
of any pending


9

litigation to which we are a party or any claims that may result in significant
contingent liabilities related to environmental pollution or asbestos. In
addition, we do not believe we will be required under existing environmental
laws and enforcement policies to expend amounts that will have a material
adverse effect on our results of operations or financial condition.*

A significant portion of the Company's manufacturing labor force includes
persons who are not U.S. citizens, and we are subject to the regulations of the
Immigration and Naturalization Service ("INS"). We adhere to the procedures
required for the prevention of the hiring of illegal aliens, but, nonetheless,
we have from time to time experienced losses of a portion of our labor force due
to INS investigative operations and these losses have temporarily decreased
production at the affected manufacturing facilities.

In general, legislation is proposed from time to time that, if enacted,
would significantly affect the regulatory climate for manufactured and modular
homes. At present, it is not possible to predict what, if any, changes or
legislation may be adopted or the effect any such changes or legislation may
have on the Company or the manufactured housing industry as a whole.

EMPLOYEES

At July 2, 2004, we employed 568 people, compared to 672 at June 27, 2003.
Of our 568 employees, 182 were employed in retail, 347 in manufacturing, 9 in
insurance, and 30 in executive and administrative positions. We do not have any
collective bargaining agreements and have not experienced any work stoppages as
a result of labor disputes. We consider our employee relations to be good.*

A significant portion of the total potential compensation of senior and
middle management of the Company is derived from incentive bonuses based on the
operating income of the operating unit for which such management is responsible,
as well as the attainment of Company-wide performance objectives. Many of our
managers are participants in the option grants of Series M common stock under
the Company's 2001 Management Incentive Program established by the Plan.

RISKS RELATING TO OUR BUSINESS

If any of the following risks actually occur or worsen, they could
materially adversely affect our business, financial condition or operating
results.*

EXCESS INVENTORIES AMONG RETAILERS COULD CONTINUE TO HAVE A NEGATIVE EFFECT ON
OUR SALES VOLUME AND PROFIT MARGINS.

The level of manufactured housing inventories and the existence of
repossessed homes in the market can have a significant impact on manufacturing
shipments and operating results, as evidenced in the manufactured housing
industry during the past three years. There is currently an imbalance among the
number of retail dealers, industry retail inventories and consumer demand for
manufactured homes. Considering current retail demand, it is estimated that
there may be as much as a six-month supply of manufactured homes in retailer
inventories industry-wide. Competition from resales of repossessed homes has
further extended this inventory adjustment period as more liberal lending
standards in the past resulted in loans to less-creditworthy customers. Many of
these customers are defaulting on these loans and the lenders are repossessing
the customers' homes and reselling them at prices often significantly below the
retail price of a new home, thereby increasing competition for manufacturers of
new homes. If these trends were to continue, or if retail demand were to
significantly weaken further, the excess inventory supply could result in
intense price competition and pressure on profit margins within the industry and
could have an adverse impact on our operating results.*

THE CURRENT DOWNTURN IN THE MANUFACTURED HOUSING INDUSTRY HAS ADVERSELY AFFECTED
OUR OPERATING RESULTS. IF THE CURRENT DOWNTURN DOES NOT REVERSE, OUR SALES COULD
DECLINE AND WE MAY SUFFER FURTHER LOSSES.

Since mid-1999 the manufactured housing industry has experienced declining
manufacturing shipments, tightened consumer credit standards, excess retail
locations and inventory, reduced availability of consumer


10

financing, high levels of homes repossessed from consumers, higher interest
rates on manufactured housing loans relative to those generally available to
site-built home buyers, a reduced number of consumer and floorplan lenders, and
reduced floorplan availability in the industry. According to the Manufactured
Housing Institute, factory shipments declined from a cyclical high of
approximately 373,000 homes in 1998 to 131,000 in 2003. If the current downturn
in the industry continues, our sales could continue to decline and we may incur
further losses including additional closures or consolidations of existing
operations.*

OUR BUSINESS IS SEASONAL AND CYCLICAL AND THIS LEADS TO FLUCTUATIONS IN SALES,
PRODUCTION AND OPERATING RESULTS.

We have experienced, and expect to continue to experience, significant
variability in sales, production and net income as a result of seasonality in
our business. Demand in the manufactured housing industry generally declines
during the winter season, while sales and profits are generally highest during
the spring and summer months. The industry in which we operate is highly
cyclical and there can be substantial fluctuations in our manufacturing
shipments, retail sales and operating results, and the results for any prior
period may not be indicative of results for any future period. We are affected
by interest rates for manufactured homes and for sited homes and the
availability of financing for manufactured housing products, both of which have
had an adverse effect on our business in the past two fiscal years. Unemployment
trends, consumer confidence, general economic conditions and effects on
consumers from terrorist actions may also affect our business.*

TIGHTENED CREDIT STANDARDS, CURTAILED LENDING ACTIVITY, TIGHTENED TERMS AND
INCREASED INTEREST RATES AMONG CONSUMER LENDERS HAVE REDUCED OUR SALES. IF
CONSUMER FINANCING WERE TO BECOME FURTHER CURTAILED OR UNAVAILABLE WE COULD
EXPERIENCE FURTHER SALES DECLINES.*

The consumers who buy our homes have historically secured consumer
financing from third party lenders. The availability, terms and costs of
consumer financing depend on the lending practices of financial institutions,
governmental regulations and economic and other conditions, all of which are
beyond our control. A consumer seeking to finance the purchase of a manufactured
home without land will generally pay a higher interest rate and have a shorter
loan term than a consumer seeking to finance the purchase of land and the home.
Manufactured home consumer financing is at times more difficult to obtain than
financing for site-built homes. Since 1999, consumer lenders have tightened the
credit underwriting standards and loan terms and increased interest rates for
loans to purchase manufactured homes, which have reduced lending volumes and
caused our sales to decline. Conseco, Inc. has historically been one of the
largest consumer lenders in the manufactured housing industry. In October 2002,
Conseco discontinued providing financing for the manufactured housing industry
and filed a petition for bankruptcy in December 2002. The poor performance of
portfolios of manufactured housing consumer loans in recent years has made it
more difficult for industry consumer finance companies to obtain long-term
capital in the asset-backed securitization market. As a result, consumer finance
companies have curtailed their industry lending and some have exited the
manufactured housing market. If consumer financing for manufactured homes were
to become further curtailed or unavailable, we would likely experience further
retail and manufacturing sales declines.*

REDUCED NUMBER OF FLOORPLAN LENDERS AND REDUCED AMOUNT OF CREDIT ALLOWED MAY
AFFECT OUR ABILITY TO INVENTORY NEW HOMES.*

During 2002 the industry's two largest floorplan lenders, Conseco and
Deutsche Financial Services who recently provided as much as approximately 45%
of the industry's wholesale financing, exited the business thereby reducing the
amount of credit available to industry retailers. The remaining floorplan
lenders or new floorplan lenders entering the industry may change the terms of
their loans as compared to the traditional terms of industry floorplan loans.
These changes could include higher interest rates, smaller advance rates,
earlier or more significant principal payments or longer repurchase periods for
the manufacturers. Although our floorplan debt levels are very low today,
further reductions in the availability of floorplan lending may adversely affect
our ability to carry a sufficient inventory level of new homes.*

THE MANUFACTURED HOUSING INDUSTRY IS HIGHLY COMPETITIVE AND SOME OF OUR
COMPETITORS HAVE STRONGER BALANCE SHEETS AND CASH FLOW, AS WELL AS GREATER
ACCESS TO CAPITAL, THAN WE DO. THE RELATIVE STRENGTH OF OUR COMPETITORS COULD
RESULT IN DECREASED SALES VOLUME AND EARNINGS FOR US, WHICH COULD HAVE A
MATERIAL ADVERSE EFFECT ON OUR RESULTS OF OPERATIONS AND FINANCIAL CONDITION.


11

The manufactured housing industry is highly competitive. Competition with
other housing manufacturers on both the manufacturing and retail levels is based
primarily on price, product features, reputation for service and quality, retail
inventory, merchandising, and the terms and availability of wholesale and retail
customer financing. Growth in manufacturing capacity during the 1990s increased
competition at both the manufacturing and retail levels and resulted in both
regional and national competitors increasing their presence in the markets in
which we compete. Overproduction of manufactured housing in these regions could
lead to greater competition and result in decreased margins, which could have a
material adverse effect on our results of operations. In addition, manufactured
homes compete with new and existing site-built homes, apartments, townhouses and
condominiums. The supply of such housing has increased in recent years with the
increased availability of construction financing, and this reduces the demand
for manufactured homes. Manufactured homes also compete with resales of homes
that have been repossessed by financial institutions as a result of credit
defaults by dealers or customers. Repossession rates for manufactured homes have
increased in recent years and there can be no assurance that repossession rates
will not continue to increase, thereby adversely affecting our sales volume and
profit margins. The manufactured housing industry, as well as the site-built
housing development industry, has experienced consolidation in recent years,
which could result in the emergence of competitors, including developers of
site-built homes that have greater financial resources than we have. This could
adversely affect our business.*

OUR MARKET IS THE SOUTHWEST REGION WITH OUR PRIMARY FOCUS IN TEXAS, AND A
DECLINE IN DEMAND IN THAT AREA COULD HAVE A MATERIAL NEGATIVE EFFECT ON SALES.

A disproportionate decrease in general economic conditions in the Southwest
region of the U.S. versus other areas of the country would have a material
adverse effect on our results of operations.*

THE LOSS OF OUR EXECUTIVE OFFICERS COULD REDUCE OUR ABILITY TO ACHIEVE OUR
BUSINESS PLAN AND COULD HAVE A MATERIAL ADVERSE EFFECT ON OUR BUSINESS AND
OPERATING RESULTS.

American Homestar is dependent on the services and performance of our
executive officers, including our President and Chief Executive Officer, Finis
F. Teeter. The loss of the services of one or more of our executive officers
could have a material adverse effect upon the Company's business, financial
condition and results of operations, at least in the short term.*

FAILURE TO COMPLY WITH LAWS OR REGULATIONS OR THE PASSAGE IN THE FUTURE OF NEW
AND MORE STRINGENT LAWS MAY ADVERSELY AFFECT US.

We are subject to a variety of federal, state and local laws and
regulations affecting the production, sale, financing and insuring of
manufactured housing. Our failure to comply with such laws and regulations could
expose us to a wide variety of sanctions, including closing one or more
manufacturing or sales facilities. Governmental bodies have regulatory matters
affecting our operations under continuous review and we cannot predict what
effect (if any) additional laws and regulations promulgated by HUD or the State
of Texas would have on us or the manufactured housing industry. Failure to
comply with laws or regulations applicable to or affecting us, or the passage in
the future of new and more stringent laws affecting us, may adversely affect
us.*

FAILURE TO MEET THE REQUIREMENTS OF THE SARBANES-OXLEY ACT OF 2002 COULD AFFECT
THE ABILITY OF OUR AUDITORS TO ISSUE AN UNQUALIFIED REPORT

The Sarbanes-Oxley Act of 2002 has introduced many new requirements
applicable to the Company regarding corporate governance and financial
reporting. Among many other requirements is the requirement under Section 404 of
the Act for management to report on our internal controls over financial
reporting and for our registered public accountant to attest to this report.
Currently, we do not meet the requirements for consideration as an "accelerated
filer," and therefore are not required to comply with Section 404 until the
fiscal year ending June 30, 2006. However, the "accelerated filer" determination
is made at the end of the second quarter of each year, and the price of the
Company's common stock is the primary factor in determining whether we will
become an accelerated filer. We expect to devote substantial time and may incur
substantial costs during fiscal 2005 to ensure compliance.* There can be no
assurance that we will be successful in complying with Section 404.* Failure to
do so could result in penalties and additional expenditures to meet the
requirements and could affect the ability of our auditors to issue an
unqualified report.*


12

OTHER INFORMATION ABOUT THE COMPANY

The Company is subject to the reporting requirements of the Securities
Exchange Act of 1934. During our reorganization, we did not prepare or file
annual or quarterly reports with the Securities and Exchange Commission ("SEC")
but instead filed Monthly Operating Reports with the Bankruptcy Court, as
required by the Bankruptcy Code. We also filed our Monthly Operating Reports,
our confirmed Plan and our audited Fresh-Start balance sheet with the SEC. Since
completing our reorganization we have filed all annual, quarterly and interim
reports with the SEC. The public may read and copy any materials the Company
files with the SEC at the SEC's Public Reference Room at 450 Fifth Street, NW,
Washington D.C. 20549, and may obtain information on the operation of the Public
Reference Room by calling the SEC at 1-800-SEC-0330. The SEC also maintains a
website, http://www/sec.gov, that contains reports, proxy and information
statements, and other information regarding issuers that file electronically
with the SEC. Our website is www.americanhomestar.com.

ITEM 2. PROPERTIES

At July 2, 2004, we operated two new home manufacturing facilities and one
refurbishment facility in Texas, 30 retail sales centers and an administrative
office. Twenty of the retail sales centers, the refurbishment facility and the
administrative office are leased under various noncancellable operating leases
with varying monthly payments and varying expiration dates through March 2007.
We own the remaining ten retail sales centers. Our retail sales centers consist
of tracts of land, ranging generally from 2.5 to 7.0 acres, on which
manufactured homes are displayed, each with a sales office containing
approximately 2,000 square feet of office space. Our retail sales centers are
located in three states as follows: Louisiana (1), Oklahoma (2), and Texas (27).
We believe that all facilities are adequately maintained and suitable for their
present use.*

We own both of our new home manufacturing facilities and those idle
manufacturing facilities classified as assets held for sale and substantially
all of our manufacturing equipment, fixtures, furniture and office equipment.
The following table sets forth certain information with respect to the Company's
manufacturing facilities:



DATE OPENED OR BUILDING
LOCATION ACQUIRED SQUARE FEET

Active facilities:
Owned:
Fort Worth, Texas. . . . . . . . . . . . . June 1985 137,000
Lancaster, Texas . . . . . . . . . . . . . December 1992 86,600

Leased:
Burleson, Texas(1) . . . . . . . . . . . . May 1993 94,500

Idle facilities reported as assets held for
sale:
Brilliant, Alabama . . . . . . . . . . . . June 1997 127,500
Lynn, Alabama. . . . . . . . . . . . . . . June 1997 150,000
Pendleton, Oregon (2). . . . . . . . . . . September 1996 146,000


(1) Facility sold during fiscal 2004 and currently leased
(2) Leased to a third party for the year ended July 2, 2004. Sold to this party
subsequent to July 2, 2004.

ITEM 3. LEGAL PROCEEDINGS

On the Effective Date of the Plan, most pending claims against the Company
were discharged and an injunction was issued barring any future claims arising
from events that occurred prior to October 3, 2001. Since the Effective Date,
there have been no other pending legal proceedings except for normal routine
litigation incidental to the business which management believes is not material
to our business or financial condition.*

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

None.


13

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS

PRICE RANGE OF COMMON STOCK

Under the terms of the Plan, all equity interests in the Company were
cancelled as of October 3, 2001, the Effective Date, and all holders of
outstanding shares of Company stock, which had previously traded, on the NASDAQ
National Market, under the symbols HSTR and HSTRQ, lost all rights to equity
interests in and to the reorganized Company. Under the Plan, the Company has
the authority to issue 15 million shares of new Series C common stock and was
required to issue 10 million shares of Series C common stock to its general
unsecured creditors. As of July 2, 2004, there were 10,000,000 shares of the
Company's Series C common stock issued and outstanding. As of September 13,
2004, there were 245 holders of record and 9,978,634 shares of the Company's
Series C common stock outstanding. Subsequent to year end, the Company acquired
20,233 shares of Series C common stock previously issued to a general unsecured
creditor as part of the resolution of a dispute. These shares are currently held
in treasury. In addition, another Series C shareholder voluntarily returned
1,133 shares to the Company. These shares were canceled.

The Company also has the authority to issue 7.5 million shares of Series M
common stock to management, 67,600 shares of which were issued and outstanding,
to three holders of record as of September 13, 2004.

All shares of the Company's new common stock were restricted as to sale
until April 2004. Since April 2004 the Company's new common stock has been
quoted on the Over-the-Counter "pink sheets" exchange under the symbol AHMS,
however there were no sales of Series C or Series M common stock during fiscal
year 2004. As of September 13, 2004, there have been very sporadic offers to buy
or sell and only one trade of the Company's stock. On September 13, 2004, the
closing bid price was $0.50 and there was no ask price.

DIVIDEND POLICY

American Homestar has not paid any cash dividends on its common stock since
it became a public reporting company. The Board of Directors intends to retain
any future earnings generated by the Company to support and finance operations
and does not intend to pay cash dividends on our common stock for the
foreseeable future.* The payment of cash dividends in the future will be at the
discretion of the Board and will depend upon a number of factors such as the
Company's earnings levels, capital requirements, financial condition and any
other factors deemed relevant by the Board of Directors.* The terms of certain
indebtedness of the Company may or may not restrict the Company's ability to pay
dividends or make additional distributions.

SALES OF UNREGISTERED SECURITIES

We have had no sales of unregistered securities during the last three
years.


14

Item 6. Selected Financial Data

The financial information set forth under Statement of Operations Data and
Balance Sheet Data for the fiscal year ended June 30, 2000, and as of the
reporting period then ended, was derived from the Consolidated Financial
Statements of the Company (and its subsidiaries), which financial statements
have been audited by KPMG LLP, independent certified public accountants. The
financial information set forth under Statement of Operations Data and Balance
Sheet Data for the fiscal period ended June 29, 2001, three months ended
September 29, 2001, nine months ended June 28, 2002 and fiscal periods ended
June 27, 2003 and July 2, 2004 have been audited by UHY Mann Frankfort Stein &
Lipp CPAs, L.L.P., (formerly Mann Frankfort Stein & Lipp CPAs, L.L.P.)
independent certified public accountants. The Consolidated Financial Statements
for the three month period ended September 29, 2001 and nine month period ended
June 28, 2002 and fiscal periods ended June 27, 2003 and July 2, 2004 are
included elsewhere herein. The selected financial data should be read in
conjunction with "Management's Discussion and Analysis of Financial Condition
and Results of Operations" and the consolidated financial statements and related
notes thereto included in Item 8 of this Form 10-K (in thousands except per
share data).



