<PAGE>   1
   
                                    FORM 10-Q/A
    

                     U.S. Securities and Exchange Commission
                             Washington, D.C. 20549

                                   (Mark One)

(X)   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the quarterly period ended MARCH 31, 1997

( )   TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT For the
      transition period from ____________ to ___________.

                         Commission file number 0-25634

                   AMERICAN ARCHITECTURAL PRODUCTS CORPORATION
           (Exact name of business issuer as specified in its charter)

                                    DELAWARE
          (State or other jurisdiction of incorporation or organization

               (IRS Employer Identification No.)       87-0365268

   
                           755 Boardman-Canfield Road
                         South Bridge Executive Center
                                Building G West
                              Boardman, Ohio 44512

                                 (330) 965-9910
    

                            Forte Computer Easy, Inc.
        (Former name, former address and former fiscal year, if changed since
        last report)

        Check whether the issuer (1) filed all reports required to be filed by
        Section 13 or 15(d) of the Exchange Act during the past 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


<PAGE>   2
        past 90 days. Yes (X)       No

        State the number of shares outstanding of each of the issuer's classes
        of common equity, as of the latest practicable date:

        Common stock, $.001 par value, 4,860,579  shares outstanding at
        March 31, 1997

        Series A Convertible Preferred Stock, $.01 par value (which is
        convertible into common stock), 1,000,000 shares outstanding at 
        March 31, 1997
<PAGE>   3



   
                   AMERICAN ARCHITECTURAL PRODUCTS CORPORATION
                                    FORM 10-Q/A
                                      INDEX
    


                                                               Page
Part I  FINANCIAL INFORMATION

Item 1. Financial Statements
        American Architectural Products Corporation
            - For the three months ended March 31, 1997         1-6
        Eagle Window & Door, Inc. and Subsidiaries
        and Taylor Building Products Company
             - For the three months ended March 31, 1996       7-10
        Mallyclad Corp. and Vyn-L Corporation
             - For the three months ended February 28, 1996   11-14


Item 2. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                   15-18

Part II OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K                         19

Signatures                                                       20

<PAGE>   4

                        PART I - FINANCIAL INFORMATION

ITEM 1   FINANCIAL STATEMENTS

AMERICAN ARCHITECTURAL PRODUCTS CORPORATION
CONSOLIDATED BALANCE SHEETS
                                                                  

   
<TABLE>
<CAPTION>
                                     ASSETS                        UNAUDITED
                                                                MARCH 31, 1997        DECEMBER 31, 1996
                                                                --------------        -----------------
<S>                                                             <C>                       <C>
CURRENT ASSETS:
   Cash                                                           $   635,533             $   964,062
   Accounts receivable, net                                         7,241,255               6,302,694
   Inventories                                                     12,149,696              10,971,144
   Prepaid expenses and other current assets                        1,447,751               1,128,151
                                                                  -----------             -----------
      Total Current Assets                                         21,474,235              19,366,051

NONCURRENT ASSETS:
   Cost in excess of net assets acquired, net of amortization       6,787,359               6,850,059
   Property, plant & equipment, net                                14,831,610              13,963,844
   Deposits and other assets                                          499,316                 388,937
                                                                  -----------             -----------
      Total Noncurrent Assets                                      22,118,285              21,202,840
                                                                  -----------             -----------
Total Assets                                                      $43,592,520             $40,568,891
                                                                  ===========             ===========
                      LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
   Accounts payable                                               $ 6,806,412             $ 7,229,303
   Accrued expenses                                                 2,937,214               3,397,618
   Accrued warranty obligations--current portion                    1,100,000               1,100,000
   Current maturities of long-term debt                             3,071,816               1,497,653
   Note payable--bank                                               7,891,369               5,476,759
   Current portion of capital lease obligations                       488,984                 488,984
                                                                  -----------             -----------
      Total Current Liabilities                                    22,295,795              19,190,317

LONG-TERM LIABILITIES:
   Long-term debt, less current maturities                         14,588,164              14,478,317
   Long-term capital lease obligations, less current portion        1,137,277               1,067,616
   Accrued warranty obligations, less current portion               3,237,171               3,281,079
   Accrued postretirement benefits                                    450,000                 450,000
   Other liabilities                                                  270,901                       0
                                                                  -----------             -----------
      Total Long-Term Liabilities                                  19,683,513              19,277,012
                                                                  -----------             -----------
Total Liabilities                                                  41,979,308              38,467,329

STOCKHOLDERS' EQUITY:
   Preferred stock, Series A convertible, $.01 par, authorized
      20,000,000 shares; outstanding 1,000,000 shares                  10,000                  10,000
   Common stock, $.001 par, authorized 100,000,000 shares;
      outstanding 4,860,579 shares                                      4,861                   4,861 
   Additional paid-in capital                                       1,495,612               1,495,612
   Retained Earnings                                                  102,739                 591,089
                                                                  -----------             -----------
      Total Stockholders' Equity                                    1,613,212               2,101,562
                                                                  -----------             -----------
Total Liabilities & Stockholders' Equity                          $43,592,520             $40,568,891
                                                                  ===========             ===========
</TABLE>
    

The accompanying notes are an integral part of the financial statements.


