##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended November 30, 2006

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

000-51307



---

CHAPARRAL STEEL COMPANY

(Exact name
of registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 20-2373478                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|300 Ward Road Midlothian, Texas                                |  | 76065                               
|(Address of principal executive offices)                       |  | (Zip Code)                          

(972) 775-8241

(Registrants telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)



---

Indicate by check
mark whether the registrant (l) 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 whether the registrant is a
large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2
of the Exchange Act).    Yes ̈No  x

There were 46,390,106 shares of common stock, $0.01 par value per share, outstanding on January 8, 2007.



---



---

##### Table of Contents

For purposes of this Quarterly Report, references to the Company,
we, us, our and Chaparral mean Chaparral Steel Company collectively with all of our subsidiaries.

FORWARD-LOOKING STATEMENTS

This Quarterly Report contains forward-looking statements. All
statements other than statements of historical fact are forward-looking statements. Forward-looking statements may include the words may, will, estimate, intend, continue,
believe, expect, plan, or anticipate and other similar words. Such forward-looking statements may be contained in Managements Discussion and Analysis of Financial Condition and Results of
Operations, among other places. Forward-looking statements include statements concerning:



| |  |  | future results of operations;
| | - |  | -----------------------------



| |  |  | future cash flows and liquidity;
| | - |  | --------------------------------



| |  |  | future capital expenditures;
| | - |  | ----------------------------



| |  |  | competitive pressures and general economic and financial conditions;
| | - |  | --------------------------------------------------------------------



| |  |  | levels of construction activity;
| | - |  | --------------------------------



| |  |  | levels of import activity;
| | - |  | --------------------------



| |  |  | inclement weather;
| | - |  | ------------------



| |  |  | the occurrence of unanticipated equipment failures and plant outages;
| | - |  | ---------------------------------------------------------------------



| |  |  | cost and availability of raw materials, fuel and energy;
| | - |  | --------------------------------------------------------



| |  |  | environmental conditions and regulations; and
| | - |  | ---------------------------------------------



| |  |  | any assumptions underlying any of the foregoing.
| | - |  | ------------------------------------------------

Although we believe the expectations reflected in our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in our forward-looking statements. Our future
financial condition and results of operations, as well as any forward-looking statements, are subject to change and are subject to inherent risks and uncertainties, such as those disclosed in this Quarterly Report. Each forward-looking statement
speaks only as of the date of the particular statement.



i



---

##### Table of Contents

INDEX

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



|                              |  |                                                                                                                   |  |     
|----------------------------- |  | ----------------------------------------------------------------------------------------------------------------- |  | ----
|                              |  |                                                                                                                   |  | Page
|PART I.
FINANCIAL INFORMATION |  |                                                                                                                  
|                              |  |                                                                                                                  
|Item 1.                       |  | Financial Statements                                                                                              |  | 1   
|                              |  |                                                                                                                  
|                              |  | Report of Independent Registered Public Accounting Firm                                                           |  | 2   
|                              |  |                                                                                                                  
|                              |  | Consolidated Balance Sheets - November 30, 2006 and May 31, 2006                                                  |  | 3   
|                              |  |                                                                                                                  
|                              |  | Consolidated Statements of Operations - three months and six months ended November 30, 2006 and November 30, 2005 |  | 4   
|                              |  |                                                                                                                  
|                              |  | Consolidated Statements of Cash Flows - six months ended November 30, 2006 and November 30, 2005                  |  | 5   
|                              |  |                                                                                                                  
|                              |  | Consolidated Statement of Stockholders Equity - six months ended November 30, 2006                               |  | 6   
|                              |  |                                                                                                                  
|                              |  | Notes to Consolidated Financial Statements                                                                        |  | 7   
|                              |  |                                                                                                                  
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                             |  | 25  
|                              |  |                                                                                                                  
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                        |  | 33  
|                              |  |                                                                                                                  
|Item 4.                       |  | Controls and Procedures                                                                                           |  | 34  
|                              | 
|PART II.
OTHER INFORMATION    |  |                                                                                                                  
|                              |  |                                                                                                                  
|Item 1.                       |  | Legal Proceedings                                                                                                 |  | 34  
|                              |  |                                                                                                                  
|Item 1A.                      |  | Risk Factors                                                                                                      |  | 34  
|                              |  |                                                                                                                  
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                       |  | 35  
|                              |  |                                                                                                                  
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                   |  | 35  
|                              |  |                                                                                                                  
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                               |  | 35  
|                              |  |                                                                                                                  
|Item 5.                       |  | Other Information                                                                                                 |  | 35  
|                              |  |                                                                                                                  
|Item 6.                       |  | Exhibits                                                                                                          |  | 39  
|                              |  |                                                                                                                  
|                              |  | Signatures                                                                                                        |  | 42  



ii



---

##### Table of Contents

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS



1



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors and Stockholders

Chaparral Steel Company

We have reviewed
the accompanying consolidated balance sheet of Chaparral Steel Company and subsidiaries as of November 30, 2006, the related consolidated statements of operations for the three-month and six-month periods ended November 30, 2006 and 2005,
the related consolidated statements of cash flows for the six-month periods ended November 30, 2006 and 2005 and the related consolidated statement of stockholders equity for the six-month period ended November 30, 2006. These
financial statements are the responsibility of the Companys management.

We conducted our review in accordance with the standards of
the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is
substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.
Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to
the consolidated interim financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.

We have previously audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Chaparral Steel Company and subsidiaries as of May 31, 2006, and the
related consolidated statements of operations, stockholders equity, and cash flows for the year then ended (not presented herein), and in our report dated July 19, 2006, we expressed an unqualified opinion on those consolidated financial
statements. On September 1, 2006, the Company distributed a 100% common stock dividend resulting in a revision of the May 31, 2006 consolidated balance sheet. We have not audited the revised consolidated balance sheet reflecting its
revision for the stock dividend.

/s/ Ernst & Young LLP

Dallas, Texas

January 10, 2007



2



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)



|                                           |  |                  |           |             |   |           |  
|------------------------------------------ |  | ---------------- | --------- | ----------- | - | --------- | -
|                                           |  | November 30,2006 |           | May 31,2006 |  
|Assets                                     |  |                  |           |             |   |           |  
|Current assets:                            |  |                  |           |             |   |           |  
|Cash and cash equivalents                  |  | $                | 34,568    |             | $ | 42,583    |  
|Short-term investments                     |  |                  | 289,150   |             |   | 164,000   |  
|Accounts receivable                        |  |                  | 170,743   |             |   | 159,721   |  
|Inventories                                |  |                  | 190,951   |             |   | 159,803   |  
|Prepaid expenses                           |  |                  | 6,665     |             |   | 7,465     |  
|                                           |  |                  |           |             |   |           |  
|Total current assets                       |  |                  | 692,077   |             |   | 533,572   |  
|                                           |  |                  |           |             |   |           |  
|Other assets:                              |  |                  |           |             |   |           |  
|Goodwill                                   |  |                  | 85,166    |             |   | 85,166    |  
|Investments and deferred charges           |  |                  | 17,784    |             |   | 16,807    |  
|                                           |  |                  |           |             |   |           |  
|                                           |  |                  | 102,950   |             |   | 101,973   |  
|                                           |  |                  |           |             |   |           |  
|Property, plant and equipment:             |  |                  |           |             |   |           |  
|Land and land improvements                 |  |                  | 96,926    |             |   | 96,926    |  
|Buildings                                  |  |                  | 56,075    |             |   | 55,570    |  
|Machinery and equipment                    |  |                  | 1,037,392 |             |   | 1,032,697 |  
|Construction in progress                   |  |                  | 33,017    |             |   | 28,867    |  
|                                           |  |                  |           |             |   |           |  
|                                           |  |                  | 1,223,410 |             |   | 1,214,060 |  
|Less depreciation                          |  |                  | 644,130   |             |   | 620,083   |  
|                                           |  |                  |           |             |   |           |  
|                                           |  |                  | 579,280   |             |   | 593,977   |  
|                                           |  |                  |           |             |   |           |  
|                                           |  | $                | 1,374,307 |             | $ | 1,229,522 |  
|                                           |  |                  |           |             |   |           |  
|Liabilities and Stockholders Equity       |  |                  |           |             |   |           |  
|Current liabilities:                       |  |                  |           |             |   |           |  
|Trade accounts payable                     |  | $                | 75,121    |             | $ | 49,979    |  
|Accrued wages, taxes and other liabilities |  |                  | 51,556    |             |   | 55,392    |  
|                                           |  |                  |           |             |   |           |  
|Total current liabilities                  |  |                  | 126,677   |             |   | 105,371   |  
|                                           |  |                  |           |             |   |           |  
|Deferred income taxes and other credits    |  |                  | 149,238   |             |   | 155,645   |  
|                                           |  |                 
|Long-term debt                             |  |                  | 300,000   |             |   | 300,000   |  
|                                           |  |                 
|Stockholders equity:                      |  |                  |           |             |   |           |  
|Common stock, $0.01 par value              |  |                  | 464       |             |   | 462       |  
|Additional paid-in capital                 |  |                  | 715,538   |             |   | 707,573   |  
|Retained earnings (deficit)                |  |                  | 82,390    |             |   | (39,529   | )
|                                           |  |                  |           |             |   |           |  
|Total stockholders equity                 |  |                  | 798,392   |             |   | 668,506   |  
|                                           |  |                  |           |             |   |           |  
|                                           |  | $                | 1,374,307 |             | $ | 1,229,522 |  
|                                           |  |                  |           |             |   |           |  

See notes to consolidated financial statements.