YEARS ENDED THREE MONTHS NINE MONTHS YEAR YEAR
---------------------- ENDED ENDED ENDED ENDED
JUNE 30, JUNE 29, SEPTEMBER 29, JUNE 28 JUNE 27, JULY 2,
2000 2001 2001 2002 2003 2004
---------- ---------- --------------- ------------- ---------- ---------
PREDECESSOR CO. SUCCESSOR CO.
--------------------------------------- ------------------------------------

(in thousands, except per share amounts)
STATEMENT OF OPERATIONS DATA:
Revenues:
Net sales. . . . . . . . . . . . . . . . . . . $ 532,634 $ 217,375 $ 21,107 $ 64,234 $ 70,810 $ 69,108
Other revenues . . . . . . . . . . . . . . . . 31,132 16,580 2,745 6,441 3,212 3,301
---------- ---------- --------------- ------------- ---------- ---------

Total revenues . . . . . . . . . . . . . . 563,766 233,955 23,852 70,675 74,022 72,409
---------- ---------- --------------- ------------- ---------- ---------

Costs and expenses:
Cost of sales. . . . . . . . . . . . . . . . . 437,948 168,389 14,074 41,876 48,481 49,779
---------- ---------- --------------- ------------- ---------- ---------
Gross Profit. . . . . . . . . . . . . . . . 125,818 65,566 9,778 28,799 25,541 22,630

Selling, general and administrative. . . . . . 152,668 76,493 10,013 27,606 27,623 26,488
(Gain) Loss on sale of assets. . . . . . . . . -- -- -- -- -- (1,327)
Restructuring charges, goodwill and
asset impairments(1). . . . . . . . . . . . 22,097 139,216 -- -- -- --
---------- ---------- --------------- ------------- ---------- ---------
Operating income (loss). . . . . . . . . . (48,947) (150,143) (235) 1,193 (2,082) (2,531)
Interest expense . . . . . . . . . . . . . . . . (18,366) (11,231) (214) (825) (955) (268)
Other income (expense) . . . . . . . . . . . . . (616) 813 89 245 363 1,436
---------- ---------- --------------- ------------- ---------- ---------
Income (loss) before items shown
below . . . . . . . . . . . . . . . . . (67,929) (160,561) (360) 613 (2,674) (1,363)
Reorganization items:
Fresh-Start adjustments. . . . . . . . . . . . -- -- 18,863 -- -- --
Reorganization costs . . . . . . . . . . . . . -- (2,796) (1,433) -- -- --
---------- ---------- --------------- ------------- ---------- ---------
Income (loss) before items shown
below. . . . . . . . . . . . . . . . . . (67,929) (163,357) 17,070 613 (2,674) (1,363)
Income tax expense (benefit) . . . . . . . . . . (20,434) 16,195 20 16 (2) (220)
---------- ---------- --------------- ------------- ---------- ---------
Income (loss) before items shown
below . . . . . . . . . . . . . . . . . (47,495) (179,552) 17,050 597 (2,672) (1,143)
Earnings (losses) in affiliates. . . . . . . . . (350) 492 145 409 606 (141)
---------- ---------- --------------- ------------- ---------- ---------
Income (loss) before items shown
below . . . . . . . . . . . . . . . . . (47,845) (179,060) 17,195 1,006 (2,066) (1,284)
Extraordinary item, net of income tax benefit(2) -- -- 139,130 -- -- --
Discontinued Operation . . . . . . . . . . . . . 254 (148) 52 258 252 136
---------- ---------- --------------- ------------- ---------- ---------

Net income (loss). . . . . . . . . . . . . $ (47,591) $(179,208) $ 156,377 $ 1,264 $ (1,814) $ (1,148)
========== ========== =============== ============= ========== =========

Earnings (loss) per share before extraordinary
item and discontinued operations - basic and
diluted . . . . . . . . . . . . . . . . . . . $ (2.60) $ N/A $ N/A $ 0.10 $ (0.21) (0.13)
Earnings (loss) per share - basic and diluted. . $ (2.60) $ N/A $ N/A $ 0.13 $ (0.18) $ (0.12)
Weighted average shares outstanding - basic and
diluted . . . . . . . . . . . . . . . . . . . 18,423 N/A N/A 10,000 10,000 10,018

BALANCE SHEET DATA (END OF FISCAL YEAR):

Working Capital. . . . . . . . . . . . . . . . . $ 39,993 $ 27,094 $ 11,797 $ 32,134 $ 33,370 $ 36,641
Total Assets . . . . . . . . . . . . . . . . . . 362,233 96,352 76,606 92,749 70,935 56,822
Total borrowings . . . . . . . . . . . . . . . . 208,176 24,462 21,102 21,703 7,398 1,635
Shareholders' equity . . . . . . . . . . . . . . $ 92,902 $ (91,327) $ 30,179 $ 49,813 $ 48,905 47,848


________________________________
(1) Restructuring charges, goodwill and asset impairments related to the
closing or idling of manufacturing plants and restructuring of the
Company's retail operations in fiscal 2000. Such changes increased the
diluted loss per share by $0.81 for fiscal 2000. Restructuring charges,
goodwill and asset impairments related to the closing or idling of
manufacturing plants and non-core retail operations in fiscal 2001.
(2) Extraordinary gain for forgiveness of debt.


15

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS

This item contains statements that are forward-looking. These statements
are based on current expectations and assumptions that are subject to risks and
uncertainties. Actual results could differ materially because of factors
discussed in this item and elsewhere in this report.

GENERAL

American Homestar is a regional vertically integrated manufactured housing
company with operations in manufacturing, retailing, home financing and
insurance. Prior to our sale of our interest in Roadmasters in February 2004 we
also offered home transportation services. Our principal operations are located
in Texas, although we also sell our products in neighboring states. We
manufacture a wide variety of manufactured homes from our two manufacturing
facilities. A third leased manufacturing facility is primarily engaged in
refurbishing lender-repossessed manufactured homes.

Our products are sold through 30 Company-operated retail sales centers in
Texas, Louisiana and Oklahoma, several developer-operated sales centers in
manufactured housing communities, and several independent dealers. In addition,
we facilitate both chattel and land-home installment financing for purchasers of
manufactured homes from our retail sales centers. We also offer retail customers
a variety of insurance products, including property casualty insurance, credit
life insurance and extended warranty coverage through both Company-operated
retail sales centers and certain independent retailers.

REORGANIZATION

On January 11, 2001, American Homestar Corporation and 21 of our
subsidiaries filed separate voluntary petitions for reorganization under Chapter
11 of the United States Bankruptcy Code in the United States Bankruptcy Court
for the Southern District of Texas (the "Bankruptcy Court"). On August 14, 2001,
the Bankruptcy Court confirmed the Third Amended Joint Plan of Reorganization
(the "Plan") of the Company and its subsidiaries. On October 3, 2001 (the
"Effective Date"), all conditions required for the effectiveness of the Plan
were met, and the Plan became effective, and the Company and our subsidiaries
emerged from bankruptcy. On June 22, 2004 the Bankruptcy Court entered an Order
granting our Motion For Entry Of Final Decrees, closing all 22 of our Chapter 11
cases.

BASIS OF REPORTING

In October 2001, upon our emergence from bankruptcy, we adopted the
provisions of Statement of Position No. 90-7, "Financial Reporting by Entities
in Reorganization Under the Bankruptcy Code" ("Fresh-Start Reporting") as
promulgated by the AICPA. Accordingly, all of our assets and liabilities have
been restated to reflect their reorganization value, which approximates their
fair value at the Effective Date. In addition, our accumulated deficit was
eliminated and our capital structure was recast in conformity with the Plan,
and, as of September 29, 2001, we have recorded the effects of the Plan and
Fresh-Start Reporting. Activity between September 29, 2001, the date of the
Consolidated Fresh-Start Balance Sheet, and October 3, 2001, the Effective Date
of the Plan was not material. The adjustment to eliminate our accumulated
deficit totaled $158 million, of which $139 million was forgiveness of debt and
$19 million was from Fresh-Start adjustments.

The reorganization value of our common equity of approximately $30 million,
as of the Effective Date, was determined by an independent valuation and
financial specialist after consideration of several factors and by using various
valuation methods, including appraisals, cash flow multiples, price/earnings
ratios and other relevant industry information. We have allocated our
reorganization value to various asset categories pursuant to Fresh-Start
accounting principles.


16

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION AND GENERAL

The consolidated financial statements include the accounts of the Company
and our majority-owned subsidiaries. All significant intercompany balances and
transactions have been eliminated in consolidation. Certain amounts previously
reported have been reclassified to conform to the 2004 presentation. We also
owned a 50% interest in two financing joint ventures (Homestar 21st, LLC and
American Homestar Mortgage, L.P.) and presently own a 49.5% interest in both
Humble Springs LTD and 114 Starwood Development, LTD, both land development
joint ventures, all of which are and have been accounted for under the equity
method of accounting.

Our fiscal year ends on the Friday closest to June 30. Fiscal years ended
June 28, 2002 and June 27, 2003 had 52 weeks while the fiscal year ended July 2,
2004 had 53 weeks.

ACCOUNTING ESTIMATES

The preparation of financial statements in conformity with accounting
principles generally accepted in the United States requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the period. Actual results could differ from those estimates.

Significant estimates were made to determine the following amounts
reflected on our Balance Sheets:

- New home inventory is reflected at lower of cost or market.
Management must estimate the market value of such inventory.

- Property Plant and Equipment, according to provisions for
"Fresh-Start" Reporting, were reflected at their estimated fair market
value at September 29, 2001, and are reflected at cost for additions
subsequent to September 29, 2001, less accumulated depreciation for
the period subsequent to September 29, 2001. The determination of
periodic depreciation expense requires an estimate of the remaining
useful lives of each asset.

- Assets Held For Sale are reflected at estimated fair market value.

- Warranty Reserves include an estimate of all future warranty-related
service expenses that will be incurred as to all homes previously sold
that are still within their one-year warranty period. These estimates
are based on average historical warranty expense per home, applied to
the number of homes that are still under warranty.

- Reserve for future repurchase losses reflects management's estimate of
both repurchase frequency and severity of net losses related to
agreements with various financial institutions and other credit
sources to repurchase manufacturing homes sold to independent dealers
in the event of a default by the independent dealer or its obligation
to such credit sources. Such estimates are based on historical
experience.

- Liquidation and Plan Reserve reflects management's estimate of all
costs and expenses to be incurred in administering and satisfying plan
obligations as well as the net cost to complete the liquidation of all
non-core operations.

- Claims Reserve reflects management's estimate of the cash required to
satisfy all remaining priority, tax, administrative and convenience
class claims. This reserve does not include the remaining initial
distribution that is reflected in another liability account, has been
escrowed, and is not subject to estimation.


17

REVENUE RECOGNITION

Retail sales are recognized once full cash payment is received and the home
has been delivered to the customer.

Manufacturing sales to independent dealers and subdivision developers are
recognized as revenue when the following criteria are met:
- there is a financial commitment acceptable to management (e.g., an
approved floorplan source, cash or cashiers check received in advance
or, a firm retail commitment from the dealer);
- the home is completely finished;
- the home is invoiced; and
- the home has been shipped.

The Company also maintains used manufactured home inventory owned by
outside parties and consigned to the Company, for which the Company recognizes a
sales commission when received.

Other revenue includes revenue from our insurance agency, commission income
from the sale of repossessed homes, income from the sale of wheels and axles and
nominal other corporate income.

Agency insurance commissions are recognized when received and acknowledged
by the underwriter as due.

INVENTORIES

Newly manufactured homes are valued at the lower of cost or market, using
the specific identification method. Used manufactured homes are valued at
estimated wholesale prices, not in excess of net realizable value. Raw materials
are valued at the lower of cost or market, using the first-in, first-out method.

PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment were reflected at management's estimate of
fair market value at September 29, 2001, as required by Fresh-Start Reporting.
Subsequent to September 29, 2001, additions are recorded at cost. Depreciation
on property, plant and equipment is recorded using the straight-line method over
the estimated useful lives of the related assets. Leasehold improvements are
amortized using the straight-line method over the useful lives of the
improvements or lease periods, whichever is shorter. We have three manufacturing
plants that are not in operation that are classified as assets held for sale and
are reflected at management's estimate of net realizable value. In August 2004,
we sold one of the three non operational plants.

We evaluate the recoverability of long-lived assets not held for sale by
measuring the carrying value of the assets against the estimated undiscounted
future cash flows in accordance with SFAS No. 144, which superceded SFAS No.
121. At the time such evaluations indicate that the undiscounted future cash
flows of certain long-lived assets are not sufficient to recover the carrying
value of such assets, we adjust the carrying values of such assets to their
estimated fair values. Estimated fair values are determined using the present
value of estimated future cash flows. In conjunction with the SFAS No. 121
analysis performed in fiscal years 2000 and 2001, we recorded long-term asset
impairments of approximately $4.8 million in fiscal 2000 and approximately $38.8
million in fiscal 2001. No further impairment has been deemed necessary under
SFAS No. 144.


18

GOODWILL

Goodwill, which represents the excess of purchase price over the fair value
of net assets acquired, was amortized on a straight-line basis over periods
ranging from 10 to 40 years. We assessed the recoverability of goodwill by
determining whether the amortization of the goodwill balance over the remaining
useful life could be recovered through undiscounted future operating cash flows
of the acquired operations. Goodwill was adjusted to zero in connection with the
restatement of assets and liabilities during our reorganization.

INCOME TAXES

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which such temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that included the enactment date. Because of our reorganization, all
deferred tax assets (both short term and long term) have been fully reserved as
their realization is contingent upon future taxable income.

RESERVES FOR FUTURE LOSSES ON CREDIT SALES

The Company makes a current provision for estimated future losses on credit
retail sales where we retain risk in the event of customer nonpayment of
installment sales contracts. Typically, our period of exposure to loss does not
exceed the first two installment payments on an individual contract. The
amounts provided for estimated future losses on credit sales are determined
based on our historical loss experience after giving consideration to current
economic conditions. In assessing current loss experience and economic
conditions, management may adjust the reserve for losses on credit sales related
to prior years' installment sales contracts. All adjustments are recognized
currently.

ACCRUED WARRANTY AND SERVICE COSTS

We make a current provision for future service costs associated with homes
sold and for manufacturing defects for a period of one year from the date of
retail sale of the home. The estimated cost of these items is accrued at the
time of sale and is reflected in cost of sales in the consolidated statements of
operations. For the three months ended September 29, 2001, the nine months
ended June 28, 2002, and the years ended June 27, 2003 and July 2, 2004,
warranty and service costs were $ 0.7 million, $2.0 million, $2.0 million, and
$1.8 million respectively.

ADVERTISING COSTS

Costs incurred in connection with advertising and promotion of the
Company's products are expensed as incurred. For the three months ended
September 29, 2001, the nine months ended June 28, 2002 and years ended June 27,
2003 and July 2, 2004, advertising costs were $.2 million, $.7 million, $1.3
million and $1.3 million, respectively.

EARNINGS PER SHARE

Basic earnings per share is based on the weighted average shares
outstanding without any dilutive effects considered. Diluted earnings per share
reflects dilution from all contingently issuable shares from outstanding
options. Options granted under the our 2001 Management Incentive Program are
not reflected in diluted earnings per share as there have been very sporadic
offers to buy or sell and only one trade of the Company's stock on the
Over-the-Counter "pink sheets" exchange. The Company does not consider this very
limited activity sufficient to set a value for the stock. Per share data for
periods ended June 29, 2001, and September 29, 2001, have been omitted as the
Company was in bankruptcy during these periods and the amounts do not reflect
the current capital structure.

FINANCIAL INSTRUMENTS

Fair value estimates are made at discrete points in time based on relevant
market information. These estimates may be subjective in nature and involve
uncertainties and matters of significant judgment and therefore cannot be


19

determined with precision. We believe that the carrying amounts of our current
assets, current liabilities and long-term debt approximate the fair value of
such items.

CASH EQUIVALENTS

Cash equivalents consist of short-term investments with an original
maturity of three months or less, money market accounts and cash in transit from
financial institutions. Cash in transit from financial institutions presents no
risk to the Company regarding collectibility and is typically received within
two business days of month end.

CONCENTRATION OF CREDIT RISK

We maintain cash in several bank accounts, which at times exceed federally
insured limits. We monitor the financial condition of the banks where we
maintain accounts and we have experienced no losses associated with these
accounts.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 146 ("SFAS 146"), "Accounting
for Costs Associated with Exit or Disposal Activities." This Statement addresses
financial accounting and reporting for costs associated with exit or disposal
activities and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)." SFAS 146 is
effective for exit or disposal activities initiated after December 31, 2002. The
adoption of SFAS 146 had no impact on our financial condition or results of
operations.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation-Transition and Disclosure," which amends SFAS 123, "Accounting for
Stock-Based Compensation" to provide alternative methods of transition for a
voluntary change to the fair value based method of accounting for stock-based
compensation. In addition, SFAS 148 amends the disclosure requirements of SFAS
123 to require prominent disclosures in both annual and interim financial
statements about the method of accounting for stock-based employee compensation
and the effect of the method used on reported results. We will continue to
account for stock-based compensation using the intrinsic method as permitted by
SFAS 123 and prominently disclose the additional information required by SFAS
148 in our annual and interim reports.

In January 2003, the FASB issued FASB Interpretation No. FIN 46R,
Consolidation of Variable Interest Entities. This interpretation provides
guidance on the identification of, and financial reporting for, variable
interest entities. Variable interest entities are entities that lack the
characteristics of a controlling financial interest or lack sufficient equity to
finance its activities without additional subordinated financial support. FIN
46R requires a company to consolidate a variable interest entity if that company
is obligated to absorb the majority of the entity's expected losses or entitled
to receive the majority of the entity's residual returns, or both. FIN 46R also
requires disclosures about variable interest entities that a company is not
required to consolidate but in which it has a significant variable interest. FIN
46R is applicable immediately to variable interest entities created after
January 31, 2003. For all variable interest entities created prior to February
1, 2003, FIN 46R is applicable to periods beginning after June 15, 2003. We have
a minority interest in two joint ventures that, by virtue of the other partners'
guarantee of the partnership indebtedness, are variable interest entities. We
are not the primary beneficiary of these variable interest entities and,
accordingly, we use the equity method of accounting for our investment in these
ventures. We do not expect that the adoption of FIN 46R will have a material
effect on our financial position or results of operation.*

In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on
Derivative Instruments and Hedging Activities ("SFAS 149"). SFAS 149 amends and
clarifies the accounting for derivative instruments, including certain
derivative instruments embedded in other contracts, and for hedging activities
under SFAS 133, Accounting for Derivative Instruments and Hedging Activities.
Statement 149 is generally effective for contracts entered into or modified
after June 30, 2003, and for hedging relationships designated after June 30,
2003. The adoption of this statement had no impact on our results of operations
or financial position.


20

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Financial Instruments with Characteristics of Both Liabilities and Equity." This
statement establishes standards for how an issuer classifies and measures
certain financial instruments with characteristics of both liabilities and
equity. This statement requires an issuer to classify a financial instrument
issued in the form of shares that are mandatorily redeemable-that embodies an
unconditional obligation requiring the issuer to redeem them by transferring its
assets at a specified or determinable date-as a liability. The adoption of SFAS
150 had no impact on our financial condition or results of operations.