Page 1
<PAGE>   5
AMERICAN ARCHITECTURAL PRODUCTS CORPORATION
CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
FOR THE THREE MONTHS ENDED MARCH 31, 1997
UNAUDITED




<TABLE>
<S>                                    <C>         
Net Sales                              $ 16,641,339

Cost of Sales                            13,480,599
                                       ------------
   Gross Profit                           3,160,740
                                       
Selling Expense                           1,502,168

General and Administrative Expenses       1,845,017
                                       ------------
   Loss from Operations                    (186,445)

Interest Expense, net                       614,760

Other Expense                                12,587
                                       ------------
   Loss Before Income Tax Benefit          (813,792)

Income Tax Benefit                         (325,442)
                                       ------------
   Net Loss                               ($488,350)

Retained earnings, beginning                591,089
                                       ------------
Retained earnings, ending                  $102,739
                                       ============

Net Loss Per Share                           ($0.04)
                                       ============
Weighted Average Shares Outstanding      12,581,054
                                       ============
</TABLE>

The accompanying notes are an integral part of the financial statements.


Page 2
<PAGE>   6
AMERICAN ARCHITECTURAL PRODUCTS CORPORATION
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 1997
UNAUDITED


<TABLE>
<S>                                                      <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                              ($  488,350)
   Adjustments to reconcile net loss to cash from
      operating activities-
         Depreciation                                        491,039
         Amortization                                         97,983
   Changes in operating assets and liabilities:
         Accounts receivable, net                           (402,237)
         Inventories                                        (245,364)
         Prepaid expenses and other current assets           186,125
         Accounts payable                                   (818,839)
         Accrued expenses                                   (762,070)
         Other                                              (363,289)
                                                         -----------
            Net cash used in operating activities         (2,305,002)

CASH FLOWS FROM INVESTING ACTIVITIES:
   Acquisition of business, net of cash acquired            (969,556)
   Financing and acquisition costs                           (45,247)
   Purchase of property and equipment                       (192,252)
                                                         -----------
            Net cash used in investing activities         (1,207,055)

CASH FLOWS FROM FINANCING ACTIVITIES:
   Proceeds from term notes                                1,100,000
   Repayment of term notes                                  (194,743)
   Capital lease payments                                   (136,339)
   Net borrowings under a line of credit                   2,414,610
                                                         -----------
            Net cash provided by financing activities      3,183,528

Net Decrease in Cash                                        (328,529)

Cash, beginning of period                                    964,062
                                                         -----------
Cash, end of period                                      $   635,533
                                                         ===========
</TABLE>

The accompanying notes are an integral part of the financial statements.


Page 3
<PAGE>   7
AMERICAN ARCHITECTURAL PRODUCTS CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



1.  Basis of Presentation

American Architectural Products Corporation (AAPC or the Company - formerly
known as Forte Computer Easy, Inc.) is principally engaged in the business of
manufacturing residential, commercial and architectural windows and doors
through its wholly owned subsidiaries, Eagle & Taylor Company (formerly known as
American Architectural Products, Inc.-AAP), Forte, Inc. (Forte) and Western
Insulated Glass, Co. (Western).

The unaudited consolidated financial statements include the accounts of AAPC and
its wholly-owned subsidiaries. All significant intercompany accounts and
transactions have been eliminated. In the opinion of management, all adjustments
(consisting only of normal recurring adjustments) necessary for a fair
presentation of financial position and results of operations have been made.
Operating results for interim periods are not necessarily indicative of results
that may be expected for a full year. The information included in this Form 10-Q
should be read in conjunction with Management's Discussion and Analysis of
Financial Condition and Results of Operations and the financial statements and
notes thereto of Forte Computer Easy, Inc. and Subsidiaries from the date of
inception (June 19, 1996) to December 31, 1996 included in the Company's annual
report on Form 10-K.

The preparation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial statements, and
the reported amounts of revenues and expenses during the reporting period.
Actual results may differ from these estimates.


2. Recapitalization and Acquisitions:

Prior to December 18, 1996, Forte Computer Easy, Inc. (FCEI) had a single
wholly-owned operating subsidiary, Forte, based in Youngstown, Ohio. On December
18, 1996, pursuant to an Agreement and Plan of Reorganization dated October 25,
1996 between FCEI and AAP Holdings, Inc. (the Agreement), FCEI acquired all of
the issued and outstanding shares of capital stock of AAP in exchange for
1,000,000 shares of Series A Convertible Preferred Stock of FCEI (the Series A
Preferred). Under the terms of the Agreement and the Series A Preferred, AAP
Holdings, Inc. obtained 60 percent of the voting control of FCEI. Although FCEI
is the parent of AAP following the transaction, the transaction was accounted
for as a recapitalization of AAP and a purchase by AAP of FCEI because the
stockholders of AAP obtained a majority of the voting rights in FCEI as a result
of the transaction. FCEI subsequently changed its name to American Architectural
Products Corporation to more accurately reflect the nature of its ongoing
business.