3



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)



|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|----------------------------------- |  | ------------------------------ | ------- | - | ---------------------------- | - | ------- | ---- |  | - | ------- | - |  | - | ------- | -
|                                    |  | Three months endedNovember 30, |         |   | Six months endedNovember 30, |  
|                                    |  | 2006                           |         |   | 2005                         |   |         | 2006 |  |   | 2005    |  
|Net sales                           |  | $                              | 403,377 |   |                              | $ | 348,130 |      |  | $ | 814,026 |   |  | $ | 686,535 |  
|Costs and expenses (income)         |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Cost of products sold               |  |                                | 288,184 |   |                              |   | 283,247 |      |  |   | 594,952 |   |  |   | 580,441 |  
|Selling, general and administrative |  |                                | 14,089  |   |                              |   | 9,484   |      |  |   | 24,748  |   |  |   | 16,923  |  
|Interest                            |  |                                | 7,918   |   |                              |   | 7,982   |      |  |   | 15,964  |   |  |   | 16,146  |  
|Other income, net                   |  |                                | (7,742  | ) |                              |   | (4,091  | )    |  |   | (11,229 | ) |  |   | (5,393  | )
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|                                    |  |                                | 302,449 |   |                              |   | 296,622 |      |  |   | 624,435 |   |  |   | 608,117 |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Income before income taxes          |  |                                | 100,928 |   |                              |   | 51,508  |      |  |   | 189,591 |   |  |   | 78,418  |  
|Income taxes                        |  |                                | 33,461  |   |                              |   | 17,505  |      |  |   | 63,037  |   |  |   | 26,664  |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Net income                          |  | $                              | 67,467  |   |                              | $ | 34,003  |      |  | $ | 126,554 |   |  | $ | 51,754  |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Earnings per share:                 |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Basic                               |  | $                              | 1.45    |   |                              | $ | 0.74    |      |  | $ | 2.73    |   |  | $ | 1.13    |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Diluted                             |  | $                              | 1.40    |   |                              | $ | 0.72    |      |  | $ | 2.62    |   |  | $ | 1.11    |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Average shares outstanding:         |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Basic                               |  |                                | 46,413  |   |                              |   | 45,717  |      |  |   | 46,355  |   |  |   | 45,716  |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Diluted                             |  |                                | 48,292  |   |                              |   | 47,296  |      |  |   | 48,212  |   |  |   | 46,691  |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  
|Cash dividends per share            |  | $                              | 0.10    |   |                              | $ |        |      |  | $ | 0.10    |   |  | $ |        |  
|                                    |  |                                |         |   |                              |   |         |      |  |   |         |   |  |   |         |  

See notes to consolidated financial statements.



4



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



|                                                                                 |  |                               |            |   |      |   |          |  
|-------------------------------------------------------------------------------- |  | ----------------------------- | ---------- | - | ---- | - | -------- | -
|                                                                                 |  | Six months ended November 30, |           
|                                                                                 |  | 2006                          |            |   | 2005 |  
|Operating activities:                                                            |  |                               |            |   |      |   |          |  
|Net income                                                                       |  | $                             | 126,554    |   |      | $ | 51,754   |  
|Adjustments to reconcile net income to net cash provided by operating activities |  |                               |            |   |      |   |          |  
|Depreciation                                                                     |  |                               | 24,074     |   |      |   | 24,883   |  
|Deferred income taxes                                                            |  |                               | (5,048     | ) |      |   | 1,358    |  
|Stock-based compensation                                                         |  |                               | 1,636      |   |      |   | 79       |  
|Other  net                                                                      |  |                               | (456       | ) |      |   | 668      |  
|Changes in operating assets and liabilities                                      |  |                               |            |   |      |   |          |  
|Accounts receivable                                                              |  |                               | (11,022    | ) |      |   | (4,412   | )
|Inventories                                                                      |  |                               | (31,148    | ) |      |   | 67,433   |  
|Prepaid expenses                                                                 |  |                               | 721        |   |      |   | (2,201   | )
|Accounts payable                                                                 |  |                               | 25,142     |   |      |   | (6,079   | )
|Accrued wages, taxes and other liabilities                                       |  |                               | (2,783     | ) |      |   | 37,405   |  
|Other credits                                                                    |  |                               | (1,288     | ) |      |   | 488      |  
|Receivable from or payable to TXI                                                |  |                               |           |   |      |   | (10,286  | )
|                                                                                 |  |                               |            |   |      |   |          |  
|Net cash provided by operating activities                                        |  |                               | 126,382    |   |      |   | 161,090  |  
|                                                                                 |  |                               |            |   |      |   |          |  
|Investing activities:                                                            |  |                               |            |   |      |   |          |  
|Capital expenditures                                                             |  |                               | (9,409     | ) |      |   | (8,128   | )
|Purchases of short-term investments                                              |  |                               | (6,431,360 | ) |      |   | (317,130 | )
|Sales of short-term investments                                                  |  |                               | 6,306,210  |   |      |   | 274,355  |  
|Other  net                                                                      |  |                               | (490       | ) |      |   | (595     | )
|                                                                                 |  |                               |            |   |      |   |          |  
|Net cash used by investing activities                                            |  |                               | (135,049   | ) |      |   | (51,498  | )
|                                                                                 |  |                               |            |   |      |   |          |  
|Financing activities:                                                            |  |                               |            |   |      |   |          |  
|Long-term borrowings                                                             |  |                               |           |   |      |   | 350,000  |  
|Debt retirements                                                                 |  |                               |           |   |      |   | (50,000  | )
|Debt issuance costs                                                              |  |                               |           |   |      |   | (9,469   | )
|Dividend paid to Texas Industries, Inc.                                          |  |                               |           |   |      |   | (341,139 | )
|Issuance of common stock                                                         |  |                               | 698        |   |      |   | 24       |  
|Tax benefits from exercise of stock options                                      |  |                               | 4,589      |   |      |   | 2,337    |  
|Common dividends paid                                                            |  |                               | (4,635     | ) |      |   |         |  
|                                                                                 |  |                               |            |   |      |   |          |  
|Net cash provided (used) by financing activities                                 |  |                               | 652        |   |      |   | (48,247  | )
|                                                                                 |  |                               |            |   |      |   |          |  
|Increase (decrease) in cash and cash equivalents                                 |  |                               | (8,015     | ) |      |   | 61,345   |  
|                                                                                 |  |                              
|Cash and cash equivalents at beginning of period                                 |  |                               | 42,583     |   |      |   | 9,287    |  
|                                                                                 |  |                               |            |   |      |   |          |  
|Cash and cash equivalents at end of period                                       |  | $                             | 34,568     |   |      | $ | 70,632   |  
|                                                                                 |  |                               |            |   |      |   |          |  

See notes to consolidated financial statements.



5



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES

CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

(In thousands, except per share data)

(Unaudited)



|                                                           |  |                |   |             |   |                            |  |   |                             |   |  |                            |         |   |  |   |         |  
|---------------------------------------------------------- |  | -------------- | - | ----------- | - | -------------------------- |  | - | --------------------------- | - |  | -------------------------- | ------- | - |  | - | ------- | -
|                                                           |  | PreferredStock |   | CommonStock |   | Additional Paid-in Capital |  |   | Retained Earnings (Deficit) |   |  | Total Stockholders Equity |        
|May 31, 2006, as previously reported                       |  | $              |  |             | $ | 231                        |  | $ | 707,804                     |   |  | $                          | (39,529 | ) |  | $ | 668,506 |  
|Adjustment for the 100% stock dividend                     |  |                |  |             |   | 231                        |  |   | (231                        | ) |  |                            |        |   |  |   |        |  
|                                                           |  |                |   |             |   |                            |  |   |                             |   |  |                            |         |   |  |   |         |  
|May 31, 2006, as adjusted                                  |  |                |  |             |   | 462                        |  |   | 707,573                     |   |  |                            | (39,529 | ) |  |   | 668,506 |  
|                                                           |  |                |   |             |  
|Net income                                                 |  |                |  |             |   |                           |  |   |                            |   |  |                            | 126,554 |   |  |   | 126,554 |  
|Adjustment of prior contribution by Texas Industries, Inc. |  |                |  |             |   |                           |  |   | 1,053                       |   |  |                            |        |   |  |   | 1,053   |  
|Stock-based compensation                                   |  |                |  |             |   |                           |  |   | 1,547                       |   |  |                            |        |   |  |   | 1,547   |  
|Stock award issued                                         |  |                |  |             |   |                           |  |   | 80                          |   |  |                            |        |   |  |   | 80      |  
|Issuance of common stock for options                       |  |                |  |             |   | 2                          |  |   | 696                         |   |  |                            |        |   |  |   | 698     |  
|Tax benefit from exercise of stock options                 |  |                |  |             |   |                           |  |   | 4,589                       |   |  |                            |        |   |  |   | 4,589   |  
|Common dividends paid - $0.10 per share                    |  |                |  |             |   |                           |  |   |                            |   |  |                            | (4,635  | ) |  |   | (4,635  | )
|                                                           |  |                |   |             |   |                            |  |   |                             |   |  |                            |         |   |  |   |         |  
|November 30, 2006                                          |  | $              |  |             | $ | 464                        |  | $ | 715,538                     |   |  | $                          | 82,390  |   |  | $ | 798,392 |  
|                                                           |  |                |   |             |   |                            |  |   |                             |   |  |                            |         |   |  |   |         |  

See notes to consolidated financial statements.