In December 2003, the FASB issued SFAS No. 132 Revised (SFAS 132R),
"Employers' Disclosure about Pensions and Other Postretirement Benefits." A
revision of the pronouncement originally issued in 1998, SFAS 132R expands
employers' disclosure requirements for pension and postretirement benefits to
enhance information about plan assets, obligations, benefit payments,
contributions and net benefit cost. SFAS 132R does not change the accounting
requirements for pensions and other postretirement benefits. This statement was
implemented beginning with the fourth quarter of fiscal 2004. The adoption of
SFAS 132R had no impact on our financial condition or results of operations.

RESULTS OF OPERATIONS

The results of operations and cash flows for the three months ended
September 29, 2001, include operations prior to the Company's emergence from
Chapter 11 proceedings and do not take into account the effects of Fresh-Start
Reporting. The results of operations and cash flows for the nine months ended
June 28, 2002, include operations subsequent to the Company's emergence from
Chapter 11 proceedings and reflect the on-going effects of Fresh-Start Reporting
(the Company being referred to herein as "Predecessor Company" for periods prior
to September 29, 2001, and as "Successor Company" for periods subsequent to
September 29, 2001). As a result, the results of operations and cash flows for
the twelve months ended June 27, 2003 and July 2, 2004 for the Successor Company
are not necessarily comparable to the results of operations and cash flows for
the twelve months ended June 28, 2002, as the earlier period includes three
months of Predecessor Company operations and cash flows, which do not reflect
the effects of Fresh-Start Reporting, and nine months of Successor Company
operations and cash flows, which do reflect the effects of Fresh-Start
Reporting.

In connection with and subsequent to our reorganization, we have
significantly downsized our operations and have focused on our core Southwest
market, where the Company is based and where we have historically had our most
favorable overall results. We currently operate 30 retail sales centers along
with a marketing presence (displaying model homes and spec homes without an
on-site sales office) in approximately 37 manufactured housing communities. We
operate two manufacturing plants, both of which produce new homes and operate a
third facility to refurbish lender repossessions. We operate an insurance
agency, which sells homeowner's insurance, credit life insurance and extended
warranty coverage to our customers. During the year ended July 2, 2004 we
sold our 51% ownership interest in a transport company, our 50% interest in a
finance company and liquidated our 50% interest in a mortgage brokerage
business. In April 2004, we invested $31,500 to provide one-half of the initial
capitalization of a new mortgage brokerage business that is currently in the
process of obtaining licenses necessary to operate as a mortgage broker/loan
originator. Management believes that its vertical integration strategy,
intended to derive multiple profit sources from each retail sale, will allow the
Company to be more profitable, over time, than would otherwise be the case.*

Two significant events have, in our opinion, had a dampening effect on new
home sales and revenues since January 2002. The withdrawal of several retail
lenders from the national market has had the effect of tightening credit
standards applied to potential new home buyers and, at least temporarily,
reduced total potential demand for new homes. Some previously qualified new
homebuyers are currently able to purchase lender repossessions but are not
currently eligible for new home financing. In addition, Texas legislation (HB
1869), which became effective in January 2002, required any land/home package to
be closed and financed in a fashion nearly identical to traditional mortgage
financing for site-constructed housing. This legislation led to a much longer
and more complex credit approval and loan closing cycle than existed prior its
enactment. While this change did not necessarily result in a lower overall
demand for manufactured housing in Texas, it had the effect of lengthening the
sales closing and revenue recognition process from an average of 45-60 days to
an average of more than 100 days. As a result, management believes that the
Company realized less revenue during the six months ended June 28, 2002, and for


21

the years ended June 27, 2003 and July 2, 2004, than would have otherwise been
the case without lender withdrawal from the industry and the Texas law change.
Effective June 18, 2003, SB 521 amended the provisions of HB 1869 to allow for
chattel financing, at the owner's option, of a manufactured home that is sited
on land owned by the home owner. We believe SB 521 has moderated the negative
impact on manufactured home sales in Texas caused by HB 1869. Assuming that the
lending environment remains stable, management believes that sales and revenues
will gradually improve over current levels as the sales-in-process mature toward
the longer closing and completion cycle and as our retail sales team adjusts to
these new lender and industry dynamics.* We believe that most of our competition
in our core market region experienced similar market pressures and has reduced
both retail and manufacturing capacity. We also believe that the Company is
postured to take advantage of these changes following our reorganization and is
no longer distracted by the same relative leverage positions and operational
challenges as much of our competition.* While we believe that market share gains
will be gradual but steady, there is no assurance that these gains will
materialize.*

The following table summarizes certain key sales statistics for the Company
for the periods indicated:



THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
----------------- ------------- ---------- ---------
Predecessor Co. Successor Co.
----------------- ------------------------------------

Company-manufactured new homes sold at retail. . . . . . . . 373 994 999 924
Total new homes sold at retail through retail sales centers. 373 1,001 1,010 924
Internalization rate (1) . . . . . . . . . . . . . . . . . . 100% 99% 99% 100%
Previously-owned homes sold at retail. . . . . . . . . . . . 149 555 564 375
Average retail selling price - new homes . . . . . . . . . . $ 51,403 $ 53,584 $ 55,230 $ 57,850
Company-operated retail sales centers and community sales
offices at end of period . . . . . . . . . . . . . . . . 41 41 34 30
Total manufacturing shipments. . . . . . . . . . . . . . . . 343 1176 1,248 1,161
Manufacturing shipments to independent retail sales centers
and developers. . . . . . . . . . . . . . . . . . . . . . . 51 162 330 343


(1) The proportion of new homes sold by Company-operated retail sales centers
that are manufactured by the Company.

The following table summarizes our historical operating results, expressed
as a percentage of total revenues, for the periods indicated:



THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
---------------- ------------ --------- --------
Predecessor Co. Successor Co.
---------------- ---------------------------------

Total revenues . . . . . . . . . . . . . . . 100.0% 100.0% 100.0% 100%
Gross profit . . . . . . . . . . . . . . . . 41.0% 40.7% 34.5% 31.3%
Selling, general and administrative expenses
before acquisition costs . . . . . . . . 42.0% 39.1% 37.3% 34.8%
Operating income . . . . . . . . . . . . . . (1.0%) 1.7% (2.8%) (3.5%)
Income before income taxes and extraordinary
item . . . . . . . . . . . . . . . . . . (15.1%) 0.9% (3.6%) (1.9)%
Income before extraordinary item . . . . . . (15.9%) 1.4% (2.8%) (1.8)%
Net income . . . . . . . . . . . . . . . . . 655.6% 1.8% (2.5%) (1.6)%


Although the adoption of Fresh-Start Reporting significantly affected
comparability, certain Pre- and Post-reorganization period income and expense
items remain comparable and are addressed in the following analysis of results
of operations for the periods indicated.


22

YEAR ENDED JULY 2, 2004 COMPARED TO YEAR ENDED JUNE 27, 2003

Net Sales. Net sales of manufactured homes were $69.1 million for the year
ended July 2, 2004, compared to $70.8 million for the year ended June 27, 2003.
The 2% decline in net sales was principally the result of a decline in retail
sales, generally consistent with the overall decline in new home sales in Texas.
The decline in retail sales was partially offset by an increase in manufacturing
wholesale shipments to independent dealers and developers.

Retail sales declined $3.4 million (or 6%). New home same store sales in
our core operations also declined 1.4% from an average of 28 new home sales per
store for the year ended June 27, 2003, to an average of 27 new home sales per
store for the year ended July 2, 2004.

Manufacturing division sales to independent dealers and developers were
$13.3 million for the year ended July 2, 2004, compared to $11.6 million for the
year ended June 27, 2003. For the year ended July 2, 2004, approximately 61% of
manufacturing division outside sales were to subdivision developers. We believe
such sales to independent dealers and especially to subdivision developers will
increase gradually over time, aided by reductions of competitor capacity in our
regional market area and our continued emphasis on subdivision developer
relationships and sales.*

Other Revenues. Other revenues, principally commissions from the sale of
insurance and consigned lender repossessions, were $3.3 million for the year
ended July 2, 2004, compared to $3.2 million for the year ended June 27, 2003.

Total Revenues. Total revenues, were $72.4 million in the year ended July
2, 2004, which is a decline of $1.6 million (or 2%) when compared to the prior
fiscal year.

Cost of Sales. Cost of sales was $49.8 million (or 69% of revenues) for the
year ended July 2, 2004, compared to $48.5 million (or 66% of revenues) for the
year ended June 27, 2003. The 3% increase in cost of sales was the result of an
increase in retail cost of sales.

Cost of sales for homes sold at retail (expressed as a percentage of retail
revenues) increased 3% for the year ended July 2, 2004, compared to the year
ended June 27, 2003. This increase resulted from several factors. First, the
aging profile of our retail inventory and slower turn rates for older inventory
caused us to adjust inventory carrying values for all new homes in inventory
more than 24 months to net realizable value. This adjustment was $1.1 million
or 1.9% of retail revenues. Second, with increased homesite construction
activity in the current year, we experienced cost overruns of $0.5 million or
0.9% of retail revenues. Finally, cost of sales in the year ended June 27,
2003, was lower as a result of a higher proportionate sales of discounted
inventory (both new and used), that we were able to purchase on the open market
as well as from our secured lender as a part of our reorganization.

Cost of sales for homes sold to independent dealers and subdivision
developers (expressed as a percentage of manufacturing revenues) were
approximately the same for the year ended July 2, 2004, compared to the year
ended June 27, 2003.

Selling, General and Administrative Expenses. Selling, general and
administrative expenses were $26.5 million (or 37% of revenues) for the year
ended July 2, 2004, compared to $27.6 million (or 37% of revenues) for the year
ended June 27, 2003. The decrease is primarily attributable to a reduction of
fixed costs related to the closing of underperforming retail sales centers, and
to a lesser degree, lower variable selling expenses due to lower retail sales.

Interest Expense. Interest expense was $0.3 million for the year ended July
2, 2004, compared to $1.0 million for the year ended June 27, 2003. This
decrease is due to lower average debt levels in the current year.

Income Taxes. Income tax benefit was $0.2 million (on pretax loss of $1.4
million) for the year ended July 2, 2004.

Earnings in affiliates. Our 50% share in the after-tax earnings of Homestar
21, LLC was a loss of $0.1 million


23

for the year ended July 2, 2004, compared to income of $0.5 million for the year
ended June 27, 2003. In prior periods, Homestar 21 reported income from
origination and rate buy-down points which were recorded as revenues when each
loan was sold. Due to a change in the method in which these loans are now
financed, the points are now amortized over the life of the loan. As a result of
the elimination of the origination and rate buy-down points income for the year
ended July 2, 2004, Homestar 21 reported a loss. On March 23, 2004, the Company
and its partner in the venture, 21st Mortgage dissolved and liquidated Homestar
21.

Our 50% share in the after-tax earnings of American Homestar Mortgage, L.P.
were $0.01 million for the year ended July 2, 2004, compared to $0.1 million for
the year ended June 27, 2003. In July 2003 the Company reached agreement with
its partner, Home Loan to cease operations effective July 31, 2003.

Discontinued Operations:. We sold our 51% interest in Roadmasters during
the year ended July 2, 2004. Operating results for the year ended July 2, 2004
and the year ended June 27, 2003 are now reported as discontinued operations.
Our 51% share of after-tax earnings of Roadmasters was $0.1 million (for 8
months) in the year ended July 2, 2004 compared to $0.3 million (for 12 months)
in the year ended June 27, 2003.

NINE MONTHS ENDED JUNE 27, 2003 COMPARED TO NINE MONTHS ENDED JUNE 28, 2002

Net Sales. Net sales of manufactured homes were $52.3 million for the nine
months ended June 27, 2003, compared to $64.2 million for the nine months ended
June 28, 2002. The 19% decline in net sales was principally as a result of a
decline in retail sales, generally consistent with the overall decline in new
home sales in Texas and was partially offset by an increase in manufacturing
wholesale shipments to independent dealers and developers.

Retail sales declined $15.3 million (or 26.3%). This decline was partially
attributable to the closing of 10 retail centers, however, new home same store
sales in the Company's core operations also declined 17% from an average of 24
new home sales per store for the nine months ended June 28, 2002, to an average
of 20 new home sales per store for the nine months ended June 27, 2003. We
believe that Texas law (HB 1869) and the exit of major lenders from the industry
are major factors in the decline of new home same store and average sales in the
nine months ended June 27, 2003.

Manufacturing division sales to independent dealers and developers were
$9.6 million in the nine months period ended June 27, 2003, compared to $6.4
million in the nine month period ended June 28, 2002. For the nine months ended
June 28, 2002, substantially all sales were to independent dealers. For the nine
months ended June 27, 2003, approximately 78% of manufacturing division
shipments were to subdivision developers. We believe such sales to independent
dealers and especially to subdivision developers will increase gradually over
time, aided by reductions of competitor capacity in our regional market area and
our recent emphasis on subdivision developer relationships and sales.

Other Revenues. Other revenues were $2.4 million for the nine months ended
June 27, 2003, compared to $6.4 million for the nine months ended June 28, 2002.
Insurance-related revenues in the Company's agency and reinsurance operations
declined approximately $4.0 million (or 62%) as a result of Lifestar Reinsurance
Ltd. ("Lifestar"), which had contributed approximately $3.8 million in revenues
for the nine months ended June 28, 2002, but ceased operations in May 2002.

Total Revenues. Total revenues, the individual components of which are
discussed above, were $54.7 million in the nine months ended June 27, 2003,
which is a decline of $16 million (or 23%) when compared to the nine months
ended June 28, 2002.

Cost of Sales. Cost of sales was $36.1 million (or 66% of revenues) for the
nine months ended June 27, 2003, compared to $41.9 million (or 59% of revenues)
for the nine months ended June 28, 2002. The 7% increase as a percent of
revenues in cost of sales was partially attributable to Lifestar, which had
operations in the prior year period, but ceased activity in May 2002. Excluding
Lifestar revenues for the nine months ended June 28, 2002, would have resulted
in a cost of sales of 63% versus the 59% reported for said period. The remaining
3.% increase in cost of sales was the result of an increase in retail cost of
sales partially offset by lower cost of sales in the Company's manufacturing
operation.


24

Cost of sales for homes sold at retail, expressed as a percentage of retail
revenues, increased 2.3% for the nine months ended June 27, 2003, compared to
the nine months ended June 28, 2002. Cost of sales in the nine months ended June
28, 2002, were lower as a result of a higher proportionate sales of discounted
inventory (both new and used), which we were was able to purchase on the open
market as well as from its secured lender as a part of our reorganization.

Cost of sales for homes sold to independent dealers and subdivision
developers, expressed as a percentage of manufacturing revenues, decreased 0.5%
in the nine months ended June 27, 2003, compared to the nine months ended June
28, 2002, primarily as a result of lower material costs.

Selling, General and Administrative Expenses. Selling, general and
administrative expenses were $20.1 million (or 37% of revenues) in the nine
months ended June 27, 2003, compared to $27.6 million (or 39% of revenues) in
the nine months ended June 28, 2002. The decrease is related to costs associated
with Lifestar, which ceased activities in May 2002, and to reduced variable
expenses as a result of lower retail sales and to reduced fixed expenses through
the consolidation and reduction of under-performing retail sales centers.

Interest Expense. Interest expense was $0.7 million for the nine months
ended June 27, 2003, and $0.8 for the nine months ended June 28, 2002.

Income Taxes. Income tax benefit was approximately $2,000 (on pretax loss
of $1.9 million) for the nine months ended June 27, 2003, compared to an income
tax expense of approximately $20,000 (on a pretax income of $.6 million) for
the nine months ended June 28, 2002.

Earnings in affiliates. Our 50% share in the after-tax earnings of Homestar
21, LLC and American Homestar Mortgage, L.P. were $0.4 million and $0.1 million,
respectively, for the nine months ended June 27, 2003, compared to $0.4 million
for the nine months ended June 28, 2002, all generated by Homestar 21, as
American Homestar Mortgage did not begin operations until November 2002.

Discontinued Operations:. We sold our interest in Roadmasters during the
year ended July 2, 2004. Operating results for the nine months ended June 27,
2003 and the nine months ended June 28, 2002 are now reported as discontinued
operations. Our 51% share of after-tax earnings of Roadmasters was $0.1 million
for the nine months ended June 27, 2003 compared to $0.3 million for the nine
months ended June 27, 2003.

YEAR ENDED JUNE 27, 2003 COMPARED TO YEAR ENDED JUNE 28, 2002

Net Sales. Net sales of manufactured homes were $70.8 million for the year
ended June 27, 2003, compared to $85.3 million for the year ended June 28, 2002.
The 17% decline in net sales was principally the result of a decline in retail
sales, generally consistent with the overall decline in new home sales in Texas.
The decline in retail sales was partially offset by an increase in manufacturing
wholesale shipments to independent dealers and developers.

Retail sales declined $17.8 million (or 23%). This decline was partially
attributable to the closing of 10 underperforming retail centers during the
year, however, new home same store sales in our core operations also declined
22% from an average of 36 new home sales per store for the year ended June 28,
2002, to an average of 28 new home sales per store for the year ended June 27,
2003. We believe that Texas law (HB 1869) and the exit of major lenders from the
industry are major factors in the decline of new home same store and average
sales in the year ended June 27, 2003.

Manufacturing division sales to independent dealers and developers were
$11.6 million for the year ended June 27, 2003, compared to $8.4 million for the
year ended June 28, 2002. For the year June 28, 2002, substantially all sales
were to independent dealers. For the year ended June 27, 2003, approximately 77%
of manufacturing division sales were to subdivision developers. We believe such
sales to independent dealers and especially to subdivision developers will
increase gradually over time, aided by reductions of competitor capacity in our
regional market area and our recent emphasis on subdivision developer
relationships and sales.


25

Other Revenues. Other revenues were $3.2 million for the year ended June
27, 2003, compared to $9.2 million for the year ended June 28, 2002.
Insurance-related revenues in our agency and reinsurance operations declined
approximately $6 million (or 65%) as a result of Lifestar Reinsurance Ltd.
("Lifestar"), which contributed approximately $5.8 million in revenues for the
year ended June 28, 2002, but which ceased operations in May 2002.

Total Revenues. Total revenues, the individual components of which are
discussed above, were $74.0 million in the year ended June 27, 2003, which is a
decline of $20.5 million (or 22%) when compared to the prior year.

Cost of Sales. Cost of sales was $48.5 million (or 66% of revenues) for the
year ended June 27, 2003, compared to $56 million (or 59% of revenues) for the
year ended June 28, 2002. The 7% increase (as a percent of revenues) in cost of
sales was partially attributable to Lifestar, which had operations in the prior
year period, but which ceased activity in May 2002. Excluding Lifestar revenues
for the twelve months ended June 28, 2002, would have resulted in a cost of
sales of 63% versus the 59% reported for said period. The remaining 3% increase
in cost of sales was the result of an increase in retail cost of sales, which
increase was partially offset by lower cost of sales in our manufacturing
operation.