Page 4
<PAGE>   8
AAP was incorporated on June 19, 1996 and had no significant operations or
assets until it acquired Eagle Window and Door, Inc. (Eagle Window) and Taylor
Building Products Company (Taylor) on August 29, 1996. Eagle Window is based in
Dubuque, Iowa and manufactures and distributes aluminum clad and all wood
windows and doors. Taylor is based in West Branch, Michigan and manufactures
entry and garage doors. AAP subsequently changed its name to Eagle & Taylor
Company.

On June 25, 1996, AAP's ultimate controlling stockholder acquired ownership of
Mallyclad Corp. (Mallyclad) and Vyn-L Corporation (Vyn-L). Mallyclad and Vyn-L
are based in Madison Heights, Michigan and process and manufacture vinyl clad
steel and aluminum coils and cut-to-length sheets. On December 18, 1996,
Mallyclad and Vyn-L were merged into AAP. Based on the control maintained by
this stockholder over AAP, Mallyclad and Vyn-L, the merger was considered to be
a transaction among companies under common control and was accounted for at
historical cost in a manner similar to a pooling of interests.

On March 14, 1997, the Company acquired the stock of Western. Western is based
in Phoenix, Arizona and manufactures custom residential aluminum windows and
doors. The acquisition was accounted for as a purchase. The purchase price
approximated $2,400,000 and was allocated to net assets acquired based on
estimated fair market values including current assets of $1,976,000, property   
and equipment and other noncurrent assets of $961,000, and current liabilities
of $537,000. Notes to sellers approximating $779,000 were used to finance a
portion of the acquisition. Additionally, Western was financed with term notes
of $200,000 and $900,000 bearing interest at the prime rate plus 1.5% and the
prime rate plus 2.5%, respectively. The $200,000 note is payable in equal
monthly installments over four years. The $900,000 note is payable in equal     
monthly installments over three years. Western also has a $1,000,000 revolving
line of credit bearing interest at the prime rate plus 1%. The term notes and
the revolving line of credit are secured by substantially all of the assets of
Western. The accounts of Western are included in the accompanying financial
statements from the March 14, 1997 acquisition date.

The following pro forma information for the three months ended March 31, 1996
has been prepared assuming that the acquisitions of FCEI, Eagle Window and
Taylor, Mallyclad and Vyn-L, and Western had occurred at the beginning of that
period. The following pro forma information for the three months ended March 31,
1997 has been prepared assuming that the acquisition of Western had occurred at
the beginning of that period. The pro forma information includes adjustments for
interest expense for acquisition funding, adjustments to depreciation expense
based on the fair market value of the property and equipment acquired,
amortization of cost in excess of net assets acquired arising from the
acquisition, and adjustments for income taxes. The pro forma earnings per share
information reflects the effects of the recapitalization described above as well
as the reverse stock split described in Note 5.

<TABLE>
<CAPTION>
                                                      Three months ended March 31,
                                                      ----------------------------
                                                           1997           1996                 
                                                         --------       --------               
        <S>                                              <C>            <C>                                   
        (In thousands, except per share data)                                                  
        Sales                                           $ 17,664       $ 15,304               
        Net loss                                            (420)        (1,683)              
        Loss per share                                     (0.03)         (0.13)              
</TABLE>


Page 5
<PAGE>   9
3. Net Loss Per Share

Net loss per share is based on the weighted average number of common shares
outstanding, adjusted to reflect the number of shares issued upon the conversion
of all of the Series A Preferred (which, based on its terms, the Company
considers to be common stock in substance) and the weighted average number of 
shares that the Company is obligated to issue to an officer. The antidilutive 
effect of stock options is not considered in the net loss per share calculation.

4. Inventories

Inventories at March 31, 1997 consisted of the following:

<TABLE>
      <S>                <C>        
      Raw materials      $ 8,865,226
      Work-in-process      1,322,183
      Finished goods       1,962,287
                         -----------
                         $12,149,696
                         ===========
</TABLE>

5.  Subsequent events

At a special shareholders' meeting held on April 1, 1997, the Company's
shareholders approved the Forte Computer Easy, Inc. 1996 Stock Option Plan and
approved the reincorporation of the Company in Delaware. Consequences of the  
reincorporation plan include the change of the Company's name to American
Architectural Products Corporation; an increase in the authorized common stock
of the Company to 100,000,000 shares; a 10 for 1 reverse stock split of the
Company's common stock; the conversion of 1,000,000 shares of Series A
Preferred held by AAPH into 7,548,632 shares of common stock; and the issuance
of 171,842 shares of common stock to an officer to satisfy a commitment of the
Company. The reincorporation did not result in any substantive change to the
Company's business, assets, liabilities, net worth or operations, nor did it
result in any change in the ownership interest of any stockholder of the
Company. The computations of net loss per share give retroactive recognition to
the change in capital structure for all periods presented.