6



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. Description of
Business and Basis of Presentation

Chaparral Steel Company and its subsidiaries (the Company) is a leading
supplier of structural steel and steel bar products through a single business segment. The Company produces and sells structural steel, piling products, special bar quality products, merchant bar quality rounds, reinforcing bar and channels from
facilities located in Texas and Virginia. Structural steel products include wide flange beams, piling products, channels and other shapes. Steel bar products include specialty bar products and, to a lesser extent, reinforcing bar. The Company sells
to steel service centers and steel fabricators for use in the construction industry, as well as to cold finishers, forgers and original equipment manufacturers for use in the railroad, defense, automotive, manufactured housing and energy industries.
The Companys products are marketed throughout the United States, Canada and Mexico, and to a limited extent in Europe. All of the Companys long-lived assets are located in the United States.

On July 29, 2005, Texas Industries, Inc. and its subsidiaries (TXI) completed the spin-off of its steel business to TXI
stockholders in the form of a pro-rata, tax-free dividend of one share of the Companys common stock for each share of TXI stock owned on July 20, 2005. Although pursuant to the Companys separation and distribution agreement with TXI
and certain ancillary agreements, TXI has agreed to indemnify the Company against certain liabilities and the Company has agreed to indemnify TXI against certain liabilities, TXI has no further ownership interest in the Company and the Company has
no ownership interest in TXI. In addition, the Company is not a guarantor of any of TXIs indebtedness and TXI is not a guarantor of any of the Companys indebtedness. The Companys relationship with TXI is now governed by the
separation and distribution agreement and the ancillary agreements described in that agreement. The terms of the agreements are more fully described in Note 9 Legal Proceedings and Contingent Liabilities. At various times, items of
intercompany indebtedness were settled by and among the Company and the Companys subsidiaries and TXI and its subsidiaries. These intercompany accounts were settled through offsets, contributions of such indebtedness to the Companys
capital and other non-cash transfers. During the six months ended November 30, 2006, an adjustment of $1.1 million was recorded increasing the previous contributions to the Companys capital by TXI.

For all periods prior to the spin-off, the Companys costs include the allocation of certain corporate expenses from TXI. TXIs
corporate expenses have been allocated to the Company based on either the percentage of time employees spent performing services for the Company or specifically identified costs incurred by TXI for the Company. Management believes that the
allocations were made on a reasonable basis. However, the consolidated financial statements for periods prior to the spin off may not necessarily reflect the financial position, results of operations and cash flows of the Company in the future, nor
is it practical for management to estimate what the financial position, results of operations or cash flows would have been if the Company had been an independent, public company for the historical periods presented.

On July 12, 2006, the Companys board of directors approved a stock split effected in the form of a 100% common stock dividend
which was distributed on September 1, 2006 to stockholders of record on August 15, 2006. The historical share and per share amounts have been retroactively adjusted to reflect the stock dividend for all periods presented.

On October 11, 2006, the Companys board of directors approved a stock repurchase program authorizing the Company to repurchase
up to $100 million of the Companys common stock. Prior to any repurchase, the board must be advised and approve the terms of the proposed repurchase. No shares of the Companys common stock were repurchased in the quarter ended
November 30, 2006.

On October 11, 2006, the Companys board of directors initiated a quarterly cash
dividend of $0.10 per common share. A dividend of $4.6 million was paid on November 15, 2006 to stockholders of record as of the close of business on November 1, 2006.

The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting
principles for interim financial information and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by



7



---

##### Table of Contents

generally accepted accounting principles for complete financial statements. In the opinion of management,
all adjustments (consisting of only normal recurring adjustments) considered necessary for a fair statement of the results for the interim periods presented have been included. Operating results for the six-month period ended November 30, 2006,
are not necessarily indicative of the results that may be expected for the year ending May 31, 2007. For further information, refer to the consolidated financial statements and footnotes thereto included in the Companys Annual Report on
Form 10-K for the year ended May 31, 2006.

2. Summary of Significant Accounting Policies

Principles of Consolidation.The consolidated financial statements include the accounts of Chaparral Steel Company and all
subsidiaries. Certain amounts in the prior year financial statements have been reclassified to conform to the current period presentation.

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

Fair Value of Financial Instruments.The
estimated fair value of each class of financial instruments as of November 30, 2006 approximates its carrying value except for the Senior Notes having a fixed interest rate at November 30, 2006. The fair value of the Senior Notes at
November 30, 2006, estimated based on quoted market prices, was $334.5 million compared to the carrying amount of $300.0 million.

Cash Equivalents. Investments with maturities of less than 90 days when purchased are classified as cash equivalents and consist primarily of money market funds and investment grade commercial paper issued by
major corporations and financial institutions.

Short-term Investments.Short-term investments consist of Auction
Rate Securities (ARS). At November 30, 2006, these ARS have remaining stated maturities which range from 10 to 35 years, but have their interest rates reset at predetermined intervals, typically less than 30 days, through an auction
process. The Company invests in high credit quality instruments of political subdivisions of states with an active resale market to ensure liquidity and the ability to readily convert these investments into cash to fund current operations or satisfy
other cash requirements as needed. Accordingly, the Company classified all these securities as available-for-sale and as current assets in the accompanying consolidated balance sheet as of November 30, 2006. The ARS are stated at cost which
approximates fair value based on market quotes. Net unrealized gains and losses, net of deferred taxes, have not been significant. The Company limits the amount of credit exposure to any one issuer. The Company expects that the majority of its
short-term investments will be sold within one year, regardless of legal maturity date. Purchases and sales activity of ARS are presented as cash flows from investing activities in the accompanying consolidated statements of cash flows.

Accounts Receivable.Management evaluates the ability to collect accounts receivable based on a combination of factors. A
reserve for doubtful accounts is maintained based on historical default rates and current economic trends. The reserve is increased if it is anticipated that a specific customer will be unable to make required payments. Concentrations of credit risk
with respect to accounts receivable are limited due to the large number of customers in the Companys customer base and their dispersion across geographical areas.

Environmental Liabilities. The Company is subject to environmental laws and regulations established by federal, state and local authorities and makes provision for the estimated costs
related to compliance when it is probable that a reasonably estimable liability has been incurred.

Legal
Contingencies. The Company and its subsidiaries are defendants in lawsuits which arose in the normal course of business, and make provision for the estimated loss from any claim or legal proceeding when it is probable that a reasonably estimable
liability has been incurred.

Long-lived Assets. Management reviews long-lived assets for impairment whenever
changes in circumstances indicate that the carrying amount of the assets may not be recoverable and would record an impairment charge if necessary. Such evaluations compare the carrying amount of an asset to future undiscounted net cash flows
expected to be generated by the asset and are significantly impacted by estimates of future prices for the Companys products, capital needs, economic trends and other factors. All of the Companys long-lived assets are located in the
United States.



8



---

##### Table of Contents

Property, plant and equipment is recorded at cost. Provisions for depreciation are
computed generally using the straight-line method. The Company assigns each fixed asset a useful life generally ranging from 5 to 7 years for mobile and other equipment, 10 to 20 years for machinery and equipment and 20 to 40 years for buildings and
land improvements. Maintenance and repairs are charged to expense as incurred. Costs incurred for scheduled shut-downs to refurbish facilities are amortized over the benefited period, typically 12 months. Such deferred amounts are included in
prepaid expenses on the accompanying consolidated balance sheets and amounted to $3.0 million at November 30, 2006 and $3.4 million at May 31, 2006.

Goodwill.Management tests goodwill for impairment at least annually. If the carrying amount of the goodwill exceeds its fair value, an impairment loss is recognized. In applying a
fair-value-based test, estimates are made of the expected future cash flows to be derived from the applicable reporting unit. Similar to the review for impairment of other long-lived assets, the resulting fair value determination is significantly
impacted by estimates of future prices for the Companys products, capital needs, economic trends and other factors. At May 31, 2006, the fair value of the Companys goodwill on the accompanying consolidated balance sheet exceeded its
carrying value of $85.2 million.

Investments and Deferred Charges.Investments are composed primarily of life
insurance contracts that may be used to fund certain Company benefit agreements. The contracts, recorded at their net cash surrender value, totaled $10.0 million at November 30, 2006 and $8.3 million at May 31, 2006. Deferred charges are
composed primarily of debt issuance costs that totaled $7.8 million at November 30, 2006 and $8.5 million at May 31, 2006. The costs are associated with various debt issues and amortized over the term of the related debt.

Other Credits.Other credits of $12.6 million at November 30, 2006 and $13.8 million at May 31, 2006 are composed
primarily of liabilities related to the Companys retirement plans, asset retirement obligations and deferred compensation agreements.