Cost of sales for homes sold at retail (expressed as a percentage of retail
revenues) increased 2% for the year ended June 27, 2003, compared to the year
ended June 28, 2002. Cost of sales in the year ended June 28, 2002, were lower
as a result of a higher proportionate sales of discounted inventory (both new
and used), which we were able to purchase on the open market as well as from our
secured lender as a part of our reorganization.

Cost of sales for homes sold to independent dealers and subdivision
developers (expressed as a percentage of manufacturing revenues) decreased 1.3%
in the year ended June 27, 2003, compared to the year ended June 28, 2002,
primarily as a result of lower material costs in the current period.

Selling, General and Administrative Expenses. Selling, general and
administrative expenses were $27.6 million (or 37% of revenues) for the year
ended June 27, 2003, compared to $37.6 million (or 40% of revenues) for the year
ended June 28, 2002. The decrease is related to costs associated with Lifestar,
which ceased activities in May 2002, and to reduced variable selling expenses as
a result of lower retail sales and to reduced fixed expenses through the
consolidation and reduction of under-performing retail sales centers.

Interest Expense. Interest expense was $1.0 million for the year ended June
27, 2003, compared to $1.0 million for the year ended June 28, 2002.

Reorganization Costs. In connection with our Chapter 11 filing,
reorganization costs of $1.4 million were incurred during the three months ended
September 29, 2001. These costs related primarily to professional fees and other
expenditures directly related to the Chapter 11 proceedings. There were no
reorganization costs for the nine month period ended June 28, 2002, or in the
year ended June 27, 2003.

Income Taxes. Income tax benefit was $0.002 million (on pretax loss of $2.7
million) for the year ended June 27, 2003, compared to income tax expense of
$0.04 million (on a pretax income of $17.8 million) for the year ended June 28,
2002.

Earnings in affiliates. Our 50% share in the after-tax earnings of Homestar
21, LLC and American Homestar Mortgage, L.P. were $0.5 million and $0.1 million,
respectively, for the year ended June 27, 2003, compared to $0.6 million for the
year ended June 28, 2002, all generated by Homestar 21, as American Homestar
Mortgage did not begin operations until November 2002.

Discontinued Operations:. We sold our 51% interest in Roadmasters during
the year ended July 2, 2004. Operating results for the year ended June 27, 2003
and the year ended June 28, 2002 are now reported as discontinued operations.
Our 51% share of after-tax earnings of Roadmasters was $0.3 million for the year
ended June 27, 2003 compared to $0.3 million for the year ended June 28, 2002.


26

LIQUIDITY AND CAPITAL RESOURCES

At July 2, 2004, we had unrestricted operating cash and cash equivalents of
$14.0 million, virtually unchanged from last fiscal year end.

During the year ended July 2, 2004, we generated $4.6 million from the sale
of our interests in Roadmasters and Homestar 21, $2.2 million from the sale of
two manufacturing facilities and two retail sales centers, and $1.4 million
through a reduction of retail inventory. Principal uses of cash were $5.4 for
reduction of floorplan debt, $1.0 million for working capital and $0.5 million
to fund operating losses. In addition, we paid our remaining plan obligations
of $5.6 million from restricted cash.

Of the manufacturing facilities and sales centers sold during the year
ended July 2, 2004, one manufacturing facility was used principally to refurbish
lender repossessions. The other manufacturing facility and the two sales
centers were idle. The Company continues to operate the manufacturing facility
used to refurbish repossessions under a short term operating lease and will
continue to do so for the foreseeable future.

During fiscal year 2003, we closed several retail sales centers resulting
in an excess inventory condition. Some of that excess inventory was displayed
at other company retail centers and some was moved to various subdivisions,
installed and made ready for sale. Management plans to systematically liquidate
this excess inventory, without replacement over time. As noted above, our
inventory reduction plan produced positive cash flow results in fiscal 2004. We
anticipate continued liquidation of excess inventory in the upcoming year.*

During fiscal 2004, we also used cash to make substantial debt reductions.
Our inventory-related (floorplan) debt declined $5.4 million during the year and
other debt (principally real estate-related) was reduced by $0.4 million. Of the
$5.4 million used to reduce our floorplan debt, $6.8 million was withdrawn from
a restricted cash collateral account, otherwise unavailable to the Company, and
used to pay the balance of the credit facility with Associates Housing Financial
LLC. On March 15, 2004, we received a two-year commitment for a new inventory
financing (floorplan) credit facility through 21st Mortgage Corporation. The
total credit line is $15 million although maximum borrowings, at any time, are
subject to a borrowing base calculation based on the age of the inventory used
as collateral Advances under this credit line bear interest at the greater of
prime plus 1% per annum or 7% per annum. This credit facility is secured by the
Company's new home inventory and display models. Advances under the new
inventory financing facility were $1.4 million at July 2, 2004 and additional
availability under this line was approximately $10.6 million

Under the Plan, the Company was required to make an initial cash
distribution to its new shareholders of approximately $5.3 million.
Distributions of approximately $2.6 million were made in fiscal 2003 and
distributions of approximately $2.7 were made in fiscal year 2004 to fulfill and
satisfy this obligation. The remaining $2.9 million in plan obligations paid
related to all remaining claims and net liquidation costs.

In accordance with customary business practice in the manufactured housing
industry, we have entered into repurchase agreements with various financial
institutions and other credit sources pursuant to which we have agreed, under
certain circumstances, to repurchase manufactured homes sold to independent
dealers in the event of a default by such independent dealer on their obligation
to such credit sources. Under the terms of such repurchase agreements, we agree
to repurchase manufactured homes at declining prices over the periods of the
agreements (which generally range from 18 to 24 months). While repurchase
activity is very sporadic and cyclical, the Company provides for anticipated
repurchase losses. At July 2, 2004, the Company was at risk to repurchase
approximately $1.2 million of manufactured homes and has provided for estimated
net repurchase losses of approximately $0.1 million.

We believe that our current cash position and expected cash flow from
operations and the liquidation of excess inventory, along with our floorplan
facility, will be sufficient to support our cash and working capital
requirements for the foreseeable future.*


27

OFF-BALANCE SHEET ARRANGEMENTS

We have not participated in any off-balance sheet arrangements.

INFLATION AND SEASONALITY

Inflation in recent years has been modest and has primarily affected our
manufacturing costs in the areas of labor, manufacturing overhead, raw materials
other than lumber and certain petroleum-based materials. The price of lumber
and certain petroleum-based materials are affected more by the imbalances
between supply and demand than by inflation. The prices of these products as
well as steel and concrete have risen substantially during fiscal year 2004.
Historically, we believe we have been able to minimize the effects of inflation
by increasing the selling prices of our products, improving our manufacturing
efficiency and increasing our employee productivity. There are no assurances,
however, that we will be able to respond to significant further increases in
costs in the future. In addition, our business is seasonal, with weakest demand
typically from mid-November through February and the strongest demand typically
from March through mid-November. Over the history of the Company's operations,
management has not observed any correlation between interest rate fluctuations
and increases or decreases in sales based solely on such fluctuations. However,
management believes that substantially lower residential mortgage rates during
fiscal 2003 and fiscal 2004, coupled with a growing supply of lower priced site
built homes, has impacted sales in certain of its markets over this period.

CONTRACTUAL OBLIGATIONS

The following table summarizes the Company's long-term debt and operating
leases at July 2, 2004:



Payment Due by Period
----------------------------------------------------
Less than After
Contractual Obligations Total 1 Year 2-3 Years 4-5 Years 5 years
------ ---------- ---------- ---------- --------

Long-term debt. . . . . . . $ 205 $ 18 $ 42 $ 51 $ 94
Operating leases. . . . . . 1,635 1,196 439 -- --
------ ---------- ---------- ---------- --------

Total contractual obligations $1,840 $ 1,214 $ 481 $ 51 $ 94
====== ========== ========== ========== ========


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

We are exposed to market risks related to fluctuations in interest rates on
our variable rate debt, which consists of our liability for floorplan of
manufactured housing retail inventories. We do not use interest rate swaps,
futures contracts or options on futures, or other types of derivative financial
instruments.

For fixed-rate debt, changes in interest rates generally affect the fair
market value, but not earnings or cash flows. Conversely, for variable-rate
debt, changes in interest rates generally do not influence fair market value,
but do affect future earnings and cash flows. We do not have an obligation to
prepay fixed-rate debt prior to maturity, and as a result, interest rate risk
and changes in fair market value should not have a significant impact on such
debt until we would be required to refinance it. Based on the current level of
variable-rate debt, each one percentage point increase (or decrease) in interest
rates occurring on the first day of the year would result in an increase (or
decrease) in interest expense for the coming year of approximately $14,300.

Our financial instruments are not currently subject to foreign currency
risk or commodity price risk. We do not believe that future market interest rate
risks related to our marketable investments or debt obligations will have a
material impact on the Company or the results of our future operations.

We do not hold any financial instruments for trading purposes.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required by this item is listed under Item 15 (a) and
begins at page F-1 hereof.


28

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE

None.

ITEM 9A. CONTROLS AND PROCEDURES

Under the supervision and with the participation of our management,
including our Chief Executive Officer and Chief Financial Officer, we conducted
an evaluation of our disclosure controls and procedures as such term is defined
under Rule 13a-15(e) promulgated under the Securities Act of 1934, as amended,
as of the end of our fiscal year. Based on their evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and
procedures are effective. There have been no significant changes (including
corrective actions with regard to significant deficiencies or material
weaknesses) in our internal controls or in other factors that could
significantly affect these controls subsequent to the date of the evaluation
referenced above.

ITEM 9B. OTHER INFORMATION

None.


29

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The executive officers of the Company, their age and their position as of
September 13, 2004 are set forth below.


NAME AGE POSITION
--------------------- --- --------------------------------

Finis F. Teeter . . . . 60 President, Chief Executive
Officer and Director

Craig A. Reynolds . . . 55 Executive Vice-President, Chief
Financial Officer and Secretary

Charles N. Carney, Jr . 49 Vice President, Chief Operating
Officer-Retail Operations

Jackie H. Holland . . . 57 Vice President, Chief Operating
Officer-Manufacturing Operations

FINIS F. TEETER founded the Company in 1971. Mr. Teeter has served as
President, Chief Executive Officer and a Director since October 2000, and also
served as Chairman of the Board and Chief Executive Officer from 1971 until
August 1993. From August 1993 until January 2000, Mr. Teeter served as Chairman
of the Board and Co-Chief Executive Officer. From January to October 2000, Mr.
Teeter served as a Director of the Company. Prior to forming the Company, Mr.
Teeter served in various sales and sales management capacities with Teeter
Mobile Homes from 1962 to 1969 and with Mobile Home Industries from 1969 to late
1970.

CRAIG A. REYNOLDS has served as Executive Vice President, Chief Financial
Officer and Secretary of the Company since joining the Company in July 1982. Mr.
Reynolds is a Certified Public Accountant (inactive status) and holds an MBA
from Florida Tech as well as a BBA (Accounting) from Kent State University.

CHARLES N. CARNEY, JR. has served as Vice President, Chief Operating
Officer-Retail Operations of the Company since June 1987. Mr. Carney served as
a Director of the Company from 1993 to 2000. Mr. Carney has served in various
sales, sales management and senior sales management capacities with the Company
since joining its predecessor in 1977. Mr. Carney holds a Bachelor of Business
Administration degree from Eastern Kentucky University.

JACKIE H. HOLLAND has served as Vice President Chief Operating
Officer-Manufacturing Operations of the Company since August 2003. From August
1993 to July 2003, Mr. Holland served as Vice President of Finance,
Manufacturing Operations for the Company. Mr. Holland has more than 30 years of
industry experience in various manufacturing and financial management
capacities, at both the plant and corporate levels, with Oak Creek Homes, Redman
Homes and Palm Harbor Homes. Mr. Holland holds a Bachelor of Science degree in
Accounting from the University of North Alabama.

The remaining information required by Item 10 is incorporated herein by
reference from the Company's definitive Proxy Statement for the Company's 2004
annual shareholders' meeting filed with the Securities and Exchange Commission
on or about September 16, 2004.


30

ITEM 11. EXECUTIVE COMPENSATION

The information required by Item 11 is incorporated herein by reference
from the Company's definitive Proxy Statement for the Company's 2004 annual
shareholders' meeting filed with the Securities and Exchange Commission on or
about September 16, 2004.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

BENEFICIAL OWNERSHIP TABLE

The information required by Item 12 is incorporated herein by reference
from the Company's definitive Proxy Statement for the Company's 2004 annual
shareholders' meeting filed with the Securities and Exchange Commission on or
about September 16, 2004.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

The information required by Item 13 is incorporated herein by reference
from the Company's definitive Proxy Statement for the Company's 2004 annual
shareholders' meeting filed with the Securities and Exchange Commission on or
about September 16, 2004.

ITEM 14: PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information required by Item 14 is incorporated herein by reference
from the Company's definitive Proxy Statement for the Company's 2004 annual
shareholders' meeting filed with the Securities and Exchange Commission on or
about September 16, 2004.


31

PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a) (1) FINANCIAL STATEMENTS



PAGE
----

Independent Auditors' Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2

Consolidated Balance Sheets as of June 27, 2003 and July 2, 2004 . . . . . . . . . . F-3

Consolidated Statements of Operations for the three months ended September 29, 2001,
nine months ended June 28, 2002 and years ended June 27, 2003 and July 2, 2004 . F-4

Consolidated Statements of Shareholders' Equity (Deficit) for the three months ended
September 29, 2001, September 29, 2001 (Fresh Start), nine months ended
June 28, 2002 and years ended June 27, 2003 and July 2, 2004 . . . . . . . . . . F-5

Consolidated Statements of Cash Flows for the three months ended September 29, 2001,
nine months ended June 28, 2002 and years ended June 27, 2003 and July 2, 2004 . F-6

Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . F-7

(2) SUPPLEMENTARY SCHEDULE TO FINANCIAL STATEMENTS

Financial Statement Schedule II - Valuation and Qualifying Accounts. . . . . . . . . F-27


(3) EXHIBITS

The exhibits filed as part of this report are listed under "Exhibits"
at subsection (c) of Item 14

(B) LIST OF EXHIBITS




2.1 Debtors' Third Amended and Restated Plan of Reorganization (Incorporated by reference to Exhibit 99.2
to the Company's Current Report on Form 8-K filed on January 8, 2002)

3.1 Amended and Restated Articles of Incorporation of the Company (Incorporated by reference to Exhibit 3.1
to the Company's Quarterly Report on Form 10-Q filed on May 10, 2002)

3.2 Amended and Restated Bylaws of the Company (Incorporated by reference to Exhibit 3.1 to the
Company's Quarterly Report on Form 10-Q filed on May 10, 2002)

3.3 Charter for the Audit Committee of the Company, dated September 19, 2001 (Incorporated by reference to
the Company's Annual Report on Form 10-K filed on September 24, 2002)

3.4 Charter for the Compensation Committee of the Company, dated September 18, 2001 (Incorporated by
reference to the Company's Annual Report on Form 10-K filed on September 24, 2002)

3.5 Charter for the Audit Committee of the Company, Amended and Restated as of April 20, 2004
(Incorporated by reference to the Company's Proxy Statement filed on September 16, 2004)

10.1 Employment Agreement, effective as of October 3, 2001, by and between the Company and Finis F. Teeter
(Incorporated by reference to the Company's Annual Report on Form 10-K filed on September 24, 2002)


32

10.2 American Homestar Corporation 2001 Management Incentive Program, effective as of October 3, 2001
(Incorporated by reference to the Company's Annual Report on Form 10-K filed on September 24, 2002)

10.3 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Finis F. Teeter (Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 24, 2002)

10.4 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Craig A. Reynolds (Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 24, 2002)

10.5 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Charles N. Carney, Jr. (Incorporated by reference to the Company's Annual Report on Form 10-K filed
on September 24, 2002)

10.6 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and James J. Fallon (Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 24, 2002)

10.7 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Jackie Holland(Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 23, 2003)

10.8* Agreement of Limited Partnership of Humble Springs Ltd.

10.9* Agreement of Limited Partnership of 114 Starwood Development Ltd.

14.1 American Homestar Corporation Code of Business Conduct and Ethics, adopted on December 17, 2002
(Incorporated by reference to the Company's Quarterly Report on Form 10-Q filed on May 2, 2003)

16.1 Letter Regarding Change in Certifying Accountant (Incorporated by reference to Exhibit 16.1 to the
Company's Current Report on Form 8-K filed on January 25, 2002)

21.1* Subsidiaries of American Homestar Corporation

31.1* Certification pursuant to Rule 13a-14(a) (17 CFR 240.13a-14(a)) for Finis F. Teeter, Chief Executive
Officer of the Company.

31.2* Certification pursuant to Rule 13a-14(a) (17 CFR 240.13a-14(a)) for Craig A. Reynolds, Chief Financial
Officer

32.1** Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-
Oxley Act of 2002 for Finis F. Teeter, Chief Executive Officer, and Craig A. Reynolds, Chief Financial
Officer of the Company.



_____________
* Filed herewith
** Furnished herewith


33

SIGNATURES


Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.

AMERICAN HOMESTAR CORPORATION

Date: September 16, 2004 By: /s/ FINIS F. TEETER
---------------------------------
Finis F. Teeter, President

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the
registrant and in the capacities and on the dates indicated.


Signature Title Date
- ---------------------- --------------------------------- ------------------

/s/ FINIS F. TEETER President, CEO and September 16, 2004
- ---------------------- Director
Finis F. Teeter


/s/ CRAIG A. REYNOLDS. Executive Vice President, Chief September 16, 2004
- ---------------------- Financial Officer, and Secretary
Craig A. Reynolds (Principal Financial and
Accounting Officer)


/s/ ELLIS L. MCKINLEY Director September 16, 2004
- ----------------------
Ellis L. McKinley


/s/ RICHARD N. GRASSO Director September 16, 2004
- ----------------------
Richard N. Grasso


/s/ RICHARD F. DAHLSON Director September 16, 2004
- ----------------------
Richard F. Dahlson


/s/ NATHAN P. MORTON Director September 16, 2004
- ----------------------
Nathan Morton


34



INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


PAGE
----


Independent Auditors' Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . F-2

Consolidated Balance Sheets as of June 27, 2003 and July 2, 2004 . . . . . . . . . . F-3

Consolidated Statements of Operations for the three months ended September 29, 2001,
nine months ended June 28, 2002 and years ended June 27, 2003 and July 2, 2004 . F-4

Consolidated Statements of Shareholders' Equity (Deficit) for the three months ended
September 29, 2001, (Fresh Start), nine months ended
June 28, 2002 and years ended June 27, 2003 and July 2, 2004 . . . . . . . . . . F-5

Consolidated Statements of Cash Flows for the three months ended September 29, 2001,
nine months ended June 28, 2002 and years ended June 27, 2003 and July 2, 2004 . F-6

Notes to Consolidated Financial Statements . . . . . . . . . . . . . . . . . . . . . F-7

Financial Statement Schedule II - Valuation and Qualifying Accounts. . . . . . . . . F-27



F-1

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors and Stockholders of American Homestar Corporation
League City, Texas

We have audited the accompanying consolidated balance sheets of American
Homestar Corporation and subsidiaries (the "Company") as of July 2, 2004 and
June 27, 2003, and the related consolidated statements of operations,
stockholders' equity (deficit) and cash flows for the years ended July 2, 2004
and June 27, 2003, the nine months ended June 28, 2002 (Successor Company), and
the three months ended September 29, 2001 (Predecessor Company ). These
consolidated financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of
American Homestar Corporation and subsidiaries as of July 2, 2004 and June 27,
2003, and the results of their operations and their cash flows for the years
ended July 2, 2004 and June 27, 2003, the nine months ended June 28, 2002
(Successor Company), and the three months ended September 29, 2001 (Predecessor
Company), in conformity with accounting principles generally accepted in the
United States.