In April 1997, the Company received proceeds of $325,000 from the private
placement of 3,250 shares of Series B Cumulative Redeemable Convertible
Preferred Stock (the Series B Preferred). The Series B Preferred accrues
cumulative dividends at the annual rate of $8.00 per share commencing July 1,
1998 payable either in cash or common stock at the election of the Company. Each
share of Series B Preferred is convertible, at the option of the holder, into
shares of common stock. The redemption price of $100 per share of Series B
Preferred plus any cumulative unpaid dividends can be used to purchase shares of
common stock at market value. However, a discount from the current market value
of Common Stock will be applicable if the holder exercises conversion rights
prior to August 31, 1997.


Page 6
<PAGE>   10
EAGLE WINDOW & DOOR, INC. AND SUBSIDIARIES
AND TAYLOR BUILDING PRODUCTS COMPANY
COMBINED BALANCE SHEET
MARCH 31, 1996
UNAUDITED


   
<TABLE>
<S>                                                               <C>         
                                     ASSETS

CURRENT ASSETS:
   Cash                                                           $     39,956
   Accounts receivable, net                                          5,162,821
   Inventory                                                         8,242,463
   Prepaid expenses and other current assets                           343,474
                                                                  ------------
      Total Current Assets                                          13,788,714

NONCURRENT ASSETS:
   Property, plant & equipment, net                                  8,110,463
                                                                  ------------
Total Assets                                                      $ 21,899,177
                                                                  ============
                  LIABILITIES & STOCKHOLDER'S EQUITY (DEFICIT)

CURRENT LIABILITIES:
   Accounts payable                                               $  2,125,943
   Accrued expenses                                                  1,971,268
   Accrued warranty reserve, short-term portion                      1,479,000
                                                                  ------------
      Total Current Liabilities                                      5,576,211

LONG-TERM LIABILITIES:
   Payable to affiliates                                            18,850,735
   Accrued warranty reserve, long-term portion                       3,170,800
                                                                  ------------
      Total Long-Term Liabilities                                   22,021,535
                                                                  ------------
Total Liabilities                                                   27,597,746

STOCKHOLDER'S EQUITY (DEFICIT):
   Capital Stock                                                       211,851
   Additional paid in capital                                       26,510,382
   Accumulated deficit                                             (32,420,802)
                                                                  ------------
      Total Stockholder's Equity (Deficit)                          (5,698,569)
                                                                  ------------
Total Liabilities & Stockholder's Equity (Deficit)                $ 21,899,177
                                                                  ============
</TABLE>
    

The accompanying notes are an integral part of the financial statements.


Page 7
<PAGE>   11
EAGLE WINDOW & DOOR, INC. AND SUBSIDIARIES
AND TAYLOR BUILDING PRODUCTS COMPANY
COMBINED STATEMENT OF INCOME AND ACCUMULATED DEFICIT
FOR THE THREE MONTHS ENDED MARCH 31, 1996
UNAUDITED


   
<TABLE>
<S>                                         <C>         
Net Sales                                   $ 12,057,493

Cost of Sales                                 11,237,495
                                            ------------
   Gross Profit                                  819,998

Selling Expense                                1,519,534

General and Administrative Expenses            1,173,742
                                            ------------
   Loss from Operations                       (1,873,278)

Interest Expense                                 428,445

Other Income                                    (206,460)
                                            ------------
   Loss Before Income Tax Benefit             (2,095,263)

Income Tax Benefit                              (733,386)
                                            ------------
   Net Loss                                   (1,361,877)

Accumulated deficit, beginning of period     (31,058,925)
                                            ------------
Accumulated deficit, end of period          ($32,420,802)
                                            ============
</TABLE>
    

The accompanying notes are an integral part of the financial statements.


Page 8
<PAGE>   12
EAGLE WINDOW & DOOR, INC. AND SUBSIDIARIES
AND TAYLOR BUILDING PRODUCTS COMPANY
COMBINED STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 1996
UNAUDITED


   
<TABLE>
<S>                                                   <C>         
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss                                           ($1,361,877)
   Adjustment to reconcile net loss to cash from
      operating activities-
         Depreciation                                     801,483
         Interest expense contributed to
         capital by Parent Company                        428,445
   Changes in assets and liabilities:
         Accounts receivable - trade                    2,877,541
         Payable to affiliates                         (2,038,642)
         Inventories                                       88,159
         Prepaid and other current assets                (116,997)
         Accounts payable                                (872,412)
         Accrued expenses                                (113,329)
         Other liabilities                               (147,345)
                                                      -----------
            Net cash from operating activities           (454,974)

CASH FLOWS FROM INVESTING ACTIVITIES:
   Purchase of property and equipment                    (400,091)
                                                      -----------
            Net cash from investing activities           (400,091)

Net Decrease in Cash                                     (855,065)

Cash, beginning of period                                 895,021
                                                      -----------
Cash, end of period                                   $    39,956
                                                      ===========
</TABLE>
    

The accompanying notes are an integral part of the financial statements.