Asset Retirement Obligations. Changes in asset retirement obligations are as follows (in thousands):



|                               |  |                               |       |   |      |   |     |  
|------------------------------ |  | ----------------------------- | ----- | - | ---- | - | --- | -
|                               |  | Six months ended November 30, |      
|                               |  | 2006                          |       |   | 2005 |  
|Balance at beginning of period |  | $                             | 1,040 |   |      | $ | 566 |  
|Accretion expense              |  |                               | 60    |   |      |   | 34  |  
|Settlements                    |  |                               | (25   | ) |      |   | (42 | )
|                               |  |                               |       |   |      |   |     |  
|Balance at end of period       |  | $                             | 1,075 |   |      | $ | 558 |  
|                               |  |                               |       |   |      |   |     |  

Net Sales. The Company sells products to a highly diversified customer base
representing various steel consuming markets. A significant portion of the Companys sales are to steel service centers, fabricators and processors. These customers typically act as intermediaries between steel producers and various end-user
manufacturers that require further processing or inventory programs. The Company recognizes revenue when the goods are shipped and title and risk of loss transfer to the customer (FOB shipping point). The Company typically includes delivery fees in
the amount it bills customers to the extent needed to recover the Companys cost of freight and delivery. Net sales from other products were generated from the Companys metals separation operation.



9



---

##### Table of Contents

The following table summarizes the Companys net sales by product line (in
thousands):



|                 |  |                                 |         |                               |   |         |  |      |         |  |   |        
|---------------- |  | ------------------------------- | ------- | ----------------------------- | - | ------- |  | ---- | ------- |  | - | -------
|                 |  | Three months ended November 30, |         | Six months ended November 30,
|                 |  | 2006                            |         | 2005                          |   | 2006    |  | 2005
|Net sales        |  |                                 |         |                               |   |         |  |      |         |  |   |        
|Structural mills |  | $                               | 313,987 |                               | $ | 259,530 |  | $    | 627,576 |  | $ | 509,569
|Bar mill         |  |                                 | 55,133  |                               |   | 58,408  |  |      | 113,169 |  |   | 119,171
|Other products   |  |                                 | 13,062  |                               |   | 9,084   |  |      | 29,098  |  |   | 17,698 
|Delivery fees    |  |                                 | 21,195  |                               |   | 21,108  |  |      | 44,183  |  |   | 40,097 
|                 |  |                                 |         |                               |   |         |  |      |         |  |   |        
|                 |  | $                               | 403,377 |                               | $ | 348,130 |  | $    | 814,026 |  | $ | 686,535
|                 |  |                                 |         |                               |   |         |  |      |         |  |   |        

Other Income. Other income in the three-month and six-month periods ended
November 30, 2006 includes $4.1 million of insurance recovery from a business interruption claim stemming from an outage of the rolling mill at our Virginia facility that occurred during the three months ended August 31, 2006 Interest
income was $2.8 million and $0.6 million in the three-month periods ended November 30, 2006 and 2005, respectively and $5.3 million and $0.6 million in the six-month periods ended November 30, 2006 and 2005, respectively.

Income Taxes. The Company uses the liability method of recognizing and classifying deferred income taxes. The Company and its
subsidiaries will be included in the consolidated income tax returns of TXI for periods prior to the spin-off and will file stand alone returns for subsequent periods. However, the provision for income taxes for the periods presented has been
determined as if the Company had filed separate tax returns. The Company provides valuation allowances to reduce deferred tax assets to amounts that will more likely than not be realized.

Earnings Per Share (EPS). Basic EPS is computed by adjusting net income for the participation in earnings of unvested
restricted shares outstanding, then dividing by the weighted-average number of common shares outstanding during the period including contingently issuable shares and excluding outstanding unvested restricted shares. Contingently issuable shares
relate to former deferred compensation agreements in which directors elected to defer annual and meeting fees. During the six months ended November 30, 2006, the Company issued 142,188 shares of common stock as a result of the exercise of stock
options, 9,666 shares of common stock as a result of a non-employee director restricted stock awards and 2,530 shares of common stock as a result of an employee stock award. Diluted EPS adjusts net income and the outstanding shares for the dilutive
effect of stock options and other equity-based awards.



10



---

##### Table of Contents

|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|---------------------------------------------------- |  | ------------------------------- | ------ | ----------------------------- | ---- | - | ------ |  | - | ------- | - |  | - | ------
|                                                     |  | Three months ended November 30, |        | Six months ended November 30,
|In thousands except per share data                   |  | 2006                            |        |                               | 2005 |   | 2006   |  |   | 2005   
|Basic earnings:                                      |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Net income                                           |  | $                               | 67,467 |                               |      | $ | 34,003 |  | $ | 126,554 |   |  | $ | 51,754
|Unvested restricted share participation              |  |                                 | (52    | )                             |      |   |       |  |   | (131    | ) |  |   |      
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Basic income                                         |  | $                               | 67,415 |                               |      | $ | 34,003 |  | $ | 126,423 |   |  | $ | 51,754
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Dilutive earnings:                                   |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Net income                                           |  | $                               | 67,467 |                               |      | $ | 34,003 |  | $ | 126,554 |   |  | $ | 51,754
|Unvested restricted share participation              |  |                                 | (50    | )                             |      |   |       |  |   | (126    | ) |  |   |      
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Basic income                                         |  | $                               | 67,417 |                               |      | $ | 34,003 |  | $ | 126,428 |   |  | $ | 51,754
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Shares:                                              |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Weighted-average shares outstanding                  |  |                                 | 46,342 |                               |      |   | 45,610 |  |   | 46,296  |   |  |   | 45,609
|Contingently issuable shares                         |  |                                 | 107    |                               |      |   | 107    |  |   | 107     |   |  |   | 107   
|Unvested restricted shares                           |  |                                 | (36    | )                             |      |   |       |  |   | (48     | ) |  |   |      
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Basic weighted-average shares                        |  |                                 | 46,413 |                               |      |   | 45,717 |  |   | 46,355  |   |  |   | 45,716
|                                                     |  |                                 |        |                              
|Dilutive stock options and other equity-based awards |  |                                 | 1,879  |                               |      |   | 1,579  |  |   | 1,857   |   |  |   | 975   
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Diluted weighted-average shares                      |  |                                 | 48,292 |                               |      |   | 47,296 |  |   | 48,212  |   |  |   | 46,691
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Net income:                                          |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Basic earnings per share                             |  | $                               | 1.45   |                               |      | $ | 0.74   |  | $ | 2.73    |   |  | $ | 1.13  
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       
|Diluted earnings per share                           |  | $                               | 1.40   |                               |      | $ | 0.72   |  | $ | 2.62    |   |  | $ | 1.11  
|                                                     |  |                                 |        |                               |      |   |        |  |   |         |   |  |   |       

Stock-based Compensation.The Companys employees and non-employee
directors participate in stock compensation plans. The plans provide for the granting of incentive and non-qualified stock options, restricted stock and other equity-based incentive awards for officers, key employees and non-employee directors.

Prior to June 1, 2006, the Company accounted for employee and non-employee director stock options using the intrinsic
value method of accounting prescribed by APB Opinion (APB) No. 25, Accounting for Stock Issued to Employees, as allowed by Statement of Financial Accounting Standard (SFAS) No. 123, Accounting for
Stock-Based Compensation. Generally, no expense was recognized related to the Companys stock options because each options exercise price was set at the stocks fair market value on the date the option was granted.

Effective June 1, 2006, the Company adopted the fair value recognition provisions of SFAS No. 123(R), Share-Based
Payments, using the modified prospective application method. Under this modified prospective method, compensation cost recognized for the three and six months ended November 30, 2006 includes the applicable amounts of compensation cost of
stock-based payments granted prior to, but not yet vested as of June 1, 2006 based on the grant-date fair value estimated in accordance with the original provisions of SFAS No. 123 and previously presented in pro forma footnote
disclosures. The Company uses the Black-Scholes-Merton valuation method to determine the fair value of stock options as of the grant date. For restricted stock awards, the Company uses the stock price as of the grant date to determine the fair
value. The impact of recognizing compensation expense related to stock options using the fair value recognition provisions of SFAS 123(R) was $0.5 million (net of tax benefit of $0.1 million) or $0.01 per common share for the three-month period
ended November 30, 2006 and $0.9 million (net of tax benefit of $0.2 million) or $0.02 per common share for the six-month period ended November 30, 2006. Results for periods prior to June 1, 2006, have not been restated.



11



---

##### Table of Contents

Total stock-based compensation expense, related to the Companys stock options and
non-employee director stock awards, recognized using the straight-line method over the requisite service period of the award was as follows (in thousands):



|                                    |  |                   |     |                 |   |      
|----------------------------------- |  | ----------------- | --- | --------------- | - | -----
|                                    |  | ThreeMonths Ended |     | SixMonths Ended
|                                    |  | November 30, 2006
|Cost of products sold               |  | $                 | 179 |                 | $ | 347  
|Selling, general and administrative |  |                   | 537 |                 |   | 1,200
|                                    |  |                   |     |                 |   |      
|                                    |  | $                 | 716 |                 | $ | 1,547
|                                    |  |                   |     |                 |   |      

As of November 30, 2006, the total estimated future compensation cost related
to previous grants of stock options to be recognized in the statement of operations was $7.4 million over a weighted-average period of 22 months while $0.6 million remained to be recognized related to previous grants of restricted stock awards over
a weighted-average period of 6 months. In addition, the Company currently expects to recognize future compensation expense of $2.4 million related to the share portion of the new performance awards to be granted to the executive officers under the
2006 Plan (see Note 7 and 11).