/s/ UHY MANN FRANKFORT STEIN & LIPP CPAs, LLP

Houston, Texas
August 27, 2004


F-2



AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT FOR SHARE INFORMATION)


JUNE 27, JULY 2,
2003 2004
---------- ---------

ASSETS
Current assets:
Cash and cash equivalents . . . . . . . . . . . . . . . . . . . . . . . . $ 14,473 $ 13,989
Cash - reserved for claims. . . . . . . . . . . . . . . . . . . . . . . . 4,341 --
Cash - restricted . . . . . . . . . . . . . . . . . . . . . . . . . . . . 640 --
Accounts receivable - trade, net of $675 and $70 respectively . . . . . . 696 1,944
Accounts receivable - other . . . . . . . . . . . . . . . . . . . . . . . 101 66
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29,919 28,470
Prepaid expenses, notes receivable and other current assets . . . . . . . 804 959
Current assets of discontinued operations . . . . . . . . . . . . . . . . 2,698 --
---------- ---------
Total current assets. . . . . . . . . . . . . . . . . . . . . . . . 53,672 45,428
---------- ---------

Notes receivable and other assets . . . . . . . . . . . . . . . . . . . . 418 160
Investments in affiliates, at equity. . . . . . . . . . . . . . . . . . . 3,884 860
Property, plant and equipment, net. . . . . . . . . . . . . . . . . . . . 9,394 7,437
Assets held for sale. . . . . . . . . . . . . . . . . . . . . . . . . . . 3,354 2,937
Non-current assets of discontinued operations . . . . . . . . . . . . . . 213 --
---------- ---------
Total assets. . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 70,935 $ 56,822
========== =========

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Floorplan payable . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 6,826 $ 1,430
Current installments of notes payable . . . . . . . . . . . . . . . . . . 70 18
Accounts payable. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 957 1,173
Warranty reserve. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,687 1,653
Accrued other liabilities . . . . . . . . . . . . . . . . . . . . . . . . 4,614 4,513
Plan Obligations. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5,610 --
Current liabilities of discontinued operations. . . . . . . . . . . . . . 538 --
---------- ---------
Total current liabilities . . . . . . . . . . . . . . . . . . . . . 20,302 8,787
---------- ---------

Notes payable, less current installments. . . . . . . . . . . . . . . . . 502 187
Non current liabilities and minority interest of discontinued operations. 1,226 --
Commitments and contingencies . . . . . . . . . . . . . . . . . . . . . . -- --

SHAREHOLDERS' EQUITY
Common stock series C, par value $0.01; 15,000,000 shares authorized,
10,000,000 shares outstanding at June 27, 2003 and July 2, 2004 . . . . 100 100
Common stock series M, par value $0.01; 7,500,000 shares authorized,
100 shares outstanding at June 27, 2003 and 67,600 outstanding at
July 2, 2004. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . -- 1
Additional paid-in capital. . . . . . . . . . . . . . . . . . . . . . . . 49,355 49,445
Accumulated deficit since September 29, 2001 (accumulated deficit of
$158 million eliminated at time of reorganization). . . . . . . . . . . (550) (1,698)
---------- ---------
Total shareholders' equity. . . . . . . . . . . . . . . . . . . . . 48,905 47,848
---------- ---------
Total liabilities and shareholders' equity. . . . . . . . . . . . . $ 70,935 $ 56,822
========== =========


See accompanying notes to consolidated financial statements


F-3



AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(IN THOUSANDS, EXCEPT FOR SHARE INFORMATION)


THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER 29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
----------------- ------------- ------------ ------------
PREDECESSOR CO. SUCCESSOR CO.
----------------- -----------------------------------------

Revenues:
Net sales. . . . . . . . . . . . . . . . . . . . . $ 21,107 $ 64,234 $ 70,810 $ 69,108
Other revenues . . . . . . . . . . . . . . . . . . 2,745 6,441 3,212 3,301
----------------- ------------- ------------ ------------

Total revenues . . . . . . . . . . . . . . . . 23,852 70,675 74,022 72,409

Cost of sales. . . . . . . . . . . . . . . . . . . 14,074 41,876 48,481 49,779
----------------- ------------- ------------ ------------

Gross Profit . . . . . . . . . . . . . . . . . 9,778 28,799 25,541 22,630

Selling, general and administrative. . . . . . . 10,013 27,606 27,623 26,488
(Gain) on sale of assetsairment. . . . . . . . . -- -- -- (1,327)
----------------- ------------- ------------ ------------

Operating income (loss). . . . . . . . . . . . (235) 1,193 (2,082) (2,531)

Interest expense . . . . . . . . . . . . . . . . . . (214) (825) (955) (268)
Other income (expense) . . . . . . . . . . . . . . . 89 245 363 1,436
----------------- ------------- ------------ ------------

Income (loss) before items shown below . . . . (360) 613 (2,674) (1,363)

Reorganization items:
Fresh-Start adjustments. . . . . . . . . . . . . . 18,863 -- -- --
Reorganization costs . . . . . . . . . . . . . . . (1,433) -- -- --
----------------- ------------- ------------ ------------

Income (loss) before items shown below . . . . 17,070 613 (2,674) (1,363)

Income tax expense (benefit) . . . . . . . . . . . 20 16 (2) (220)
----------------- ------------- ------------ ------------

Income (loss) before items shown below . . . . 17,050 597 (2,672) (1,143)

Earnings (losses) in affiliates. . . . . . . . . . . 145 409 606 (141)
----------------- ------------- ------------ ------------

Income (loss) before items shown below . . . . 17,195 1,006 (2,066) (1,284)

Extraordinary item:
Gain on forgiveness of debt. . . . . . . . . . . . 139,130 -- -- --
Discontinued operations. . . . . . . . . . . . . . 52 258 252 136
----------------- ------------- ------------ ------------
Net income (loss). . . . . . . . . . . . . . . $ 156,377 $ 1,264 $ (1,814) $ (1,148)
================= ============= ============ ============

Earnings (loss) per share - basic and diluted from:
Continuing operations. . . . . . . . . . . . . . . N/A 0.10 $ (0.21) $ (0.13)
Discontinued operations. . . . . . . . . . . . . . N/A .03 0.03 0.01
----------------- ------------- ------------ ------------
N/A $ 0.13 $ (0.18) $ (0.12)
================= ============= ============ ============

Weighted average shares
Outstanding - basic and diluted. . . . . . . . . . N/A 10,000,100 10,000,100 10,018,100
================= ============= ============ ============


See accompanying notes to consolidated financial statements


F-4



AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT)
(IN THOUSANDS EXCEPT FOR SHARE INFORMATION)

RETAINED
ADDITIONAL EARNINGS
PREFERRED STOCK COMMON STOCK PAID-IN (ACCUMULATED
SHARES VALUE SHARES PAR VALUE CAPITAL DEFICIT)
--------- ---------- ------------ ----------- ------------ --------------


BALANCES AT JUNE 29, 2001 134,167 1,610 18,423,707 921 62,519 (156,377)

Net loss -- -- -- -- -- (1,616) (1)
--------- ---------- ------------ ----------- ------------ --------------

PREDECESSOR COMPANY
BALANCES AT SEPTEMBER 29,
2001 134,167 1,610 18,423,707 921 62,519 (157,993)

Cancellation of former equity
under the Plan of
Reorganization (134,167) (1,610) (18,423,707) (921) (62,519) 157,993
Issuance of new equity interest in
connection with emergence
from Chapter 11 -- -- -- -- 30,179 --
Issuance of new Series M
common stock in connection
with emergence from Chapter 11 -- -- 100 -- -- --
--------- ---------- ------------ ----------- ------------ --------------

SUCCESSOR COMPANY
BALANCES AT
SEPTEMBER 29, 2001 -- -- 100 -- 30,179 --

Issuance of new Series C
common stock -- -- 3,922,280 39 (39) --
Series C common stock held in
constructive trust -- -- 6,077,720 61 (61) --
Income tax refund recorded as
paid-in capital -- -- -- -- 18,370 --
Net income -- -- -- -- -- 1,264
--------- ---------- ------------ ----------- ------------ --------------

SUCCESSOR COMPANY
BALANCES AT JUNE 28, 2002 -- -- 10,000,100 100 48,449 1,264

Issuance of new Series C common
stock -- -- 946,970 9 (9) --
Series C common stock held in
constructive trust -- -- (946,970) (9) 9 -
Liquidation and plan reserve
adjustment recorded as paid-in
capital -- -- -- -- 400 --
Claims reserve adjustment recorded
as paid-in capital -- -- -- -- 506 --
Net loss -- -- -- -- -- (1,814)
--------- ---------- ------------ ----------- ------------ --------------

SUCCESSOR COMPANY
BALANCES AT JUNE 27, 2003 -- -- 10,000,100 100 $ 49,355 (550)
--------- ---------- ------------ ----------- ------------ --------------

Exercise of stock options 67,500 1 90

Net loss (1,148)
--------- ---------- ------------ ----------- ------------ --------------

SUCCESSOR COMPANY
BALANCES AT JULY 2, 2004 -- $ -- 10,067,600 $ 101 $ 49,445 $ (1,698)
========= ========== ============ =========== ============ ==============



TOTAL
SHAREHOLDERS'
EQUITY
---------------


BALANCES AT JUNE 29, 2001. . . . . (91,327)

Net loss . . . . . . . . . . . . . (1,616)
---------------

PREDECESSOR COMPANY
BALANCES AT SEPTEMBER 29,
2001 . . . . . . . . . . . . . . (92,943)

Cancellation of former equity
under the Plan of
Reorganization . . . . . . . . . 92,943
Issuance of new equity interest in
connection with emergence
from Chapter 11. . . . . . . . . 30,179
Issuance of new Series M
common stock in connection
with emergence from Chapter 11 . --
---------------

SUCCESSOR COMPANY
BALANCES AT
SEPTEMBER 29, 2001 . . . . . . . 30,179

Issuance of new Series C
common stock . . . . . . . . . . --
Series C common stock held in
constructive trust . . . . . . . --
Income tax refund recorded as
paid-in capital. . . . . . . . . 18,370
Net income . . . . . . . . . . . . 1,264
---------------

SUCCESSOR COMPANY
BALANCES AT JUNE 28, 2002. . . . 49,813

Issuance of new Series C common
stock. . . . . . . . . . . . . . --
Series C common stock held in
constructive trust . . . . . . . --
Liquidation and plan reserve
adjustment recorded as paid-in
capital. . . . . . . . . . . . . 400
Claims reserve adjustment recorded
as paid-in capital . . . . . . . 506
Net loss . . . . . . . . . . . . . (1,814)
---------------

SUCCESSOR COMPANY
BALANCES AT JUNE 27, 2003. . . . 48,905
---------------

Exercise of stock options. . . . . 91

Net loss . . . . . . . . . . . . . (1,148)
---------------

SUCCESSOR COMPANY
BALANCES AT JULY 2, 2004 . . . . $ 47,848
===============


(1) Net loss before fresh-start adjustments and extraordinary item relating to
gain on forgiveness of debt.

See accompanying notes to consolidated financial statements


F-5



AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)


THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER 29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
----------------- ------------- ---------- ---------
PREDECESSOR CO. SUCCESSOR CO.
----------------- ------------------------------------

Cash flows from operating activities:
Net income (loss). . . . . . . . . . . . . . . . . . . . . . . . . $ 156,377 $ 1,264 $ (1,814) $ (1,148)

Adjustments to reconcile net income (loss) to net cash
provided by (used in) operating activities:
Fresh-Start adjustments. . . . . . . . . . . . . . . . . . . . . . (18,863) -- -- --
Extraordinary item - Gain on forgiveness of debt . . . . . . . . . (139,130) -- -- --
Tax refund . . . . . . . . . . . . . . . . . . . . . . . . . . . . -- 18,370 --
Loss (Gain) on sale of assets. . . . . . . . . . . . . . . . . . -- 18 (77) (1,327)
Depreciation and amortization. . . . . . . . . . . . . . . . . . 748 448 642 525
Losses (earnings) in affiliates. . . . . . . . . . . . . . . . . (145) (409) (606) 141
Changes in operating assets and liabilities:
(Increase) decrease in receivables . . . . . . . . . . . . . . 1,705 518 147 (1,213)
(Increase) decrease in inventories . . . . . . . . . . . . . . 584 (4,029) (3,006) 1,449
(Increase) decrease in prepaid expenses, notes
receivable and other current assets. . . . . . . . . . . . . 949 1,782 (186) (155)
(Increase) decrease in notes receivable and other assets . . . (71) 104 60 258
Increase (decrease) in accounts payable. . . . . . . . . . . . (2,293) (1,245) (104) 216
Increase (decrease) in accrued expenses and other liabilities. 1,504 (4,955) (2,432) (136)
Payment and other changes in Plan obligations. . . . . . . . . -- 1,041 (2,436) (5,610)
Change in net assets of discontinued operations. . . . . . . . (52) (259) (252) 1,147
----------------- ------------- ---------- ---------

Net cash provided by (used in) operating activities. . . . . 1,313 12,648 (10,064) (5,853)
----------------- ------------- ---------- ---------

Cash flows from investing activities:
Proceeds from sale of property, plant and equipment. . . . . . . . -- 3 522 3,152
Proceeds from sale of assets held for sale . . . . . . . . . . . . -- 581 1,107 417
Purchases of property, plant and equipment . . . . . . . . . . . . (75) (158) (374) (394)
Dividends from unconsolidated affiliate. . . . . . . . . . . . . . -- 272 222 95
Net return of investment in affiliate. . . . . . . . . . . . . . . -- -- -- 3,352
Investment in affiliate. . . . . . . . . . . . . . . . . . . . . . -- (31) (296) (564)
----------------- ------------- ---------- ---------
Net cash provided by (used in) investing activities. . . . . (75) 667 1,181 6,058
----------------- ------------- ---------- ---------

Cash flows from financing activities:
Borrowings under floorplan payable . . . . . . . . . . . . . . . . 9,368 22,382 10,100 6,039
Repayments of floorplan payable. . . . . . . . . . . . . . . . . . (12,843) (21,315) (23,963) (11,433)
Proceeds from long-term debt borrowings. . . . . . . . . . . . . . 214 25 -- --
Principal payments of long-term debt . . . . . . . . . . . . . . . (99) (299) (193) (367)
Exercise of stock options. . . . . . . . . . . . . . . . . . . . . -- -- -- 91
Change in restricted cash. . . . . . . . . . . . . . . . . . . . . (4,563) 2,582 5,453 4,981
----------------- ------------- ---------- ---------
Net cash provided by (used in) financing
activities . . . . . . . . . . . . . . . . . . . . . . . . (7,923) 3,375 (8,603) (689)
----------------- ------------- ---------- ---------

Net increase (decrease) in cash and cash equivalents . . . . . . . . (6,685) 16,690 (17,486) (484)
Cash and cash equivalents at beginning of year . . . . . . . . . . . 21,954 15,269 31,959 14,473
----------------- ------------- ---------- ---------

Cash and cash equivalents at end of year . . . . . . . . . . . . . . $ 15,269 $ 31,959 $ 14,473 $ 13,989
================= ============= ========== =========

Supplemental Cash Flow Information
Income taxes paid. . . . . . . . . . . . . . . . . . . . . . . . . $ 25 $ 296 $ 360 $ 80
Interest paid. . . . . . . . . . . . . . . . . . . . . . . . . . . 233 850 926 263
================= ============= ========== =========


================= ============= ========== =========



See accompanying notes to consolidated financial statements.


F-6

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1) REORGANIZATION (IN 2001) AND BASIS OF REPORTING

REORGANIZATION

On January 11, 2001 (the "Petition Date"), American Homestar Corporation
and Subsidiaries (the "Company") and twenty-one (21) of its subsidiaries filed
separate voluntary petitions for reorganization under Chapter 11 of the United
States Bankruptcy Code ("Chapter 11") in the United States Bankruptcy Court for
the Southern District of Texas (the "Bankruptcy Court"). On August 14, 2001, the
Bankruptcy Court confirmed the Third Amended Joint Plan of Reorganization, (the
"Plan"), of the Company and its subsidiaries. On October 3, 2001, all conditions
required for the effectiveness of the Plan were met, and the Plan became
effective ("Effective Date"), and the Company and its subsidiaries emerged from
bankruptcy. On June 22, 2004 the Bankruptcy Court entered an Order granting our
Motion For Entry Of Final Decrees, closing all 22 of our Chapter 11 cases.

SUMMARY OF PLAN

Under the Plan, the Company maintained ongoing business operations
primarily in Texas, Louisiana and Oklahoma, and conducted sales to independent
dealers in New Mexico, Arkansas and Colorado. The Company continued use of the
manufacturing facilities in North Texas and the operation of approximately 40
retail locations. Moreover, through affiliated entities that were not subject to
the Plan, the Company continued its insurance, financial services and
transportation lines of business.

Treatment of Equity: Under the terms of the Plan, all equity interests in
the Company were cancelled as of the Effective Date, and all holders of
outstanding shares of Company stock, which had previously traded under the
symbols HSTR and HSTRQ, lost all rights to equity interests in and to the
reorganized Company. Under the Plan, the Company has the authority to issue 15
million shares of new Series C common stock and is required to issue 10 million
shares of Series C common stock to its general unsecured creditors. Pursuant to
the exemption set forth in Section 1145 of the Bankruptcy Code, the Company
issued new shares of Series C common stock to persons holding allowed unsecured
claims in the Company's bankruptcy case and shares of Series M common stock to
management under an incentive program. As of July 2, 2004, the Company has
issued 10 million shares of Series C common stock and 67,600 shares of Series M
common stock. The Company also has the authority to issue 7.5 million shares of
Series M common stock to management, 67,500 shares of which had been issued as
of July 2, 2004 and 4,999,900 shares underlie options authorized under the
Company's 2001 Management Incentive Program. Options for 4,932,400 shares have
been approved and granted at an exercise price of $1.35 per share. These options
vest seven years from the date of grant and may vest earlier (up to 20% per
year) if certain annual performance criteria established by the Board of
Directors are met. As of July 2, 2004, options for 67,500 shares of Series M
common stock had been exercised and options to purchase 1,155,600 additional
shares of Series M common stock were vested.