Page 9
<PAGE>   13
EAGLE WINDOW & DOOR, INC. AND SUBSIDIARIES AND
TAYLOR BUILDING PRODUCTS COMPANY
NOTES TO COMBINED FINANCIAL STATEMENTS



1. Basis of Presentation

The accompanying unaudited combined financial statements include the accounts of
Eagle Window & Door, Inc. and Subsidiaries and Taylor Building Products Company,
wholly owned subsidiaries of MascoTech, Inc. (the Companies). All significant
intercompany accounts and transactions have been eliminated. In the opinion of
management, all adjustments (consisting only of recurring adjustments) necessary
for a fair presentation of financial position and results of operations have
been made. Operating results for the three months ended March 31, 1996 are not
necessarily indicative of the results for a full year. These unaudited interim
financial statements should be read in conjunction with the financial statements
and notes thereto of the Companies for the year ended December 31, 1995 and for
the eight month period ended August 29, 1996.

On August 29, 1996, the Companies were acquired by American Architectural
Products, Inc. (AAP). On December 18, 1996, American Architectural Products
Holdings, Inc. (AAPH, parent of AAP) consummated transactions contemplated under
an Agreement and Plan of Reorganization dated October 25, 1996. Under terms of
this Agreement, all of the capital stock of AAP was exchanged by AAPH for a 60
percent interest in Forte Computer Easy, Inc. The financial statements do not
give effect to these transactions.

The preparation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial statements, and
the reported amounts of revenues and expenses during the reporting period.
Actual results may differ from these estimates.

2. Inventories

At March 31, 1996, inventories consisted of the following:

<TABLE>
        <S>                <C>             
        Raw materials      $6,125,463      
        Work-in-process       984,700 
        Finished goods      1,132,300       
                           ----------       
                           $8,242,463      
                           ==========      
</TABLE>


Page 10
<PAGE>   14
MALLYCLAD CORP. AND VYN-L CORPORATION
COMBINED BALANCE SHEET
FEBRUARY 28, 1996
UNAUDITED


<TABLE>
<S>                                                          <C>       
                                     ASSETS

CURRENT ASSETS:
   Cash                                                      $  180,454
   Accounts receivable, net                                     564,593
   Inventories                                                  314,633
   Prepaids and other assets                                     38,504
                                                             ----------
      Total Current Assets                                    1,098,184

NONCURRENT ASSETS:
   Property and equipment, net                                  134,064
   Other assets                                                  50,160
                                                             ----------
      Total Noncurrent Assets                                   184,224
                                                             ----------
Total Assets                                                 $1,282,408
                                                             ==========
                       LIABILITIES & STOCKHOLDER'S EQUITY

CURRENT LIABILITIES:
   Accounts payable                                          $  212,241
   Accrued expenses                                             156,379
   Revolving line of credit                                      61,989
                                                             ----------
      Total Liabilities                                         430,609

STOCKHOLDER'S EQUITY:
   Capital Stock                                                 88,000
   Retained Earnings                                            763,799
                                                             ----------
      Total Stockholder's Equity                                851,799
                                                             ----------
Total Liabilities & Stockholder's Equity                     $1,282,408
                                                             ==========
</TABLE>

The accompanying notes are an integral part of the financial statements.


Page 11
<PAGE>   15
MALLYCLAD CORP. AND VYN-L CORPORATION
COMBINED STATEMENT OF OPERATIONS AND RETAINED EARNINGS
FOR THE THREE MONTHS ENDED FEBRUARY 28, 1996
UNAUDITED



<TABLE>
<S>                                          <C>        
Net Sales                                    $ 1,087,457

Cost of Goods Sold                               754,757
                                             -----------
   Gross Profit                                  332,700

Selling, General & Administrative Expense        274,723
                                             -----------
   Income from Operations                         57,977

Interest Expense, net                              2,285

Other Income                                        (466)
                                             -----------
   Net Income                                     56,158

Retained earnings, beginning                     707,641
                                             -----------
Retained earnings, ending                    $   763,799
                                             ===========
</TABLE>

The accompanying notes are an integral part of the financial statements.