Prior to adopting SFAS 123(R), the Company presented the tax benefits of deductions
resulting from the exercise of stock options as operating cash flows. SFAS 123(R) requires the cash flows resulting from excess tax benefits related to stock options be classified as a part of cash flows from financing activities. As a result of
adopting SFAS 123(R) effective June 1, 2006, $4.6 million of excess tax benefits have been recorded in the current period as financing cash flows.

For purposes of pro forma disclosures under SFAS 123 for the three-month and six-month periods ended November 30, 2005, the estimated fair value of the stock options was assumed to be amortized to expense over
the stock options vesting periods. The pro forma effects of recognizing estimated compensation expense under the fair value method on net income and earnings per common share were as follows (in thousands, except per share data):



|                                                                                             |  |                    |        |   |                  |   |        |  
|-------------------------------------------------------------------------------------------- |  | ------------------ | ------ | - | ---------------- | - | ------ | -
|                                                                                             |  | Three Months Ended |        |   | Six Months Ended |  
|                                                                                             |  | November 30, 2005  |       
|Net income                                                                                   |  |                    |        |   |                  |   |        |  
|As reported                                                                                  |  | $                  | 34,003 |   |                  | $ | 51,754 |  
|Stock-based compensation included in the determination of net income as reported, net of tax |  |                    | 20     |   |                  |   | 48     |  
|Fair value of stock-based compensation, net of tax                                           |  |                    | (391   | ) |                  |   | (655   | )
|                                                                                             |  |                    |        |   |                  |   |        |  
|Pro forma                                                                                    |  | $                  | 33,632 |   |                  | $ | 51,147 |  
|                                                                                             |  |                    |        |   |                  |   |        |  
|Net earnings per share-as reported:                                                          |  |                    |        |   |                  |   |        |  
|Basic                                                                                        |  | $                  | 0.74   |   |                  | $ | 1.13   |  
|Diluted                                                                                      |  |                    | 0.72   |   |                  |   | 1.11   |  
|Net earnings per share-pro forma:                                                            |  |                    |        |   |                  |   |        |  
|Basic                                                                                        |  |                    | 0.74   |   |                  |   | 1.12   |  
|Diluted                                                                                      |  |                    | 0.71   |   |                  |   | 1.10   |  

Recent Accounting Pronouncements. The Financial Accounting Standards Board
(FASB) issued FASB Interpretation No. (FIN) 48, Accounting for Uncertainty in Income Taxes, in July 2006. The new rules will be effective for the Company in the fiscal year beginning June 1, 2007. The
Company is evaluating this interpretation, but does not presently anticipate its adoption will have a material impact on the Companys financial statements.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements, which defines fair value, establishes a framework for measuring fair value in generally accepted
accounting principles, and expands disclosures about fair value measurements. The provisions of SFAS No. 157 will be effective as of June 1, 2007. The Company is currently evaluating the impact of adopting SFAS No. 157 on the
Companys financial statements.



12



---

##### Table of Contents

In September 2006, the FASB issued SFAS No. 158, Employers Accounting
for Defined Benefit Pension and Other Postretirement Plansan amendment of FASB Statements No. 87, 88, 106, and 132(R), which requires employers to fully recognize the funded status of single-employer defined benefit pension, retiree
healthcare and other postretirement plans in their financial statements, recognize as a component of other comprehensive income, net of tax, the gains or losses and prior service costs or credits that arise during the period but are not recognized
as components of net periodic costs, measure defined benefit plan assets and obligations as of the date of the Companys fiscal year-end statement of financial position, and disclose in the notes to financial statements additional information
about certain effects on net periodic benefit cost for the next fiscal year that arise from delayed recognition of the gains or losses, prior service costs or credits, and transition asset or obligation. The requirement of SFAS No. 158 to
recognize the funded status of a benefit plan and the disclosure requirements is effective as of the end of the fiscal year ending May 31, 2007. The requirement to measure plan assets and benefit obligations as of the date of the
employers fiscal year-end statement of financial position will be effective for the fiscal year ending May 31, 2008. The Company is evaluating this interpretation, but does not presently anticipate its adoption will have a material
impact on the Companys financial statements.

In September 2006, the FASB issued FASB Staff Position AUG AIR-1,
Accounting for Planned Major Maintenance Activities which is effective for fiscal years beginning after December 15, 2006. This position statement eliminates the accrue-in-advance method of accounting for planned major
maintenance activities. The Company is evaluating this interpretation, but does not presently anticipate its adoption will have a material impact on the Companys financial statements.

3. Working Capital

Working capital totaled $565.4 million at November 30, 2006 and $428.2 million at May 31, 2006.

Short-term investments were $289.2 million at November 30, 2006 and $164.0 million at May 31, 2006 and consisted of Auction Rate Securities, all of which had stated maturities of over 10 years but have their interest rates reset
at predetermined intervals, typically less than 30 days, through an auction process.

Accounts receivable are presented net
of allowances for doubtful receivables of $1.6 million at November 30, 2006 and $1.8 million at May 31, 2006 and net of allowances for returns and allowances of $0.4 million at November 30, 2006 and May 31, 2006. The Company had
no provisions (recoveries) for bad debts charged to expense in the six-month periods ended November 30, 2006 and 2005, respectively. Amounts written off as uncollectible were $0.2 million and none for the six-month periods ended
November 30, 2006 and 2005, respectively. The Company had no additional provisions for returns and allowances charged to sales in the six-month periods ended November 30, 2006 and 2005, respectively. Accounts receivable at
November 30, 2006 includes a $4.1 million business interruption insurance claim and a $1.2 million property insurance claim stemming from an outage of the rolling mill at the Virginia facility that occurred during the three months ended
August 31, 2006.



13



---

##### Table of Contents

Inventories consist of (in thousands):



|                  |  |                   |         |              |   |        
|----------------- |  | ----------------- | ------- | ------------ | - | -------
|                  |  | November 30, 2006 |         | May 31, 2006
|Finished products |  | $                 | 69,764  |              | $ | 52,373 
|Work in process   |  |                   | 12,054  |              |   | 15,348 
|Raw materials     |  |                   | 30,944  |              |   | 16,952 
|Supplies          |  |                   | 78,189  |              |   | 75,130 
|                  |  |                   |         |              |   |        
|                  |  | $                 | 190,951 |              | $ | 159,803
|                  |  |                   |         |              |   |        

Inventories, excluding supplies, are stated at cost (not in excess of market)
using the last-in, first-out (LIFO) method that results in better matching of costs and revenues than other methods. An actual valuation of inventory under the LIFO method can be made only at the end of each year based on the inventory
levels and costs at that time. Accordingly, interim LIFO calculations are based on managements estimates of expected year-end inventory levels and costs and are subject to the final year-end LIFO inventory valuation. If the average cost method
(which approximates current replacement cost) had been used, inventory values would have been higher by $54.4 million at November 30, 2006 and $51.5 million higher at May 31, 2006. Supplies primarily consist of rolls and molds, which are
used in the manufacturing processes, and are carried at average cost.

Effective June 1, 2006, the Company adopted
SFAS No. 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4. This standard clarifies that abnormal amounts of idle facility expense, freight, handling costs and wasted material should be expensed as incurred and not
included in inventory. In addition, this standard requires that the allocation of fixed production overhead costs to inventory be based on the normal capacity of the production facilities. The adoption of this standard did not have a significant
effect on the Companys consolidated financial position or results of operations.

Accrued wages, taxes and other
liabilities consist of (in thousands):



|                             |  |                   |        |              |   |       
|---------------------------- |  | ----------------- | ------ | ------------ | - | ------
|                             |  | November 30, 2006 |        | May 31, 2006
|Employee wages and benefits  |  | $                 | 23,912 |              | $ | 26,354
|Property taxes               |  |                   | 5,863  |              |   | 3,135 
|Current income taxes payable |  |                   | 4,191  |              |   | 6,695 
|Interest payable             |  |                   | 11,402 |              |   | 11,431
|Other liabilities            |  |                   | 6,188  |              |   | 7,777 
|                             |  |                   |        |              |   |       
|                             |  | $                 | 51,556 |              | $ | 55,392
|                             |  |                   |        |              |   |       

4. Commitments

The Company has entered into an agreement to purchase a minimum monthly amount of processed gases at a base price adjusted quarterly based upon a percentage change in the producer price index.
The gases are produced from a facility located at the Companys Texas facility which is owned and operated by an independent third party. This agreement expires in August 2012. At November 30, 2006, the minimum monthly charge was
approximately $0.5 million. The Company has entered into a similar agreement to purchase processed gases for its Virginia facility with the same third party, which expires in December 2014. The agreement specifies that the Company will purchase a
minimum monthly amount of processed gases at a base price adjusted quarterly based upon a similar formula. At November 30, 2006, the minimum monthly charge was approximately $0.1 million. The Company believes that its minimum purchase
requirements will be satisfied by its consumption of the products in the normal course of its business.

The Company has
entered into an agreement to purchase a minimum monthly amount of mill services at its Texas facility. This agreement expires in December 2014. At November 30, 2006, the minimum monthly charge was approximately $23,000. The Company has entered
into a similar agreement to purchase a minimum monthly amount of mill services for its Virginia facility. This agreement expires in June 2012. At November 30, 2006, the minimum monthly charge was approximately $0.4 million. The Company believes
that its minimum purchase requirements will be satisfied by its consumption of the products in the normal course of its business.