BASIS OF REPORTING

Upon emergence from Chapter 11, the Company adopted the provisions of
Statement of Position No. 90-7, "Financial Reporting by Entities in
Reorganization Under the Bankruptcy Code" ("Fresh-Start Reporting") as
promulgated by the AICPA. Accordingly, all assets and liabilities have been
restated to reflect their reorganization value, which approximates their fair
value at the Effective Date. In addition, the accumulated deficit of the Company
was eliminated and its capital structure was recast in conformity with the Plan,
and the Company has recorded the effects of the Plan and Fresh-Start Reporting
as of September 29, 2001. Activity between September 29, 2001, the date of the
Consolidated Fresh-Start Balance Sheet, and October 3, 2001, the Effective Date
of the Plan, was not material. The adjustment to eliminate the accumulated
deficit totaled $158 million of which $139 million was forgiveness of debt and
$19 million was from Fresh-Start adjustments. The results of operations and cash
flows for the three months ended September 29, 2001 include operations prior to
the Company's emergence from Chapter 11 proceedings, which do not take into
account the effects of Fresh-Start Reporting (the Company being referred to
herein as "Predecessor Company" for periods prior to September 29, 2001). The
results of operations and cash flows for the nine months ended June 28, 2002
include operations subsequent to the Company's emergence from Chapter 11
proceedings and reflect the on-going effects of Fresh-Start Reporting (the
Company being referred to herein as


F-7

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


"Successor Company" for periods subsequent to September 29, 2001). As a result,
the results of operations and cash flows for the twelve months ended June 27,
2003 and July 2, 2004 for the Successor Company are not necessarily comparable
to the results of operations and cash flows for the twelve months ended June 28,
2002, as the earlier period includes three months of Predecessor Company
operations and cash flows, which do not reflect the effects of Fresh-Start
Reporting, and nine months of Successor Company operations and cash flows, which
do reflect the effects of Fresh-Start Reporting.

The reorganization value of the Company's common equity of approximately
$30 million was determined by an independent valuation and financial specialist
after consideration of several factors and by using various valuation methods
including appraisals, cash flow multiples, price/earnings ratios and other
relevant industry information. The reorganization value of the Company has been
allocated to various asset categories pursuant to Fresh-Start accounting
principles.


F-8

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


DEBT DISCHARGE AND FRESH START REPORTING
The effects of the Plan on the Predecessor Company's unaudited balance sheet at
September 29, 2001 were as follows (in thousands, except per share information):



September 29, Debt Fresh-Start Reorganized
2001 Discharge Entries Balance Sheet

ASSETS
Current assets:
Cash and cash equivalents . . . . . . . . . . . . . . . . . . $ 19,767 $ $ (4,453) $ 15,314
Cash - reserved for claims. . . . . . . . . . . . . . . . . . -- 4,453 4,453
Cash - restricted . . . . . . . . . . . . . . . . . . . . . . 8,563 8,563
Accounts receivable - trade, net. . . . . . . . . . . . . . . 2,251 2,251
Accounts receivable - other, net. . . . . . . . . . . . . . . 332 332
Inventories . . . . . . . . . . . . . . . . . . . . . . . . . 25,453 (2,569) 22,884
Prepaid expenses. . . . . . . . . . . . . . . . . . . . . . . 1,201 1,201
Notes receivable. . . . . . . . . . . . . . . . . . . . . . . 285 285
Other current assets. . . . . . . . . . . . . . . . . . . . . 1,076 1,076
-----------------------------------------------------------
Total current assets. . . . . . . . . . . . . . . . . . 58,928 -- (2,569) 56,359
--------------- ----------- ------------- --------------

Other assets. . . . . . . . . . . . . . . . . . . . . . . . . . 383 383
Investments in affiliates, at equity. . . . . . . . . . . . . . 3,037 3,037
Notes receivable. . . . . . . . . . . . . . . . . . . . . . . . 321 321
Property, plant and equipment . . . . . . . . . . . . . . . . . 22,025 (11,562) 10,463
Assets held for sale. . . . . . . . . . . . . . . . . . . . . . 6,043 6,043
-----------------------------------------------------------

$ 90,737 -- $ (14,131) $ 76,606
===========================================================

LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities
Floorplan payable . . . . . . . . . . . . . . . . . . . . . . $ 19,622 $ 19,622
Current installments of notes payable . . . . . . . . . . . . 331 331
Accounts payable. . . . . . . . . . . . . . . . . . . . . . . 2,412 2,412
Accrued salaries and benefits . . . . . . . . . . . . . . . . 825 825
Accrued federal and state taxes payable . . . . . . . . . . . 56 56
Other reserves. . . . . . . . . . . . . . . . . . . . . . . . 2,069 3,073 5,142
Other taxes . . . . . . . . . . . . . . . . . . . . . . . . . 653 653
Warranty reserve. . . . . . . . . . . . . . . . . . . . . . . 2,145 2,145
Customer deposits . . . . . . . . . . . . . . . . . . . . . . 922 922
Accrued other liabilities . . . . . . . . . . . . . . . . . . 3,687 3,687
Deferred income . . . . . . . . . . . . . . . . . . . . . . . 337 337
Liquidation and plan reserve. . . . . . . . . . . . . . . . . -- 1,877 1,877
Claims reserve. . . . . . . . . . . . . . . . . . . . . . . . -- 4,453 4,453
Initial distribution payable. . . . . . . . . . . . . . . . . -- 2,100 2,100
-----------------------------------------------------------
Total current liabilities . . . . . . . . . . . . . . . 33,059 9,626 1,877 44,562
--------------- ----------- ------------- --------------

Notes payable, less current installments. . . . . . . . . . . . 1,149 1,149
Minority interest in consolidated subsidiary. . . . . . . . . . 716 716
Liabilities subject to compromise under reorganization
proceedings. . . . . . . . . . . . . . . . . . . . . . . . . . 148,756 (148,756) --

Shareholders' Equity (Deficit):
Preferred stock, no par value; 5,000,000 shares authorized,
509,167 shares issued and outstanding . . . . . . . . . . . 1,610 (1,610) --
Common stock, $0.05 par value; 50,000,000 shares authorized,
18,423,707 shares issued and outstanding. . . . . . . . . . 921 (921) --
Common stock series C, par value $0.01 (15,000,000 shares
authorized, 10,000,000 shares issued). . . . . . . . . . . -- --
Common stock series M, par value $0.01 (7,500,000 shares
authorized, 100 shares outstanding). . . . . . . . . . . . -- --
Additional paid in capital. . . . . . . . . . . . . . . . . . 62,519 (32,340) 30,179
Accumulated deficit . . . . . . . . . . . . . . . . . . . . . (157,993) 139,130 18,863 --
-----------------------------------------------------------
Total Shareholders' Equity (Deficit). . . . . . . . . . (92,943) (16,008) 30,179
-----------------------------------------------------------
$ 90,737 $ -- $ (14,131) $ 76,606
===========================================================



F-9

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(2) SIGNIFICANT RISKS AND MANAGEMENT'S PLANS

Prior to its emergence from Chapter 11 proceedings on October 3, 2001 (see
Note 1), the Company had incurred significant losses from operations. These
losses stemmed from several factors as a direct or indirect result of growing
industry over-capacity. Steadily declining retail sales of new homes per store
and declining new home orders at the Company's manufacturing facilities
ultimately led to sales levels which were insufficient to cover the fixed costs
of the Company's then national operations. In addition, the Company was called
upon to repurchase significant amounts of inventory from independent dealers,
which gave rise to increased losses of a cyclical nature. The Company was also
experiencing increased debt servicing costs relating to its senior unsecured
debt.

Management believes that the restructuring initiatives completed through
October 3, 2001 and new initiatives since that date have positioned the Company
for a return to profitability in the future.* However, the Company's ability to
attain profitability in the future is dependent upon many factors including, but
not limited to, general economic conditions in the Company's principal market
areas as well as factors which drive housing demand. These include, but are not
limited to, consumer confidence and new job formation. The Company's performance
is further affected by such factors as the availability of alternative housing
(site-constructed homes and apartments), the availability of affordable retail
or mortgage financing and general industry conditions and competition.

(3) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION AND GENERAL

The consolidated financial statements include the accounts of American
Homestar Corporation and its majority-owned subsidiaries. All significant
intercompany balances and transactions have been eliminated in consolidation.
Certain amounts previously reported have been reclassified to conform with the
2004 presentation. The Company also owned a 50% interest in two financing joint
ventures (Homestar 21st, LLC and American Homestar Mortgage, L.P.) and owns a
49.5% interest in Humble Springs, LTD and 114 Starwood Development, LTD, both
land development joint ventures, which are accounted for under the equity method
of accounting.

The Company's fiscal year ends on the Friday closest to June 30. There
were 53 weeks in the fiscal year ended July 2, 2004 and 52 weeks in the fiscal
years ended June 27, 2003 and June 28, 2002.

ACCOUNTING ESTIMATES

The preparation of consolidated financial statements in conformity with
accounting principles generally accepted in the United States requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the consolidated financial statements and the reported amounts of
revenues and expenses during the period. Actual results could differ from those
estimates.

Significant estimates were made to determine the following amounts
reflected on the Company's consolidated balance sheets:

- New home inventory is reflected at lower of cost or market. Management
must estimate the market value of such inventory.

- Property Plant and Equipment, according to provisions for
"Fresh-Start" Reporting, were reflected at their estimated fair market
value at September 29, 2001 and at cost for additions subsequent to
September 29, 2001, less accumulated depreciation for the period
subsequent to September 29, 2001. The determination of periodic
depreciation expense requires an estimate of the remaining useful
lives of each asset.

- Assets Held For Sale are reflected at estimated fair market value.


F-10

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


- Warranty Reserves include an estimate of all future warranty-related
service expenses that will be incurred as to all homes previously
sold, which are still within the one-year warranty period. These
estimates are based on average historical warranty expense per home,
applied to the number of homes that are still under warranty.

- Reserve for future repurchase losses reflects management's estimate of
both repurchase frequency and severity of net losses, related to
agreements with various financial institutions and other credit
sources to repurchase manufacturing homes sold to independent dealers
in the event of a default by the independent dealer or its obligation
to such credit sources. Such estimates are based on historical
experience.

- Liquidation and Plan Reserve reflects management's estimate of all
costs and expenses to be incurred in administering and satisfying plan
obligations as well as the net cost to complete the liquidation of all
non-core operations.

- Claims Reserve reflects management's estimate of the cash required to
satisfy all remaining priority, tax, administrative and convenience
class claims. This reserve does not include the remaining initial
distribution that is reflected in another liability account, has been
escrowed, and is not subject to estimation.

REVENUE RECOGNITION

Retail sales are recognized once full cash payment is received and the home
has been delivered to the customer.

Manufacturing sales to independent dealers and subdivision developers are
recognized as revenue when the following criteria are met:
- there is a financial commitment acceptable to management (e.g. an
approved floorplan source, cash or cashiers check received in advance
or, a firm retail commitment from the dealer);
- the home is completely finished;
- the home is invoiced; and
- the home has been shipped.

The Company also maintains used manufactured home inventory owned by
outside parties and consigned to the Company, for which the Company recognizes a
sales commission when received.

Premiums from credit life insurance policies reinsured by the Company's
credit life subsidiary, Lifestar Reinsurance, Ltd. ("Lifestar"), are recognized
as revenue over the life of the policy term. Premiums are ceded to Lifestar on
an earned basis. Lifestar ceased operations in May 2002.

Agency insurance commissions are recognized when received and acknowledged
by the underwriter as due.

Transportation revenues are recognized after the service has been performed
and invoiced to the customer.

INVENTORIES

Newly manufactured homes are valued at the lower of cost or market, using
the specific identification method. Used manufactured homes are valued at
estimated wholesale prices, not in excess of net realizable value. Raw materials
are valued at the lower of cost or market, using the first-in, first-out method.

PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment, were recorded at cost at June 29, 2001 or,
as required by Fresh-Start Reporting, were reflected at management's estimate of
fair market value at September 29, 2001, and since that date additions are
recorded at cost. Depreciation on property, plant and equipment is provided by
the straight-line method over the


F-11

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


estimated useful lives of the related assets. Leasehold improvements are
amortized using the straight-line method over the useful lives of the
improvements or lease periods, whichever is shorter. The Company has three
manufacturing plants that are not in operation which are classified as assets
held for sale and are reflected at management's estimate of net realizable
value. In August 2004, one of the three non operational plants was sold.

The Company evaluates the recoverability of long-lived assets not held for
sale by measuring the carrying value of the assets against the estimated
undiscounted future cash flows in accordance with SFAS No. 144, which superceded
SFAS No. 121. At the time such evaluations indicate that the undiscounted future
cash flows of certain long-lived assets are not sufficient to recover the
carrying value of such assets, the assets are adjusted to their estimated fair
values. Estimated fair values are determined using the present value of
estimated future cash flows.

INCOME TAXES

Deferred tax assets and liabilities are recognized for the future tax
consequences attributable to differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which such temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that included the enactment date. 'All deferred tax assets (both short
term and long term) have been fully reserved as their realization is contingent
upon future taxable income.

RESERVES FOR FUTURE LOSSES ON CREDIT SALES

The Company makes a current provision for estimated future losses on credit
retail sales where the Company retains risk in the event of customer nonpayment
of installment sales contracts. Typically, the Company's period of exposure to
loss does not exceed the first two installment payments on an individual
contract. The amounts provided for estimated future losses on credit sales are
determined based on the Company's historical loss experience after giving
consideration to current economic conditions. In assessing current loss
experience and economic conditions, management may adjust the reserve for losses
on credit sales related to prior years' installment sales contracts. All
adjustments are recognized currently.

ACCRUED WARRANTY AND SERVICE COSTS

The Company makes a current provision for future service costs associated
with homes sold and for manufacturing defects for a period of one year from the
date of retail sale of the home. The estimated cost of these items is accrued
at the time of sale and is reflected in cost of sales in the consolidated
statements of operations. For the three months ended September 29, 2001, the
nine months ended June 28, 2002 and years ended June 27, 2003 and July 2, 2004,
warranty and service costs were $ 0.7 million, $2.0 million, $2.0 million and
$1.8 million respectively.

ADVERTISING COSTS

Costs incurred in connection with advertising and promotion of the
Company's products are expensed as incurred. For the three months ended
September 29, 2001, the nine months ended June 28, 2002 and years ended June 27,
2003 and July 2, 2004, advertising costs were $.2 million, $.7 million, $1.3
million and $1.3 million, respectively.

EARNINGS PER SHARE

Basic earnings per share is based on the weighted average shares
outstanding without any dilutive effects considered. Diluted earnings per share
reflects dilution from all contingently issuable shares from outstanding
options. Options granted under the Company's 2001 Management Incentive Program
are not reflected in diluted earnings per share as there have been no sales and
no quoted and asked prices for the stock. Per share data for the period
September 29, 2001 has been omitted as the Company was in bankruptcy during
these periods and the


F-12

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


amount does not reflect the current capital structure.

FINANCIAL INSTRUMENTS

Fair value estimates are made at discrete points in time based on relevant
market information. These estimates may be subjective in nature and involve
uncertainties and matters of significant judgment and therefore cannot be
determined with precision. The Company believes that the carrying amounts of
its current assets, current liabilities and long-term debt approximate the fair
value of such items.

CASH EQUIVALENTS

Cash equivalents consist of short-term investments with an original
maturity of three months or less, money market accounts and cash in transit from
financial institutions. Cash in transit from financial institutions presents no
risk to the Company regarding collectibility and is typically received within
two business days of month end.

CONCENTRATION OF CREDIT RISK

The Company maintains cash in several bank accounts which at times exceed
federally insured limits. The Company monitors the financial condition of the
banks where it maintains accounts and has experienced no losses associated with
these accounts.

RECENT ACCOUNTING PRONOUNCEMENTS

In June 2002, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 146 ("SFAS 146"), "Accounting
for Costs Associated with Exit or Disposal Activities." This Statement addresses
financial accounting and reporting for costs associated with exit or disposal
activities and nullifies Emerging Issues Task Force Issue No. 94-3, "Liability
Recognition for Certain Employee Termination Benefits and Other Costs to Exit an
Activity (including Certain Costs Incurred in a Restructuring)." SFAS 146 is
effective for exit or disposal activities initiated after December 31, 2002. The
adoption of SFAS 146 had no impact on our financial condition or results of
operations.

In December 2002, the FASB issued SFAS No. 148, "Accounting for Stock-Based
Compensation-Transition and Disclosure," which amends SFAS 123, "Accounting for
Stock-Based Compensation" to provide alternative methods of transition for a
voluntary change to the fair value based method of accounting for stock-based
compensation. In addition, SFAS 148 amends the disclosure requirements of SFAS
123 to require prominent disclosures in both annual and interim financial
statements about the method of accounting for stock-based employee compensation
and the effect of the method used on reported results. We will continue to
account for stock-based compensation using the intrinsic method as permitted by
SFAS 123 and prominently disclose the additional information required by SFAS
148 in our annual and interim reports.

In January 2003, the FASB issued FASB Interpretation No. FIN 46R,
Consolidation of Variable Interest Entities. This interpretation provides
guidance on the identification of, and financial reporting for, variable
interest entities. Variable interest entities are entities that lack the
characteristics of a controlling financial interest or lack sufficient equity to
finance its activities without additional subordinated financial support. FIN
46R requires a company to consolidate a variable interest entity if that company
is obligated to absorb the majority of the entity's expected losses or entitled
to receive the majority of the entity's residual returns, or both. FIN 46R also
requires disclosures about variable interest entities that a company is not
required to consolidate but in which it has a significant variable interest. FIN
46R is applicable immediately to variable interest entities created after
January 31, 2003. For all variable interest entities created prior to February
1, 2003, FIN 46R is applicable to periods beginning after June 15, 2003. We have
a minority interest in two joint ventures that, by virtue of the other partners'
guarantee of the partnership indebtedness, are variable interest entities. We
are not the primary beneficiary of these variable interest entities and,
accordingly, we use the equity method of accounting for our investment in these
ventures. We do not expect that the adoption of FIN 46R will have a material
effect on our financial position or results of operations.*


F-13

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


In April 2003, the FASB issued SFAS No. 149, Amendment of Statement 133 on
Derivative Instruments and Hedging Activities ("SFAS 149"). SFAS 149 amends and
clarifies the accounting for derivative instruments, including certain
derivative instruments embedded in other contracts, and for hedging activities
under SFAS 133, Accounting for Derivative Instruments and Hedging Activities.
Statement 149 is generally effective for contracts entered into or modified
after June 30, 2003, and for hedging relationships designated after June 30,
2003. The adoption of this statement had no impact on our results of operations
or financial position.