Page 12
<PAGE>   16
MALLYCLAD CORP. AND VYN-L CORPORATION
COMBINED STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED FEBRUARY 28, 1996
UNAUDITED

   
<TABLE>
<S>                                                 <C>      
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net income                                       $  56,158
   Adjustment to reconcile net income to cash
      from operating activities-
         Depreciation                                  15,001
   Changes in operating assets and liabilities:
         Accounts receivable                            1,298
         Inventories                                  116,269
         Prepaid expenses                             (15,651)
         Accounts payable                             (68,496)
         Accrued expenses                               3,287
                                                    ---------
            Net cash from operating activities        107,866

CASH FLOWS FROM FINANCING ACTIVITIES:
   Repayment of revolving line of credit              (38,011)
                                                    ---------
            Net cash from financing activities        (38,011)

Net Increase in Cash                                   69,855

Cash, beginning of period                             110,599
                                                    ---------
Cash, end of period                                 $ 180,454
                                                    =========
</TABLE>
    
The accompanying notes are an integral part of the financial statements.


Page 13

<PAGE>   17
MALLYCLAD CORP. AND VYN-L CORPORATION
NOTES TO COMBINED FINANCIAL STATEMENTS



1. Basis of Presentation

The accompanying unaudited combined financial statements include the accounts of
Mallyclad Corp. and Vyn-L Corporation, entities under common ownership (the
Companies). All significant intercompany accounts and transactions have been
eliminated. In the opinion of management, all adjustments (consisting only of
recurring adjustments) necessary for a fair presentation of financial position
and results of operations have been made. Operating results for the three months
ended February 28, 1996 are not necessarily indicative of the results for a full
fiscal year. These unaudited interim financial statements should be read in
conjunction with the financial statements and notes thereto of the Companies for
the fiscal year ended November 30, 1995 and for the seven months ended June 30,
1996.

On June 25, 1996, all of the issued and outstanding stock of the Companies was
purchased by an individual. On December 18, 1996 the Companies were merged into
American Architectural Products, Inc.(AAP), a company controlled by this same
individual. Also on December 18, 1996, American Architectural Products Holdings,
Inc. (AAPH, parent of AAP) consummated transactions contemplated under an
Agreement and Plan of Reorganization dated October 25, 1996. Under terms of this
Agreement, all of the capital stock of AAP was exchanged by AAPH for a 60
percent interest in Forte Computer Easy, Inc. The financial statements do not
give effect to these transactions.

The preparation of financial statements in accordance with generally accepted
accounting principles requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and the disclosure of
contingent assets and liabilities at the date of the financial statements, and
the reported amounts of revenues and expenses during the reporting period.
Actual results may differ from these estimates.

2. Inventories

At February 28, 1996, inventories consisted of the following:

<TABLE>
        <S>               <C>             
        Raw materials     $214,533        
        Finished goods     100,100 
                          -------- 
                          $314,633        
                          ========        
</TABLE>


Page 14
<PAGE>   18


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

BACKGROUND

American Architectural Products Corporation (AAPC or the Company), formerly
known as Forte Computer Easy, Inc., (FCEI) is principally engaged in the
business of manufacturing residential, commercial and architectural windows     
and doors through its wholly-owned subsidiaries Eagle & Taylor Company, Forte,
Inc. (Forte), and Western Insulated Glass, Co. (Western).

On April 1, 1997, the Company's shareholders approved a reincorporation plan.
The reincorporation plan amended the Company's name from Forte Computer Easy,
Inc. to American Architectural Products Corporation. The Company revised its
name to more accurately reflect the current nature of its business. The
reincorporation plan also organized the Company under the laws of Delaware. The
Company was previously organized under the laws of Utah. The favorable business
corporation laws of Delaware should benefit the Company by allowing it to
conduct its affairs in a more flexible and efficient manner. Additionally,      
neither the Company's principal offices nor any of the Company's employees are
located in Utah and, as such, the Company has no important ties to or presence
in Utah that would make incorporation in Utah convenient for the Company.
The shareholders also approved the Company's incentive stock option plan.

Additionally, the reincorporation plan included a 10 for 1 reverse stock split
and an increase in the number of authorized shares. Each share of common stock
of Forte Computer Easy, Inc. shall be changed and converted into one-tenth      
(0.1) of a share of common stock of AAPC. The Series A Convertible Preferred    
Stock of Forte Computer Easy, Inc. was changed and converted into 7,548,632 
shares of common stock of AAPC.

The reincorporation was approved at a special shareholders' meeting in
Youngstown, Ohio, the Company's corporate headquarters.

Immediately prior to December 18, 1996, FCEI had a single wholly-owned operating
subsidiary,


Page 15
<PAGE>   19
Forte, Inc. based in Youngstown, Ohio. On December 18, 1996, pursuant to an
Agreement and Plan of Reorganization dated October 25, 1996 between FCEI and AAP
Holdings, Inc., FCEI acquired all of the issued and outstanding shares of
capital stock of AAP Holdings, Inc.'s wholly-owned subsidiary, American
Architectural Products, Inc. (AAP) in exchange for 1,000,000 shares of Series
A Convertible Preferred Stock of FCEI (the Series A Preferred). Under the terms
of the Agreement and the Series A Preferred, AAP Holdings, Inc. obtained 60
percent of the voting control of FCEI. Accordingly, although FCEI was the parent
of AAP following the transaction, the transaction was accounted for as a
recapitalization of AAP and a purchase by AAP of FCEI (a reverse acquisition in
which AAP is considered the acquirer for accounting purposes), because the
shareholders of AAP obtained a majority of the voting rights in FCEI as a result
of the transaction. Accordingly, the financial statements of the Company for the
periods prior to December 18, 1996 are those of AAP, the assets and liabilities
of FCEI are recorded at their estimated fair values and the accounts of FCEI are
included in the consolidated financial statements from the date of acquisition
(December 18, 1996). Therefore, the 1996 first quarter results include the
results of AAP (i.e. the predecessor) but exclude the results of FCEI.