14



---

##### Table of Contents

The Company has entered into agreements to purchase minimum amounts of electricity and
natural gas for its Texas and Virginia facilities. Total commitments under these agreements were $33.9 million in the six-month period ended November 30, 2006. As of November 30, 2006, the Companys remaining commitments under these
agreements extend through February 2007 for natural gas in Texas and March 2007 for natural gas in Virginia. The Company believes its purchase requirements will be satisfied by its consumption of these energy sources in the normal course of its
business.

The Company leases certain mobile and other equipment, real estate and other items, which in the normal course
of business are renewed or replaced by subsequent leases. Total expense for such operating leases was $1.2 million and $0.8 million in the six-month periods ended November 30, 2006 and 2005, respectively.

Future estimated payments under these agreements as of November 30, 2006 are as follows for the years ending November 30 as
noted (in thousands):



|                                       |  |       |        |      |   |        |  |      |        |      |   |        |  |            |        |  |   |       |  |   |      
|-------------------------------------- |  | ----- | ------ | ---- | - | ------ |  | ---- | ------ | ---- | - | ------ |  | ---------- | ------ |  | - | ----- |  | - | -----
|                                       |  | Total |        | 2007 |   | 2008   |  | 2009 |        | 2010 |   | 2011   |  | After 2011
|Processed gas supply contract          |  |       | 38,654 |      |   | 6,370  |  |      | 6,371  |      |   | 6,370  |  |            | 6,371  |  |   | 6,370 |  |   | 6,802
|In-plant mill services                 |  |       | 22,000 |      |   | 4,668  |  |      | 4,668  |      |   | 4,669  |  |            | 4,668  |  |   | 2,473 |  |   | 854  
|Short-term energy purchase obligations |  |       | 7,794  |      |   | 7,794  |  |      |       |      |   |       |  |            |       |  |   |      |  |   |     
|Operating lease obligations            |  |       | 3,718  |      |   | 643    |  |      | 505    |      |   | 496    |  |            | 497    |  |   | 317   |  |   | 1,260
|                                       |  |       |        |      |   |        |  |      |        |      |   |        |  |            |        |  |   |       |  |   |      
|Total                                  |  | $     | 72,166 |      | $ | 19,475 |  | $    | 11,544 |      | $ | 11,535 |  | $          | 11,536 |  | $ | 9,160 |  | $ | 8,916
|                                       |  |       |        |      |   |        |  |      |        |      |   |        |  |            |        |  |   |       |  |   |      

5. Long-term Debt

Long-term debt is comprised of the following (in thousands):



|                                                |  |                   |         |              |   |        
|----------------------------------------------- |  | ----------------- | ------- | ------------ | - | -------
|                                                |  | November 30, 2006 |         | May 31, 2006
|Senior secured credit facility expiring in 2010 |  | $                 |        |              | $ |       
|Senior notes due in 2013, interest rate 10.00%  |  |                   | 300,000 |              |   | 300,000
|                                                |  |                   |         |              |   |        
|                                                |  |                   | 300,000 |              |   | 300,000
|Less current maturities                         |  |                   |        |              |   |       
|                                                |  |                   |         |              |   |        
|                                                |  | $                 | 300,000 |              | $ | 300,000
|                                                |  |                   |         |              |   |        



15



---

##### Table of Contents

On June 16, 2005, the Company entered into a senior secured revolving credit
facility (the Credit Facility) which provides up to $150.0 million of available borrowings. The Credit Facility includes a $25.0 million sub-limit for letters of credit of which $3.2 million was outstanding at November 30, 2006. Any
outstanding letters of credit are deducted from the borrowing availability under the Credit Facility. Amounts drawn under the Credit Facility bear interest either at the LIBOR rate plus a margin of 1.00% to 1.75%, or at a base rate (which will be
the higher of the federal funds rate plus 0.5% and the prime rate) plus a margin of up to 1%. The interest rate margins are subject to adjustments based on the Companys leverage ratio. The commitment fee calculated on the unused portion of the
Credit Facility ranges from 0.25% to 0.5% per year based on the Companys leverage ratio. The Credit Facility matures June 16, 2010 and may be terminated by the Company at any time. The Credit Facility is secured by security interests
in all of the Companys existing and future accounts and inventory, certain related personal property and in all of the equity interest in the Companys present and future domestic subsidiaries and 66% of the equity interest in the
Companys present and future foreign subsidiaries. The Credit Facility contains covenants restricting, among other things, prepayment or redemption of the Companys other debt, distributions, dividends, and repurchases of capital stock and
other equity interests, acquisitions and investments, indebtedness, liens and affiliate transactions. The Company is required to comply with certain financial tests and to maintain certain financial ratios, such as leverage and interest coverage
ratios. The amount borrowed under the Credit Facility will fluctuate based upon the Companys cash flow and working capital needs.

In addition, on July 6, 2005, the Company issued $300.0 million aggregate principal amount of 10% senior notes due July 15, 2013 in a private offering. On December 2, 2005, the Company completed the
offer to exchange senior notes due 2013 (the Senior Notes), which are registered under the Securities Act of 1933, as amended, for the outstanding 10% senior notes due 2013 that were issued in the private offering. The terms of the
registered notes are substantially identical to the Companys previously outstanding senior notes. The Senior Notes are unsecured and will effectively be subordinated in right of payment to all of the Companys existing and future senior
secured debt, including borrowings under the Companys Credit Facility. The indenture governing the Senior Notes contains covenants limiting the Companys ability and the ability of the Companys subsidiaries to, among other things,
incur additional indebtedness, pay dividends or make other distributions or repurchase or redeem stock, make investments, sell assets, incur liens, enter into agreements restricting the Companys subsidiaries ability to pay dividends,
enter into transactions with affiliates and consolidate, merge or sell all or substantially all of the Companys assets or the assets of its subsidiaries. Interest is due semi-annually on January 15thand July 15th. As of November 30, 2006, the Company was in compliance with all loan covenants.

The Company used
the net proceeds from $50.0 million of borrowings under the Credit Facility and the $300.0 million of Senior Notes to pay a cash dividend of $341.1 million to Texas Industries, Inc. on July 6, 2005.

The amount of interest paid was $15.3 million and $3.3 million in the six-month periods ended November 30, 2006 and 2005,
respectively. No interest was capitalized in either of the six-month periods ended November 30, 2006 and 2005.

6.
Stockholders Equity

Common stock, as adjusted for the 100% stock dividend, consists of (in thousands):



|                   |  |                   |  |             
|------------------ |  | ----------------- |  | ------------
|                   |  | November 30, 2006 |  | May 31, 2006
|Shares authorized  |  | 100,000           |  | 100,000     
|Shares outstanding |  | 46,363            |  | 46,209      

Preferred stock consists of 10,000,000 authorized shares, $0.01 par value, none of
which have been issued.



16



---

##### Table of Contents

7. Stock Compensation Plans

On July 21, 2005, the Board of Directors and on July 22, 2005, TXI as the sole stockholder of the Company approved the
Companys Amended and Restated 2005 Omnibus Equity Compensation Plan (the 2005 Plan) which provides for grants of stock-based awards, including non-qualified and incentive stock options, restricted stock, restricted stock units,
performance shares, and performance units to non-employee directors, officers and key employees of the Company. On August 29, 2006, the Companys stockholders ratified the 2005 Plan. The Chaparral Steel Company 2006 Omnibus Incentive Plan
(the 2006 Plan), as approved by stockholders, provides for grants of performance awards, annual incentive awards or a combination of such awards. Awards under the 2006 Plan for fiscal 2007 may be paid in cash, in shares of the common
stock or both. Any shares of common stock used to settle awards will be issued under the 2005 Plan as Other Stock-Based Awards and will count against the maximum number of shares that may be issued under the 2005 Plan. At
November 30, 2006, a maximum of 7,244,436 shares of the Companys common stock is available for issuance to participants under the 2005 plan.

During the six-month period ended November 30, 2006, executive officers and key employees were awarded options to purchase 73,232 shares of common stock. The options were granted at the weighted market price of
the common stock of $38.791 on date of grant. The term of the options is ten years and the options vest in equal annual installments over five years.

A summary of Company stock option transactions related to the Companys employees and non-employee directors for the six-month period ended November 30, 2006, follows:



|                                                            |  |                     |   |  |                                |       |  
|----------------------------------------------------------- |  | ------------------- | - |  | ------------------------------ | ----- | -
|                                                            |  | Shares Under Option |   |  | Weighted- Average Option Price |      
|Options outstanding at May 31, 2006, as previously reported |  | 1,535,141           |   |  | $                              | 13.14 |  
|Adjustment for the 100% stock dividend                      |  | 1,535,141           |   |  |                                | (6.57 | )
|                                                            |  |                     |   |  |                                |       |  
|Options outstanding at May 31, 2006, as adjusted            |  | 3,070,282           |   |  |                                | 6.57  |  
|Granted                                                     |  | 73,232              |   |  |                                | 38.79 |  
|Exercised                                                   |  | (142,188            | ) |  |                                | (4.91 | )
|Cancelled                                                   |  | (15,200             | ) |  |                                | (4.96 | )
|                                                            |  |                     |   |  |                                |       |  
|Options outstanding at November 30, 2006                    |  | 2,986,126           |   |  | $                              | 7.45  |  
|                                                            |  |                     |   |  |                                |       |  
|Options exercisable at November 30, 2006                    |  | 459,176             |   |  | $                              | 5.99  |  
|                                                            |  |                     |   |  |                                |       |  

The term of the options is ten years and the options vest in equal annual
installments over five years. Outstanding options expire on various dates through October 11, 2016.