In May 2003, the FASB issued SFAS No. 150, "Accounting for Certain
Financial Instruments with Characteristics of Both Liabilities and Equity." This
statement establishes standards for how an issuer classifies and measures
certain financial instruments with characteristics of both liabilities and
equity. This statement requires an issuer to classify a financial instrument
issued in the form of shares that are mandatorily redeemable-that embodies an
unconditional obligation requiring the issuer to redeem them by transferring its
assets at a specified or determinable date-as a liability. The adoption of SFAS
150 had no impact on our financial condition or results of operations.

In December 2003, the FASB issued SFAS No. 132 Revised (SFAS 132R),
"Employers' Disclosure about Pensions and Other Postretirement Benefits." A
revision of the pronouncement originally issued in 1998, SFAS 132R expands
employers' disclosure requirements for pension and postretirement benefits to
enhance information about plan assets, obligations, benefit payments,
contributions and net benefit cost. SFAS 132R does not change the accounting
requirements for pensions and other postretirement benefits. This statement was
implemented beginning with the fourth quarter of fiscal 2004. The adoption of
SFAS 132R had no impact on our financial condition or results of operations.

(4) REORGANIZATION COSTS

Prior to the Company's emergence from bankruptcy, professional fees and
similar type expenditures directly relating to the Chapter 11 proceedings were
classified as reorganization costs and were expensed as incurred. Reorganization
costs, primarily professional fees, for the three-month period ended September
29, 2001 were $1.4 million. Reorganization costs after emergence from
bankruptcy have been charged against the liquidation and plan reserve liability
established as a result of Fresh-Start Reporting at September 29, 2001.

(5) INVENTORIES

A summary of inventories, net of valuation reserves follows (in thousands):

JUNE 27, JULY 2,
2003 2004
--------- --------
Manufactured homes:
New . . . . . . . . . . . . . . $ 22,620 $ 19,872
Used. . . . . . . . . . . . . . 1,888 1,445
Homesites:
Land. . . . . . . . . . . . . . 891 1,405
Improvements. . . . . . . . . . 2,345 2,488
Furniture and supplies. . . . . . 423 618
Raw materials and work-in-process 1,752 2,642
--------- --------

Total . . . . . . . . . . $ 29,919 $ 28,470
========= ========

Some of the Company's new manufactured homes were pledged as collateral
against its floorplan credit facility (see note 12).


F-14

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(6) PROPERTY, PLANT AND EQUIPMENT

A summary of property, plant and equipment follows (in thousands):



USEFUL JUNE 27, JULY 2,
LIVES 2003 2004
---------- --------- --------

Land . . . . . . . . . . . . . . . . . . . . . - $ 6,821 $ 5,463
Buildings. . . . . . . . . . . . . . . . . . . 5-30 years 2,455 2,036
Machinery and equipment. . . . . . . . . . . . 5-10 years 461 415
Furniture and equipment. . . . . . . . . . . . 5 years 469 577
Vehicles . . . . . . . . . . . . . . . . . . . 3 years 13 13
Leasehold improvements . . . . . . . . . . . . 5-13 years 205 290
--------- --------

Total 10,424 8,794

Less accumulated depreciation and amortization 1,030 1,357
--------- --------
Property, plant and equipment, net $ 9,394 $ 7,437
========= ========


(7) ASSETS HELD FOR SALE

Under the Plan, the Company identified certain non-core assets (principally
idle factories in non-core markets) where there were no current intentions to
reactivate these facilities for future core operations. Management estimates the
fair market value of these assets at June 27, 2003 and July 2, 2004 to be
approximately $3.4 million and $2.9 million, respectively. The Company has
reported these assets as Assets held for sale and is actively seeking to sell or
lease these properties. The Company sold two non-core retail sales centers in
fiscal 2002, two non-core manufacturing plants in fiscal 2003 and one non-core
manufacturing plant in fiscal 2004. Subsequent to the fiscal year ended July 2,
2004, the Company sold a non-core manufacturing facility.

(8) PREPAID EXPENSES, NOTES RECEIVABLE AND OTHER ASSETS

A summary of other assets follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Prepaid expenses . . . . . . . . . . . . . . . . . . . . . . . $ 304 $ 517
Notes receivable . . . . . . . . . . . . . . . . . . . . . . . 513 274
Deposits . . . . . . . . . . . . . . . . . . . . . . . . . . . 405 328
--------- --------

Total. . . . . . . . . . . . . . . . . . . . . . . . . 1,222 1,119

Less current portion . . . . . . . . . . . . . . . . . . . . . 804 959
--------- --------
Prepaid expenses, notes receivable and other assets less
current portion. . . . . . . . . . . . . . . . . . . . $ 418 $ 160
========= ========



F-15

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(9) INCOME TAXES

The provision (benefit) for income taxes related to operations in the
consolidated statements of operations is summarized below (in thousands):



THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER 29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
---------------- ------------- ---------- ---------
PREDECESSOR CO. SUCCESSOR CO.
---------------- ------------------------------------

Federal-current expense (benefit). $ -- $ -- $ -- $ (147)
Federal-deferred expense (benefit) 20 249 282


---------------- ------------- ---------- ---------
20 249 282 (147)
Income tax (provision) benefit
from discontinued operations . . -- (233) (284) (73 )
---------------- ------------- ---------- ---------
Provision (benefit) for income
taxes. . . . . . . . . . . . . . $ 20 $ 16 $ (2) $ (220)
================ ============= ========== =========


The Company files a consolidated return for federal tax purposes;
accordingly, taxes at statutory rates are computed based on earnings before
earnings in affiliates and minority interests. The provision for income taxes
related to operations varied from the amount computed by applying the U.S.
federal statutory rate as a result of the following:



THREE MONTHS NINE MONTHS YEAR YEAR
ENDED ENDED ENDED ENDED
SEPTEMBER 29, JUNE 28, JUNE 27, JULY 2,
2001 2002 2003 2004
--------------- ------------- ---------- ---------
PREDECESSOR CO. SUCCESSOR CO.
-----------------------------------------------------

Computed "expected" tax expense
(benefit) . . . . . . . . . . . $ 6,667 $ 473 $ (663) $ (463)
Nondeductible restructuring cost. 7,779 489 -- --
Federal income tax refund (220)
Other, net. . . . . . . . . . . . 1,443 245 (21) 1197
Increase (decrease) in valuation
allowance . . . . . . . . . . . (15,869) (958) 966 (661)
--------------- ------------- ---------- ---------
20 249 282 (147)
Income tax (provision) benefit
from discontinued operations. . -- (233) (284) (73)
--------------- ------------- ---------- ---------
Provision (benefit) for income
taxes . . . . . . . . . . . . . $ 20 $ 16 $ (2) $ (220)
=============== ============= ========== =========


The Job Creation and Worker Assistance Act of 2002 extended the loss carry
back period for losses generated in fiscal 2001 and 2002. Accordingly, the
Company was eligible for a refund of federal income taxes paid in fiscal years
1997 and 1998. During the year ended June 28, 2002, the Company received such
refund of approximately $18.4 million. The tax refund has been reflected in the
equity section of the Consolidated Balance Sheet in accordance with Fresh-Start
accounting as an addition to Additional paid-in capital. The Company's remaining
net operating loss carry forward from the year June 28, 2002 was offset entirely
by income from discharge of indebtedness as a result of the Company's
reorganization.

During the year ended July 2, 2004, the Company received an income tax
refund of $0.2 million.


F-16

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities are presented
below (in thousands):



JUNE 27, JULY 2,
2003 2004
---------- ---------

Current deferred tax assets:
Uniform capitalization of interest . . . . . . . . . . $ 62 $ 57
Inventory reserve. . . . . . . . . . . . . . . . . . . 160 505
Allowance for doubtful accounts. . . . . . . . . . . . 235 86
Liabilities not deductible until paid. . . . . . . . . 2,034 1065
---------- ---------
Total before valuation allowance . . . . . . . . . . . 2,491 1,713
Valuation allowance. . . . . . . . . . . . . . . . . . (2,491) (1713)
---------- ---------
Current deferred tax assets. . . . . . . . . . . $ -- $ --
========== =========

Noncurrent deferred tax assets (liabilities):
Goodwill amortization and write-offs . . . . . . . . . $ 12,940 $ 11,367
Plant and equipment, principally due to differences in
depreciation and estimated costs to dispose of
manufacturing facilities . . . . . . . . . . . . . . 9,066 5,452
Impairment of assets . . . . . . . . . . . . . . . . . -- --
Net operating loss carry forward . . . . . . . . . . . 5,468 10,772
---------- ---------
Total before valuation allowance . . . . . . . . . . . 27,474 27,591
Valuation allowance. . . . . . . . . . . . . . . . . . (27,474) (27,591)
---------- ---------
Noncurrent deferred tax assets, net. . . . . . . $ -- $ --
========== =========


At July 2, 2004, the Company had a net operating loss carryforward of $30.8
million to offset future taxable income. The net operating loss carryforward
will expire through June 2024.

In assessing the realizability of deferred income tax assets, the Company
considers whether that it is more likely than not that some portion or all of
the deferred income tax assets will not be realized. The ultimate realization
of deferred income tax assets is dependent upon the generation of future taxable
income during the periods in which those temporary differences and the net
operating loss become deductible. Due to the recent historical operating
results of the Company, management is unable to conclude on a more likely than
not basis that all deferred income tax assets generated through operating losses
through July 2, 2004 will be realized. Accordingly, the Company has recognized
a full valuation allowance to reduce the net deferred tax asset to an amount
that management believes will more likely than not be realized.


F-17

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(10) DISCONTINUED OPERATIONS

On February 25, 2004, the Company sold its 51% interest in Roadmasters
Transport Company, Inc. ("Roadmasters") to Roadmasters for approximately $1.4
million, which was slightly more than the carrying value of the Company's
investment in Roadmasters. Concurrent with the sale, the Company entered into a
three-year transportation agreement with Roadmasters under which Roadmasters
will continue to provide transportation services to the Company at competitive
rates. Summary unaudited information for Roadmasters, as of and for the periods
indicated, is as follows (in thousands):



YEAR ENDED YEAR ENDED
JUNE 27, JULY 2,
2003 2004
----------- ------------

Total assets . . . . $ 2,911 $ --
=========== ===========

Total liabilities. . $ 1,764 $ --
Shareholders' equity $ 1,147 $ --
=========== ===========

Total revenues . . . $ 18,117 $ 12,436
Net Income . . . . . $ 495 $ 136
=========== ===========



(11) INVESTMENT IN AFFILIATED COMPANIES

Homestar 21, LLC ("Homestar 21") is 50% owned by the Company and 50% owned
by 21st Mortgage, a company not affiliated with the Company. Homestar 21 is a
finance company that specializes in providing chattel and land/home financing to
the Company's customers. The Company accounts for its investment in Homestar 21
using the equity method. The Company invested $2.4 million in Homestar 21
during fiscal 2000.

On March 23, 2004, the Company and Homestar 21 entered into an agreement to
dissolve Homestar 21. As a liquidating dividend, the Company and 21st Mortgage
each received approximately $3.2 million, which was slightly more than the
carrying value of its investment. Concurrent with the dissolution of Homestar
21, the Company entered into an Origination Fee Agreement with 21st Mortgage
which provides the Company the opportunity to earn origination fees on certain
new loans in the future as the Company meets quarterly sales targets as to the
sale of 21st Mortgage repossessions. Summary financial information for Homestar
21, derived from the audited financial statements of 21st Mortgage, as of the
periods indicated follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- ---------

Total assets . . . . $ 7,110 $ --
========= =========

Total liabilities. . $ 191 $ --
Shareholders' equity $ 6,919 $ --
========= =========

Total revenues . . . $ 3,119 $ 1,584
Net income . . . . . $ 1,016 $ (298)
========= =========


In May 2002, the Company invested $31,500 to provide one-half of the
initial capitalization of American Homestar Mortgage, L.P. ("Former Homestar
Mortgage"), a joint venture owned 50% by the Company and 50% by Home Loan
Corporation ("Home Loan"), a Company not affiliated with the Company. The Former
Homestar Mortgage operated as a mortgage broker/loan originator for ultimate
placement with Home Loan and other mortgage banks. In July 2003 the Company
reached agreement with Home Loan to cease operations effective July 31, 2003.


F-18

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The Former Homestar Mortgage has ceased operations and liquidated all assets.
The Company accounts for its investment in the Former Homestar Mortgage using
the equity method. Summary of unaudited financial information for the Former
Homestar Mortgage as of and for the period indicated, is as follows (in
thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Total assets. . . $ 263 $ --
========= ========

Total liabilities $ 5 $ --
Owners' equity. . $ 258 $ --
========= ========

Total revenues. . $ 544 $ 137
Net income. . . . $ 195 $ 17
========= ========


In March 2003, we invested $50 for a 49.5% interest in Humble Springs, LTD,
a land development joint venture. The other partners in the venture are a land
development company and certain of its affiliates, none of which are affiliated
with American Homestar. Under the terms of the partnership agreement, the land
developer agreed to guarantee all debt of the partnership and we agreed to
provide for the cash needs of the venture (to a maximum of $547,000) in the form
of additional capital contributions for which we will receive a preferred return
upon completion of the development project. As of July 2, 2004 American
Homestar has made additional capital contributions of approximately $329,000.
In the event of a net cash loss to the partnership, the other partners have
agreed to reimburse American Homestar for their proportionate share of the
additional capital contributions and the accrued preferred return. Also under
the terms of our partnership agreement we have the right, but not the
obligation, to cure any loan defaults of the partnership. In such case, we
would assume the other partners' ownership interests.

By virtue of the other partners' guarantee of the partnership indebtedness,
Humble Springs LTD is a variable interest entity. Given the proportional
sharing of net cash losses, if any, based on ownership percentages, we are not
the primary beneficiary of this variable interest entity. Accordingly, we use
the equity method of accounting for our investment in Humble Springs. Summary
unaudited financial information for Humble Springs, LTD, as of and for the
periods indicated is as follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Total assets. . . $ 783 $ 817
========= ========

Total liabilities $ 487 $ 488
Owners' equity. . $ 296 $ 329
========= ========

Total revenues. . $ -- $ --
Net income. . . . $ -- $ --
========= ========


In January 2004, we invested $50 for a 49.5% interest in 114 Starwood
Development, LTD, a land development joint venture. The other partners in the
venture are a land development company and certain of its affiliates, none of
which are affiliated with American Homestar. Under the terms of the partnership
agreement, the land developer agreed to guarantee all debt of the partnership
and we agreed to provide for the cash needs ot the venture (to a maximum of
$500,000) in the form of additional capital contributions for which we will
receive a preferred return upon completion of the development project. As of
July 2, 2004 American Homestar has made additional capital contributions of
approximately $499,000. In the event of a net cash loss to the partnership, the
other partners have agreed to reimburse American Homestar for their
proportionate share of the additional capital contributions and the accrued
preferred return. Also under the terms of our partnership agreement we have the
right, but not the obligation, to cure any loan defaults of the partnership. In
such case, we would assume the other partners'


F-19

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


ownership interests.

By virtue of the other partners' guarantee of the partnership indebtedness,
114 Starwood Development, LTD is a variable interest entity. Given the
proportional sharing of net cash losses, if any, based on ownership percentages,
we are not the primary beneficiary of this variable interest entity.
Accordingly, we use the equity method of accounting for our investment in
Starwood. Summary unaudited financial information for 114 Starwood Development,
LTD, as of and for the periods indicated is as follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- ---------

Total assets. . . $ -- $ 3,142
========= =========

Total liabilities $ -- $ 2,644
Owners' equity. . $ -- $ 498
========= =========

Total revenues. . $ -- $ 82
Net income. . . . $ -- $ (1)
========= =========


In April 2004, we invested $31,500 to provide one-half of the initial
capitalization of a new entity also named American Homestar Mortgage, L.L.P.
("Homestar Mortgage") which is a joint venture that is owned 50% by us and 50%
by Community Home Loan LLC, a company not affiliated with us. Homestar Mortgage
is currently in the process of obtaining licenses necessary to operate as a
mortgage broker/loan originator. The Company accounts for its investment in
Homestar Mortgage using the equity method. Summary unaudited financial
information for Homestar Mortgage, as of and for the periods indicated is as
follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Total assets. . . $ -- $ 63
========= ========

Total liabilities $ -- $ --
Owners' equity. . $ -- $ 63
========= ========

Total revenues. . $ -- $ --
Net income. . . . $ -- $ --
========= ========



(12) NOTES AND FLOORPLAN PAYABLE

On October 3, 2001, the Company entered into a floorplan credit facility
with Associates Housing Financial LLC ("Associates") to finance the purchase of
its display models and inventory homes. The balance outstanding at June 27, 2003
was $6.8 million and the credit facility was paid in full and retired on March
30, 2004.

On March 15, 2004 the Company received a commitment for a new inventory
financing (floorplan) credit facility through 21st Mortgage Corporation. The
total credit line is $15 million although maximum borrowings, at any time, are
subject to a borrowing base calculation based on the age of the inventory used
as collateral. Advances under this line bear interest at the greater of prime
plus 1% per annum or 7% per annum. This credit facility is secured by some of
the Company's new home inventory.


F-20

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


Amounts due under the floorplan credit facilities are as follow (in
thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Floorplan payable $ 6,826 $ 1,430
========= ========


A summary of notes payable, all to non-financial institutions unless
otherwise noted, with no covenants is as follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Notes payable in monthly installment, including interest of 10.0% due
through August 2008; secured by real property. . . . . . . . . . . . . . 276 0
Note payable in monthly installments, including interest of 10.0% due
through November 2010; secured by real property. . . . . . . . . . . . . 121 109
Note payable in monthly installments, including interest of 10.0%, due
through September 2007; secured by real property . . . . . . . . . . . . 90 0
Note payable to an individual and a financial institution in monthly
installments, including interest of 9.5%, due through July 2012; secured
by real property . . . . . . . . . . . . . . . . . . . . . . . . . . . . 85 96
--------- --------
Total. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 572 $ 205
Less current installments. . . . . . . . . . . . . . . . . . . . . . . . . 70 18
--------- --------
Notes payable, less current installments . . . . . . . . . . . . . $ 502 $ 187
========= ========


The aggregate maturities of notes payable for each of the five years and
thereafter as of to July 2, 2004 are as follows (in thousands):


2005 . . . . . . . . $ 18
2006 . . . . . . . . 20
2007 . . . . . . . . 22
2008 . . . . . . . . 24
2009 . . . . . . . . 27
Thereafter . . . . . 94
----
$205
====


F-21

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(13) Other Current Liabilities

A summary of other current liabilities follows (in thousands):



JUNE 27, JULY 2,
2003 2004
--------- --------

Accrued salaries and benefits. . . . . . . . . . . . . . . $ 461 $ 525
Other taxes. . . . . . . . . . . . . . . . . . . . . . . . 895 794
Accrued transport, installation and site improvement costs 671 895
Customer deposits. . . . . . . . . . . . . . . . . . . . . 1,083 633
Deferred income. . . . . . . . . . . . . . . . . . . . . . 598 440
Other current liabilities. . . . . . . . . . . . . . . . . 906 1,226
--------- --------

Total. . . . . . . . . . . . . . . . . . . . . . . $ 4,614 $ 4,513
========= ========


(14) STOCKHOLDERS' EQUITY

Under the terms of the Plan, all equity interests in the Company were
cancelled as of the Effective Date, and all holders of outstanding shares of
Company stock, which had previously traded under the symbols HSTR and HSTRQ,
lost all rights to equity interests in and to the reorganized Company. Under
the Plan, the Company has the authority to issue 15 million shares of new Series
C common stock and is required to issue 10 million shares of Series C common
stock to its general unsecured creditors. Pursuant to the exemption set forth
in Section 1145 of the Bankruptcy Code, the Company issued new shares of Series
C common stock to persons holding allowed unsecured claims in the Company's
bankruptcy case and shares of Series M common stock to management under an
incentive program. The Company has issued 10 million shares of Series C common
stock and 67,600 shares of Series M common stock. The Company also has the
authority to issue 7.5 million shares of Series M common stock to management,
100 shares of which had been issued as of June 28, 2002 and June 27, 2003; as of
July 2, 2004 67,600 shares had been issued and 4,932,400 shares underlie options
authorized under the Company's 2001 Management Incentive Program. At July 2,
2004, options for 4,874,900 shares were approved and granted at an exercise
price of $1.35 per share. These options vest seven years from the date of grant
and may vest earlier (up to 20% per year) if certain annual performance criteria
established by the Board of Directors are met. As of July 2, 2004, options for
67,500 shares had been exercised and options to purchase 1,155,600 additional
shares were vested.