AAP was incorporated on June 19, 1996 and had no significant operations or
assets until it acquired Eagle Window and Door, Inc. (Eagle) and Taylor Building
Products Company (Taylor) on August 29, 1996. Eagle is based in Dubuque, Iowa
and manufactures and distributes aluminum clad and all wood windows and doors.
Taylor is based in West Branch, Michigan and manufactures entry and garage
doors.

On June 25, 1996, AAP's ultimate controlling shareholder, an individual,
acquired ownership of Mallyclad Corp. (Mallyclad) and Vyn-L Corporation (Vyn-L).
Mallyclad and Vyn-L are based in Madison Heights, Michigan and process and
manufacture vinyl clad steel and aluminum coils and cut-to-length sheets. On
December 18, 1996, Mallyclad and Vyn-L were merged into AAP. Based on the
control maintained by this shareholder over AAP, Mallyclad and Vyn-L, the merger
was considered to be a transaction among companies under common control and was
accounted for at historical cost in a manner similar to a pooling of interests.

As a result of the acquisitions discussed above, and the related differences in
cost bases of the assets and liabilities of the Company after the acquisitions
and the cost bases of the predecessors, the results of the operations for 1996
and 1997 are not comparable. Such lack of comparability is explained in the
discussion below.

AMERICAN ARCHITECTURAL PRODUCTS CORP.
RESULTS OF OPERATIONS


   
<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED MARCH 31,
                                                      1997  (1)              1996  (2)
                                               -------------------     -------------------
                                               (DOLLARS IN THOUSANDS, EXCEPT FOOTNOTES)
<S>                                             <C>          <C>        <C>          <C>     
Sales                                         $ 16,641     100.00%    $ 13,145     100.00% 
Cost of sales                                   13,480      81.01%      11,992      91.23% 
                                              -------------------     -------------------  
   Gross profit                                  3,161      18.99%       1,153       8.77% 
Selling, general and administrative expenses     3,347      20.11%       2,968      22.58% 
                                              -------------------     -------------------  
   Operating  loss                                (186)     -1.12%      (1,815)    -13.81% 
Interest expense                                   615       3.69%         430       3.27% 
Other (income) expense                              13       0.08%        (207)     -1.57% 
                                              -------------------     -------------------  
   Loss before income tax benefit                 (814)     -4.89%      (2,038)    -15.51% 
Income tax  benefit                               (325)     -1.96%        (733)     -5.58% 
                                              -------------------     -------------------  
Net  loss                                     ($   488)     -2.93%    ($ 1,305)     -9.93% 
                                              ===================     ===================  
</TABLE>                                                            
    
                                                               

(1) Financial data for the three months ended March 31, 1997 were derived from
the consolidated financial statements of American Architectural Products
Corporation for that period.

(2) Financial data for the three months ended March 31, 1996 are that of the
predecessors and were derived from the combined financial statements of Eagle
and Taylor for that period, and the combined financial statements of Mallyclad
and Vyn-L for the three months ended February 28, 1996. Because the financial
data of the predecessors are presented on cost bases different from that of the
Company after the acquisitions, the March 31, 1996 financial data are not
comparable to the 1997 financial data.


Page 16
<PAGE>   20


RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 1997 AND 1996

Revenues. Revenues increased 27% to $16,641,000 for the three months ended
March 31, 1997, compared to $13,145,000 for the comparable period in 1996. The
increase is attributable to increased volume for both the Eagle and Taylor
divisions. The increase was also affected by contributions from Forte and       
Western which were not reflected for the three months ended 1996. These
operations provided an additional $663,000 in revenues, approximately 4% of
consolidated AAPC sales for the period ending March 31, 1997.

Gross Profit. Gross profit increased 174% to $3,161,000 for the three month
period ended March 31, 1997, compared to $1,153,000 for the comparable period in
1996. The gross margin increased from 9% to 19% for the three months ended
March 31, 1997 compared to the period ending March 31, 1996. The overall
increase in total gross profit for the three months ended March 31, 1997, is
attributable to increased operating efficiencies at Eagle and Taylor's operating
facilities and the increased volume noted above.