The following
table summarizes information about Company stock options held by the Companys employees and non-employee directors outstanding as of November 30, 2006:



|                                         |  |                          |           |              |   |           |  |   |       
|---------------------------------------- |  | ------------------------ | --------- | ------------ | - | --------- |  | - | ------
|                                         |  | Range of Exercise Prices
|                                         |  | $2.675-$7.645            |           | $9.20-$15.18 |   | $38.791  
|Options outstanding:                     |  |                          |           |              |   |           |  |   |       
|Shares outstanding                       |  |                          | 1,716,668 |              |   | 1,196,226 |  |   | 73,232
|Weighted-average remaining life in years |  |                          | 6.69      |              |   | 8.72      |  |   | 9.87  
|Weighted-average exercise price          |  | $                        | 4.28      |              | $ | 10.08     |  | $ | 38.79 
|Options exercisable:                     |  |                          |           |              |   |           |  |   |       
|Shares exercisable                       |  |                          | 271,910   |              |   | 187,266   |  |   |      
|Weighted-average exercise price          |  | $                        | 3.69      |              | $ | 9.33      |  | $ |      



17



---

##### Table of Contents

As of November 30, 2006, the aggregate intrinsic value (the difference in the
closing market price of the Companys common stock of $46.50 and the exercise price to be paid by the optionee) of stock options outstanding was $116.6 million. The aggregate intrinsic value of exercisable stock options at that date was $18.6
million. During the six-month period ended November 30, 2006, the total intrinsic value for options exercised (the difference in the market price of the Companys common stock on the exercise date and the price paid by the optionee to
exercise the option) was $4.4 million.

In addition, during the six-month period ended November 30, 2006, the
Companys board of directors granted 9,666 shares of restricted stock to non-employee directors pursuant to the 2005 Plan, at the weighted market price of the common stock of $38.791 on date of grant. The Company recorded compensation expense
of $0.4 million related to restricted stock grants based on their vesting periods for the six-month period ended November 30, 2006. As of November 30, 2006, 39,666 shares of restricted stock awarded to non-employee directors were unvested.

8. Income Taxes

Income taxes for the interim periods have been included in the accompanying financial statements on the basis of an estimated annual rate of 33.2% and 33.3% for the three-month and six-month periods ended
November 30, 2006, respectively, compared to an estimated annual tax rate of 34.0% for the three-month and six-month periods ended November 30, 2005. The primary reason that these respective tax rates differ from the 35% statutory federal
corporate rate is due to deduction for qualified domestic production activities. The Company made income tax payments of $66.0 million and $13.0 million in the six-month periods ended November 30, 2006 and 2005, respectively.

As of May 31, 2006, the Company has $688.7 million in Virginia state net operating loss carryforwards that begin to expire in 2020.
The Company also has Virginia state credits to offset future income tax liabilities of $41.9 million that begin to expire in 2018 and $10 million of credits that do not expire. The Company had net Virginia state deferred tax assets of $47.4 million
at May 31, 2006 and $51.9 million at May 31, 2005. Management believes it is more likely than not that this net state deferred tax asset will be unrealized. Therefore, a valuation allowance has been recorded to fully reserve the amount of
the net state deferred tax assets.

9. Legal Proceedings and Contingent Liabilities

The Company is subject to federal, state and local environmental laws and regulations concerning, among other matters, air emissions,
furnace dust disposal and wastewater discharge. The Company believes it is in substantial compliance with applicable environmental laws and regulations; however, from time to time the Company receives claims from federal and state environmental
regulatory agencies and entities asserting that the Company is or may be in violation of certain environmental laws and regulations. Based on its experience in dealing with such claims in the past and the information currently available to it
regarding any potential or outstanding claims, the Company believes that such claims will not have a material impact on its consolidated financial condition or results of operations. Despite the Companys compliance and experience, it is
possible that the Company could be held liable for future charges, which might be material but are not currently known or estimable. In addition, changes in federal and state laws, regulations and requirements or discovery of currently unknown
conditions could require additional expenditures by the Company.

The Company and its subsidiaries are defendants in
lawsuits which arose in the normal course of business. In managements judgment the ultimate liability, if any, from such legal proceedings will not have a material effect on the consolidated financial position or results of operations of the
Company.

In connection with the Companys spin-off from TXI, the Company entered into a separation and distribution
agreement and a tax sharing and indemnification agreement with TXI. In these agreements, the Company has agreed to indemnify TXI and its related parties against, among other things, any liabilities arising out of the businesses, assets or
liabilities transferred to the Company and any taxes imposed on TXI in connection with the spin-off that result from the Companys breach of its covenants in the tax sharing and indemnification agreement. TXI has agreed to indemnify the Company
and its related parties against, among other things, any liabilities arising out of the businesses, assets or liabilities retained by TXI and any taxes imposed on the Company in connection with the spin-off that result from TXIs breach of its
covenants in the tax sharing and indemnification agreement.



18



---

##### Table of Contents

The Company and TXI have made certain covenants to each other in connection with the
spin-off that prohibit the Company and TXI from taking certain actions. Pursuant to these covenants: (1) the Company and TXI will, for a minimum of two years after the distribution date, continue the active conduct of the steel or cement
business, respectively; (2) neither the Company nor TXI will repurchase its stock for two years following the distribution date of the spin-off except in certain circumstances permitted by the Internal Revenue Service (the IRS);
(3) neither the Company nor TXI will take any actions inconsistent with the representations made in the separation and distribution agreement or in connection with the issuance by tax counsel of its legal opinion with respect to the spin-off;
and (4) neither the Company nor TXI will take any other action that would result in or fail to take any action necessary to prevent any tax being imposed on the spin-off. Each of the Company and TXI may take actions inconsistent with these
covenants if it obtains an unqualified opinion of counsel or a private letter ruling from the IRS that such actions will not cause the spin-off to become taxable. The Company has satisfied all of the requirements of such covenants applicable to the
implementation of its stock repurchase program announced on October 11, 2006.

10. Retirement Plans

The Companys employees participate in a defined contribution retirement plan. Prior to January 1, 2006, the Company contributed
2% of each employees eligible compensation and a variable contribution based on a predetermined formula established annually. After December 31, 2005, the Company will contribute 100% of eligible contributions of up to 3% of employee
compensation, and 50% of eligible contributions of the next 2% of employee compensation as defined by the plan. The amount of retirement expense charged to costs and expenses for this plan was $1.8 million and $1.5 million in the six-month periods
ended November 30, 2006 and 2005.

On July 21, 2005, the Companys board of directors approved the Chaparral
Steel Company financial security plan (FSP) a non-qualified defined benefit plan providing death and retirement benefits to the Companys executive and key managerial employees who are invited and elect to participate. The plan is
contributory but not funded. Participants elect the amount of their base salary that is covered by the plan. Costs and associated assets and liabilities related to the Companys employee participation are included in the financial information
contained herein. Amounts payable to participants are to be paid exclusively from the general assets of the Company and are otherwise unsecured. Life insurance contracts have been purchased that may be used to fund the FSP payments. These insurance
contracts, recorded at their net cash surrender value, totaled $10.0 million at November 30, 2006 and $8.3 million at May 31, 2006, and are included in investments on the consolidated balance sheets. The amount of FSP benefit expense and
the projected FSP benefit obligation are determined using assumptions as of the end of each fiscal year. The weighted-average discount rate used was 6% in the six-month period ended November 30, 2006. Actuarial gains or losses are recognized
when incurred. Prior to the spin-off, the Companys executive and key managerial employees who were invited and elected to do so, participated in a series of TXI financial security plans which had terms and conditions similar to those of the
FSP adopted by the Company.

As of November 30, 2006, the estimated future benefit payments for each of the five
succeeding years are $0.2 million, $0.3 million, $0.7 million, $1.0 million and $1.0 million and for the five-year period thereafter an aggregate of $6.0 million.

The amount of FSP benefit expense was as follows (in thousands):



|                          |  |                               |       |   |      |   |      |  
|------------------------- |  | ----------------------------- | ----- | - | ---- | - | ---- | -
|                          |  | Six months ended November 30, |      
|                          |  | 2006                          |       |   | 2005 |  
|Service cost              |  | $                             | 1,012 |   |      | $ | 428  |  
|Interest cost             |  |                               | 313   |   |      |   | 212  |  
|Recognized actuarial loss |  |                               | 425   |   |      |   |     |  
|Amortization of costs     |  |                               |      |   |      |   | 8    |  
|Participant deferrals     |  |                               | (152  | ) |      |   | (118 | )
|                          |  |                               |       |   |      |   |      |  
|                          |  | $                             | 1,598 |   |      | $ | 530  |  
|                          |  |                               |       |   |      |   |      |  



19



---

##### Table of Contents

11. Incentive Plans

All personnel employed by the Company as of May 31 and not subject to production-based incentive or 2006 Plan awards share in the pretax income of the Company for the year then ended based
on predetermined formulas. The duration of the plan is one year. Certain executives are additionally covered under three-year plans with respect to fiscal years ending May 31, 2007 and 2008. In August 2006, the Companys executive officers
relinquished their previous participation under the three-year plans with respect to fiscal years ending May 31, 2007 and 2008 and will participate in new performance awards under the 2006 Plan (see Notes 2 and 7) with respect to the fiscal
year ending May 31, 2007. The new performance awards are payable in cash, shares of common stock or both and are being accrued over the respective vesting periods. New awards will be subject to annual approval by the Companys board of
directors. Incentive compensation related to these plans is included in selling, general and administrative expense and was $8.6 million and $3.2 million in the six-month periods ended November 30, 2006 and 2005, respectively.