Activity under the Stock Option Plan was as follows:



WEIGHTED
AVERAGE
OUTSTANDING EXERCISE
OPTIONS PRICE

Balance, June 30, 2001 . 0 --
Granted under the plan 4,949,900 $ 1.35
------------ ---------
Balance, June 28, 2002 . 4,949,900 1.35
Granted under the plan 50,000 1.35
Canceled . . . . . . . (100,000) 1.35
------------ ---------
Balance, June 27, 2003 . 4,899,900 1.35
Granted under the plan 327,500 1.35
Canceled . . . . . . . (285,000) 1.35
Exercised. . . . . . . (67,500) 1.35
------------ ---------

Balance, July 2, 2004. . 4,874,900 1.35
============ =========



F-22

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


The Company accounts for grants to employees and directors under the
provisions of APB Opinion No. 25 and related interpretations. Had compensation
expense for the Plan been determined based upon the fair value method as
prescribed in SFAS No. 123, the net income (loss) would have changed to the
following pro Forma amounts for the years ended June 28, 2002, June 27, 2003 and
July 2, 2004, respectively.



YEAR ENDED YEAR ENDED YEAR ENDED
JUNE 28, JUNE 27, JULY 2,
2002 2003 2004
------------ ------------ ------------

Net income (loss), as reported. . . . . . . . $ 1,264 $ (1,814) $ (1,148)
Deduct: total stock-based employee
Compensation expense determined under
fair value based method for all awards, net
of related tax effects. . . . . . . . . . . (255) (174) (272)
------------ ------------ ------------

Net income (loss), pro forma. . . . . . . . . $ 1,009 $ (1,988) $ (1,420)
============ ============ ============

Earnings per share
As reported . . . . . . . . . . . . . . . . $ 0.13 $ (0.18) $ (0.12)
Pro forma . . . . . . . . . . . . . . . . . 0.10 (0.20) (0.14)


At July 2, 2004, the Company had 4,874,900 stock options outstanding at an
exercise price of $1.35 per share with a weighted average of 6.4 remaining
years contractual life.

The fair value of stock options granted in 2002, 2003 and 2004 were
estimated on the date of grant using the "minimum value" method as the stock was
not trading during the years ended June 28, 2002 and June 27, 2003. The
Company's common equity stock was restricted from trading through April 11,
2004. Since April 11, 2004, there have been very sporadic offers to buy or sell
and only one trade of the Company's stock on the Over-the-Counter "pink sheets"
exchange. The Company does not consider this very limited activity sufficient to
set a value for the stock. The weighted average fair values and related
assumptions were:

Weighted average fair value . . . . . . $ 1.35
Market interest rate. . . . . . . . . . . 4.35%

(15) RELATED PARTY BALANCES AND TRANSACTIONS

MOAMCO Properties, Inc. (MOAMCO), an entity owned by the Company's Chief
Executive Officer, owns and leases to the Company, under operating leases, land,
improvements and buildings related to one sales centers at September 29, 2001
and two sales centers at June 28, 2002, June 27, 2003 and July 2, 2004. During
the three months ended September 29, 2001, nine months ended June 28, 2002 and
the years ended June 27, 2003 and July 2, 2004, the Company paid MOAMCO
approximately $22,000, $67,000, $79,000 and $78,000, respectively, for these
operating leases (see note 16).

(16) COMMITMENTS AND CONTINGENCIES

REPURCHASE AGREEMENTS

The Company has entered into repurchase agreements with various financial
institutions and other credit sources pursuant to which the Company has agreed,
under certain circumstances, to repurchase manufactured homes sold to
independent dealers in the event of a default by such independent dealer on its
obligation to such credit sources. Under the terms of such repurchase
agreements, the Company agrees to repurchase manufactured homes at declining
prices over the periods of the agreements (which generally range from 18 to 24
months).


F-23

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


While repurchase activity is very sporadic and cyclical, the Company
provides for anticipated repurchase loses. At June 27, 2003 and July 2, 2004,
the Company was at risk to repurchase approximately $1.2 million and $1.2
million of manufactured homes respectively, and has provided for estimated net
repurchase losses at approximately $0.2 million at June 27, 2003 and
approximately $0.1 million at July 2, 2004.

LEGAL MATTERS

On the Effective Date of the Plan, most pending claims were discharged and
an injunction was issued barring any future claims arising from events that
occurred prior to October 3, 2001. In a few cases, litigation has been
reinstated solely for the purpose of determining the amount of a general
unsecured claim against the Company or a claim to be paid by the Company's
insurers. Since the Effective Date, there are no other pending legal
proceedings, except for routine litigation incidental to the business, which
management believes is not material to its business or financial condition.*

SAVINGS PLAN

The Company has adopted the American Homestar Corporation 401(k) Retirement
Plan (the "Savings Plan") whereby all employees of the Company who have
completed six months of service and have reached the age of twenty and one-half
are eligible to participate in the Savings Plan. A Plan Administrator appointed
by the Company administers the Savings Plan. Eligible employees may contribute
a portion of their annual compensation up to the legal maximum established by
the Internal Revenue Service for each plan year. No employee contributions are
invested in securities issued by the Company or its subsidiary companies. The
Company has made no contributions to the Savings Plan in fiscal years 2002, 2003
or 2004.

WORKERS COMPENSATION LIABILITY

The Company has rejected the insurance coverage provided by the Texas
Workers' Compensation Act. While the Company maintains excess indemnity
insurance, the Company's portion of self-insured retention is $250,000 per
occurrence. Management, in assessing loss experience, adjusts its reserve for
losses through periodic provisions. In states other than Texas, the Company is
insured for workers compensation.

LEASES

The Company is obligated under various noncancelable operating lease
agreements with varying monthly payments and varying expiration dates through
March, 2007. Rental expense under operating leases for the three months ended
September 29, 2001, the nine months ended June 28, 2002 and the years ended June
27, 2003 and July 2, 2004 were approximately $410,000, $1,472,000, $1,817,000
and $2,074,000, respectively.

Aggregate annual rental payments due to independent and related parties, on
future lease commitments at July 2, 2004 were as follows (in thousands):



AMOUNTS DUE AMOUNTS DUE TOTAL LEASE
INDEPENDENT PARTIES RELATED PARTIES COMMITMENTS
-------------------- ---------------- ------------

2005 . . . $ 1,122 $ 74 $ 1,196
2006 . . . 340 -- 340
2007 . . . 99 -- 99
2008 . . . -- -- --
2009 . . . -- -- --
Thereafter -- -- --
-------------------- ---------------- ------------
$ 1,561 $ 74 $ 1,635
==================== ================ ============



F-24

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(17) BUSINESS SEGMENTS

The Company operates primarily in three business segments - (i) retail
sales; (ii) manufacturing; (iii) insurance; and (iv) corporate. The following
table summarizes, for the periods indicated, information about these segments
(in thousands):



ADJUSTMENTS/
RETAIL MANUFACTURING INSURANCE CORPORATE ELIMINATIONS TOTAL
-------- -------------- ---------- ----------- -------------- --------

THREE MONTHS ENDED SEPTEMBER 29, 2001

Revenues from external customers. . . . . $18,969 $ 2,138 $ 2,308 $ 437 $ -- $23,852
Intersegment revenues . . . . . . . . . . -- 9,616 -- -- (9,616) --
Interest expense. . . . . . . . . . . . . 214 -- -- -- -- 214
Depreciation and amortization . . . . . . 445 274 1 28 -- 748
Segment profit (loss) before income taxes
and earnings inaffiliates . . . . . . . (712) 356 196 (544) 344 (360)
Segment assets. . . . . . . . . . . . . . 32,810 26,676 2,568 40,146 (25,594) 76,606
Expenditures for segment assets . . . . . -- 42 -- 34 -- 76

NINE MONTHS ENDED JUNE 28, 2002

Revenues from external customers. . . . . $58,022 $ 6,212 $ 5,040 $ 1,401 $ -- $70,675
Intersegment revenues . . . . . . . . . . -- 33,059 -- -- (33,059) --
Interest expense. . . . . . . . . . . . . 824 1 -- -- -- 825
Depreciation and amortization . . . . . . 208 181 4 55 -- 448
Segment profit (loss) before income taxes
and earnings in a affiliates. . . . . . 48 3,368 753 (2,660) (896) 613
Segment assets. . . . . . . . . . . . . . 35,749 27,020 832 60,359 (31,211) 92,749
Expenditures for segment assets . . . . . 113 6 -- 36 -- 155


YEAR ENDED JUNE 27, 2003

Revenues from external customers. . . . . $59,188 $ 11,621 $ 1,316 $ 1,897 $ -- $74,022
Intersegment revenues . . . . . . . . . . 0 30,613 -- -- (30,613) --
Interest expense. . . . . . . . . . . . . 955 -- -- -- -- 955
Depreciation and amortization . . . . . . 292 245 8 97 -- 642
Segment profit (loss) before income taxes
and earnings in a affiliates. . . . . . (2,834) 3,664 507 (3,772) (238) (2,674)
Segment assets. . . . . . . . . . . . . . 25,753 23,971 1,291 58,218 (38,297) 70,935
Expenditures for segment assets . . . . . 219 38 -- 150 -- 407


YEAR ENDED JULY 2, 2004

Revenues from external customers. . . . . $55,815 $ 13,292 $ 1,516 $ 1,786 $ -- $72,409
Intersegment revenues . . . . . . . . . . -- 28,065 -- -- (28,065) --
Interest expense. . . . . . . . . . . . . 268 -- -- -- -- 268
Depreciation and amortization . . . . . . 266 218 4 37 -- 525
Segment profit (loss) before income taxes
and earnings in a affiliates. . . . . . (4,408) 4,801 647 (2,560) 157 (1,363)
Segment assets. . . . . . . . . . . . . . 18,983 23,466 874 49,520 (36,021) 56,822
Expenditures for segment assets . . . . . 323 49 6 16 -- 394


Intersegment revenues are primarily sales by the manufacturing segment to
the retail segment and are transferred at market price. Earnings in affiliates
in the consolidated statements of operations relates to the financial services
segment. The adjustment to intersegment revenue is made to eliminate
intercompany sales between the manufacturing and retail segments. The segment
assets adjustment is primarily made up of an adjustment to eliminate
subsidiary's equity at the corporate level and the elimination of intercompany
receivables.


F-25

AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(18) SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

The following presents a summary of the unaudited quarterly financial
information for the years ended June 28, 2002, June 27, 2003 and July 2, 2004
(in thousands):



FIRST SECOND THIRD FOURTH
QUARTER QUARTER QUARTER QUARTER TOTAL
----------------- --------- ----------- ------------- ---------
(IN THOUSANDS, EXCEPT PER SHARE AMOUNTS)
2002 PREDECESSOR CO. SUCCESSOR CO.
- ---------------------------- ----------------- ------------------------------------------------

Revenues . . . . . . . . . $ 23,852 $ 26,132 $ 21,668 $ 22,875 $ 94,527
Operating income (loss). . (235) 1,026 (127) 294 958
Net income (loss). . . . . 156,377 (1) 981 (104) 387 157,641
Earnings (loss) per
share-basic and diluted N/A $ 0.10 $ (0.01) $ 0.04 $ 0.13 (2)


2003 SUCCESSOR CO.
-------------------------------------------------------------------

Revenues . . . . . . . . . $ 19,370 $ 17,104 $ 21,066 $ 16,482 $ 74,022
Operating income (loss). . (620) (991) (585) 114 (2,082)
Net income (loss). . . . . (455) (1,169) (455) 265 (1,814)
Loss per share-basic
and diluted. . . . . . . $ (0.05) $ (0.12) $ (0.05) $ 0.03 $ (0.18)

2004
Revenues . . . . . . . . . $ 19,613 $ 15,513 $ 17,107 $ 20,176 $ 72,409
Operating income (loss). . (628) (1,534) 355 (724) (2,531)
Net income (loss). . . . . (627) (910) 218 170 (1,148)
Loss per share-basic
and diluted. . . . . . . $ (0.06) $ (0.09) $ 0.02 $ 0.01 $ (0.12)


______________________
(1) Includes Fresh-Start adjustment gain of $19 million and extraordinary gain
of $139 million related to debt forgiveness

(2) Based on net income of $1.3 million for nine month period ended June 28,
2002

(19) SUBSEQUENT EVENTS

In July 2004 the Company acquired 20,233 shares of Series C common stock
previously issued to a general unsecured creditor as part of the resolution of a
dispute. These shares are currently held in treasury. In addition, another
Series C shareholder voluntarily returned 1,133 shares to the Company. Those
shares were canceled.

In July 2004 we sold our former manufacturing facility in Pendleton, Oregon
(classified as assets held for sale) for $2.5 million. A gain of approximately
$0.4 million was recognized on the sale of the facility.


F-26



AMERICAN HOMESTAR CORPORATION AND SUBSIDIARIES SCHEDULE II

VALUATION AND QUALIFYING ACCOUNTS
(IN THOUSANDS)


ADDITIONS
--------------------------------
BALANCE AT CHARGED TO CHARGED TO BALANCE AT
BEGINNING COSTS AND OTHER END OF
DESCRIPTION YEAR EXPENSES ACCOUNTS OTHER DEDUCTIONS YEAR
- ----------------------------------------- ----------- ----------- ------ ------------ -----------

Three months ended
September 29, 2001
Warranty and service costs $ 2,635 $ 678 $ -- $ -- $ 1,168 $ 2,145
Reorganization costs . . . $ 3,404 $ -- $ -- $ -- $ 1,527 $ 1,877

Nine months ended June 28,
2002
Warranty and service costs $ 2,145 $ 2,016 $ -- $ -- $ 2,343 $ 1,818
Reorganization costs . . . $ 1,877 $ -- $ -- $ -- $ (1,749) $ 3,626

Year ended June 27, 2003
Warranty and service costs $ 1,818 $ 2,024 $ -- $ -- $ 1,893 $ 1,687
Reorganization costs . . . $ 3,626 $ -- $ -- $ -- $ 2,357 $ 1,269

Year ended July 2, 2004
Warranty and service costs $ 1,687 $ 1,820 $ -- $ -- $ 1,786 $ 1,653
Reorganization costs . . . $ 1,269 $ -- $ -- $ -- $ (994) $ 275



F-27



EXHIBIT INDEX


2.1 Debtors' Third Amended and Restated Plan of Reorganization (Incorporated by reference to Exhibit
99.2 to the Company's Current Report on Form 8-K filed on January 8, 2002)

3.1 Amended and Restated Articles of Incorporation of the Company (Incorporated by reference to Exhibit
3.1 to the Company's Quarterly Report on Form 10-Q filed on May 10, 2002)

3.2 Amended and Restated Bylaws of the Company (Incorporated by reference to Exhibit 3.1 to the
Company's Quarterly Report on Form 10-Q filed on May 10, 2002)

3.3 Charter for the Audit Committee of the Company, dated September 19, 2001 (Incorporated by reference
to the Company's Annual Report on Form 10-K filed on September 24, 2002)

3.4 Charter for the Compensation Committee of the Company, dated September 18, 2001 (Incorporated by
reference to the Company's Annual Report on Form 10-K filed on September 24, 2002)

3.5 Charter for the Audit Committee of the Company, Amended and Restated as of April 20, 2004
(Incorporated by reference to the Company's Proxy Statement filed on September 16, 2004)

10.1 Employment Agreement, effective as of October 3, 2001, by and between the Company and Finis F.
Teeter (Incorporated by reference to the Company's Annual Report on Form 10-K filed on September
24, 2002)

10.2 American Homestar Corporation 2001 Management Incentive Program, effective as of October 3, 2001
(Incorporated by reference to the Company's Annual Report on Form 10-K filed on September 24,
2002)

10.3 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Finis F. Teeter (Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 24, 2002)

10.4 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Craig A. Reynolds (Incorporated by reference to the Company's Annual Report on Form 10-K filed
on September 24, 2002)

10.5 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Charles N. Carney, Jr. (Incorporated by reference to the Company's Annual Report on Form 10-K
filed on September 24, 2002)

10.6 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and James J. Fallon (Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 24, 2002)

10.7 Non-Qualified Stock Option Agreement, effective as of October 3, 2002, by and between the Company
and Jackie Holland(Incorporated by reference to the Company's Annual Report on Form 10-K filed on
September 24, 2003)

10.8* Agreement of Limited Partnership of Humble Springs Ltd.

10.9* Agreement of Limited Partnership of 114 Starwood Development Ltd.


14.1 American Homestar Corporation Code of Business Conduct and Ethics, adopted on December 17, 2002
(Incorporated by reference to the Company's Quarterly Report on Form 10-Q filed on May 2, 2003)

16.1 Letter Regarding Change in Certifying Accountant (Incorporated by reference to Exhibit 16.1 to the
Company's Current Report on Form 8-K filed on January 25, 2002)

21.1* Subsidiaries of American Homestar Corporation



31.1* Certification pursuant to Rule 13a-14(a) (17 CFR 240.13a-14(a)) for Finis F. Teeter, Chief Executive
Officer of the Company.

31.2* Certification pursuant to Rule 13a-14(a) (17 CFR 240.13a-14(a)) for Craig A. Reynolds, Chief
Financial Officer

32.1** Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-
Oxley Act of 2002 for Finis F. Teeter, Chief Executive Officer, and Craig A. Reynolds, Chief Financial
Officer of the Company.



_____________
* Filed herewith
** Furnished herewith