   
Selling General and Administrative costs. Selling general and administrative
costs ("S,G&A") increased to $3,347,000 for the three months ended March 31,
1997, compared to $2,968,000 for the comparable period in 1996. The 13% increase
in 1997 is due in part to the increased business activity for both Eagle and
Taylor. S,G&A as a percent of sales was 20.1% in 1997 compared to 22.6% in 1996.
Forte and Western facilities comprised nearly $195,000 or 51% of the $379,000
increase between years.

Interest Expense. Interest expense increased to $615,000 for the three months
ended March 31, 1997, compared to $430,000 for the comparable period in 1996.
The increase in interest expense is attributable to new debt incurred to
consummate the acquisition of Eagle and Taylor during the third quarter of 1996.
The previous parent of these entities allocated interest to Eagle and Taylor
during the three months ended March 31, 1996 based on amounts payable to
affiliates. Accordingly, interest expense for the period ending March 31, 1996
is not comparable. Forte and Western also contributed approximately $110,000 or
18% of the $615,000 interest expense for the three months ended March 31, 1997.
    

Income Taxes. The Company has recorded an income tax benefit of $325,000 on a
loss before taxes of $814,000 for the three month period ended March 31, 1997.
The income tax benefit has been recorded an an effective rate of 40%. Prior to
the acquisitions, Eagle and Taylor were included in the consolidated income
tax return of their parent which recorded income taxes in their accounts at
the parent's prescribed effective tax rate. Accordingly, income taxes for the
period ending March 31, 1996 are not indicative of the amounts that would have
been recorded on a separate basis and are not comparable.


Page 17
<PAGE>   21


   
Net Loss. The net loss decreased 63% to $488,000 for the three months ended
March 31, 1997, compared to $1,305,000 for the comparable period in 1996. The
factors cited above were responsible for the decrease in net loss of the
Company. Accordingly, the net loss for the period ending March 31, 1996 is not
indicative of the amount that would have been recorded on a stand-alone basis
and is not comparable.
    

LIQUIDITY AND CAPITAL RESOURCES

As of March 31, 1997 the Company had $635,000 in cash. Net cash decreased
approximately $329,000 for the first three months of fiscal 1997. Cash used in
operating activities was approximately $2.3 million due primarily to the affect
of a net loss, increases in accounts receivable, inventories, and a
decrease in accounts payable and accrued expenses. 

Investing activities used cash in the amount of $1.2 million during the three   
months ended March 31, 1997 primarily from the acquisition of Western, capital
expenditures, and financing costs. Net cash provided from financing activities
in the amount of $3.2 million consisted primarily of $2.4 million of proceeds
received from the Company's various line of credit facilities and $1.1 million  
of proceeds from term notes which were partially offset by capital lease and
debt payments. These proceeds were used to fund general operating expenses and
as part of the cash payment for the Western acquisition.

The Company will continue to pursue a combination of debt and equity to improve
its liquidity position, reduce the level of short-term and long-term debt, and
position the Company for future growth. There can be no assurance that
additional financing will be available or that, such financing will be on terms
favorable to the Company.

SEASONALITY

The Company's business is seasonal since its primary revenues are driven by
residential construction. Certain geographic areas where the Company's sales
activities are significant, particularly in the Northeast and Midwest regions
of the United States, experience inclement weather during the winter months
which usually reduces the level of building and remodeling activity in both the
home improvement and new construction markets. Traditionally, the Company's
lowest sales levels occur during the first and fourth quarters which is 
consistent with the general cycle of the building products industry. Because a
high percentage of the Company's manufacturing overhead and operating expenses
are relatively fixed throughout the year, operating income has historically
been lower in quarters with lower sales. Working capital, and borrowings to
satisfy working capital requirements, are usually at their highest level during
the second and third quarters.


Page 18
<PAGE>   22
                           PART II - OTHER INFORMATION

Item 6. Exhibits and Reports on Form 8-K

(b) The Company filed the following reports on Form 8-K during the period from
January 1, 1997 to March 31, 1997.

-     January 2, 1997 Form 8-K was filed reporting the completion of the merger
      between AAP Holdings, Inc. and FCEI which was consummated on December 
      18, 1996.

-     February 21, 1997 Form 8-K was filed reporting the resignation of Semple &
      Cooper, P.L.C. as independent auditors.

-     February 21, 1997 Form 8-K was filed reporting BDO Seidman LLP as 
      independent auditors for the fiscal year 1997.

-     March 31, 1997 Form 8-K was filed reporting the acquisition of Western
      Insulated Glass, Co.


Page 19
<PAGE>   23



SIGNATURES

        In accordance with the requirements of the Exchange Act, the registrant
        caused this report to be signed on its behalf by the undersigned,
        thereunto duly authorized.

      AMERICAN ARCHITECTURAL PRODUCTS CORPORATION

      Date: June 23, 1997    /s/ FRANK J. AMEDIA
                             ---------------------
                             Frank J. Amedia
                             President, Chief Executive Officer

                             /s/ RICHARD L. KOVACH
                             ---------------------
                             Richard L. Kovach
                             Chief Financial Officer


Page 20