12. Condensed Consolidating Financial Information

On July 6, 2005, Chaparral Steel Company (the Parent Company) issued $300.0 million principal amount of its 10% senior notes due July 15, 2013. All of the Parent Companys consolidated
domestic subsidiaries have guaranteed the 10% senior notes. The guarantees are full and unconditional and are joint and several. There are no significant restrictions on the Parent Companys ability to obtain funds from any of the guarantor
subsidiaries in the form of a dividend or loan. Additionally, there are no significant restrictions on a guarantor subsidiarys ability to obtain funds from the Parent Company or its direct or indirect subsidiaries.

The following condensed consolidating balance sheets, condensed consolidating statements of operations and condensed consolidating
statements of cash flows are provided for the Parent Company and all guarantor subsidiaries. The information has been presented as if the Parent Company accounted for its ownership of the guarantor subsidiaries using the equity method of accounting.



20



---

##### Table of Contents

|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|------------------------------------------------------------- |  | ----------------------- | --------- | --------------------- | - | --------------------------- |  | ------------------- | - |  | ------------ | ---------- | - |  | - | ---------
|In thousands                                                  |  | Chaparral Steel Company |           | GuarantorSubsidiaries |   | Non- Guarantor Subsidiaries |  | Eliminating Entries |   |  | Consolidated
|Condensed consolidating balance sheet as of November 30, 2006 |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Cash and cash equivalents                                     |  | $                       | 32,976    |                       | $ | 1,592                       |  | $                   |  |  | $            |           |   |  | $ | 34,568   
|Short-term investments                                        |  |                         | 289,150   |                       |   |                            |  |                     |  |  |              |           |   |  |   | 289,150  
|Accounts receivable                                           |  |                         |          |                       |   | 170,743                     |  |                     |  |  |              |           |   |  |   | 170,743  
|Intercompany receivables                                      |  |                         |          |                       |   | 381,348                     |  |                     |  |  |              | (381,348   | ) |  |   |         
|Inventories                                                   |  |                         |          |                       |   | 190,951                     |  |                     |  |  |              |           |   |  |   | 190,951  
|Prepaid expenses                                              |  |                         | 314       |                       |   | 6,351                       |  |                     |  |  |              |           |   |  |   | 6,665    
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total current assets                                          |  |                         | 322,440   |                       |   | 750,985                     |  |                     |  |  |              | (381,348   | ) |  |   | 692,077  
|                                                              |  |                         |           |                       |  
|Goodwill                                                      |  |                         |          |                       |   | 85,166                      |  |                     |  |  |              |           |   |  |   | 85,166   
|Investments and deferred charges                              |  |                         | 17,784    |                       |   |                            |  |                     |  |  |              |           |   |  |   | 17,784   
|Investments in subsidiaries                                   |  |                         | 1,160,439 |                       |   |                            |  |                     |  |  |              | (1,160,439 | ) |  |   |         
|Property, plant and equipment - net                           |  |                         |           |                       |   | 579,280                     |  |                     |  |  |              |           |   |  |   | 579,280  
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total assets                                                  |  | $                       | 1,500,663 |                       | $ | 1,415,431                   |  | $                   |  |  | $            | (1,541,787 | ) |  | $ | 1,374,307
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Trade accounts payable                                        |  | $                       | 261       |                       | $ | 74,860                      |  | $                   |  |  | $            |           |   |  | $ | 75,121   
|Intercompany payables                                         |  |                         | 381,348   |                       |   |                            |  |                     |  |  |              | (381,348   | ) |  |   |         
|Accrued wages, taxes and other liabilities                    |  |                         | 14,495    |                       |   | 37,061                      |  |                     |  |  |              |           |   |  |   | 51,556   
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total current liabilities                                     |  |                         | 396,104   |                       |   | 111,921                     |  |                     |  |  |              | (381,348   | ) |  |   | 126,677  
|                                                              |  |                         |           |                       |  
|Deferred income taxes and other credits                       |  |                         | 6,167     |                       |   | 143,071                     |  |                     |  |  |              |           |   |  |   | 149,238  
|Long-term debt                                                |  |                         | 300,000   |                       |   |                            |  |                     |  |  |              |           |   |  |   | 300,000  
|Stockholders equity                                          |  |                         | 798,392   |                       |   | 1,160,439                   |  |                     |  |  |              | (1,160,439 | ) |  |   | 798,392  
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total liabilities and stockholders equity                    |  | $                       | 1,500,663 |                       | $ | 1,415,431                   |  | $                   |  |  | $            | (1,541,787 | ) |  | $ | 1,374,307
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Condensed consolidating balance sheet as of May 31, 2006      |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Cash and cash equivalents                                     |  | $                       | 35,939    |                       | $ | 6,644                       |  | $                   |  |  | $            |           |   |  | $ | 42,583   
|Short-term investments                                        |  |                         | 164,000   |                       |   |                            |  |                     |  |  |              |           |   |  |   | 164,000  
|Accounts receivable                                           |  |                         |          |                       |   | 159,721                     |  |                     |  |  |              |           |   |  |   | 159,721  
|Intercompany receivables                                      |  |                         |          |                       |   | 251,985                     |  |                     |  |  |              | (251,985   | ) |  |   |         
|Inventories                                                   |  |                         |          |                       |   | 159,803                     |  |                     |  |  |              |           |   |  |   | 159,803  
|Prepaid expenses                                              |  |                         | 173       |                       |   | 7,292                       |  |                     |  |  |              |           |   |  |   | 7,465    
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total current assets                                          |  |                         | 200,112   |                       |   | 585,445                     |  |                     |  |  |              | (251,985   | ) |  |   | 533,572  
|                                                              |  |                         |           |                       |  
|Goodwill                                                      |  |                         |          |                       |   | 85,166                      |  |                     |  |  |              |           |   |  |   | 85,166   
|Investments and deferred charges                              |  |                         | 16,807    |                       |   |                            |  |                     |  |  |              |           |   |  |   | 16,807   
|Investments in subsidiaries                                   |  |                         | 1,026,771 |                       |   |                            |  |                     |  |  |              | (1,026,771 | ) |  |   |         
|Property, plant and equipment - net                           |  |                         |          |                       |   | 593,977                     |  |                     |  |  |              |           |   |  |   | 593,977  
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total assets                                                  |  | $                       | 1,243,690 |                       | $ | 1,264,588                   |  | $                   |  |  | $            | (1,278,756 | ) |  | $ | 1,229,522
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Trade accounts payable                                        |  | $                       | 179       |                       | $ | 49,800                      |  | $                   |  |  | $            |           |   |  | $ | 49,979   
|Intercompany payables                                         |  |                         | 251,985   |                       |   |                            |  |                     |  |  |              | (251,985   | ) |  |   |         
|Accrued wages, taxes and other liabilities                    |  |                         | 17,620    |                       |   | 37,772                      |  |                     |  |  |              |           |   |  |   | 55,392   
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total current liabilities                                     |  |                         | 269,784   |                       |   | 87,572                      |  |                     |  |  |              | (251,985   | ) |  |   | 105,371  
|                                                              |  |                         |           |                       |  
|Deferred income taxes and other credits                       |  |                         | 5,400     |                       |   | 150,245                     |  |                     |  |  |              |           |   |  |   | 155,645  
|Long-term debt                                                |  |                         | 300,000   |                       |   |                            |  |                     |  |  |              |           |   |  |   | 300,000  
|Stockholders equity                                          |  |                         | 668,506   |                       |   | 1,026,771                   |  |                     |  |  |              | (1,026,771 | ) |  |   | 668,506  
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          
|Total liabilities and stockholders equity                    |  | $                       | 1,243,690 |                       | $ | 1,264,588                   |  | $                   |  |  | $            | (1,278,756 | ) |  | $ | 1,229,522
|                                                              |  |                         |           |                       |   |                             |  |                     |   |  |              |            |   |  |   |          



21



---

##### Table of Contents

|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|-------------------------------------------------------------------------------------------- |  | ----------------------- | ------ | - | ---------------------- | - | ------- | --------------------------- |  | ------------------- | - |  | ------------ | ------- | - |  | - | ------- | -
|In thousands                                                                                 |  | Chaparral Steel Company |        |   | Guarantor Subsidiaries |   |         | Non- Guarantor Subsidiaries |  | Eliminating Entries |   |  | Consolidated |        
|Condensed consolidating statement of operations for the three months ended November 30, 2006 |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Net sales                                                                                    |  | $                       |       |   |                        | $ | 403,377 |                             |  | $                   |  |  | $            |        |   |  | $ | 403,377 |  
|                                                                                             |  |                         |        |   |                       
|Costs and expenses (income)                                                                  |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Cost of products sold                                                                        |  |                         |       |   |                        |   | 288,184 |                             |  |                     |  |  |              |        |   |  |   | 288,184 |  
|Selling, general and administrative                                                          |  |                         | 849    |   |                        |   | 13,240  |                             |  |                     |  |  |              |        |   |  |   | 14,089  |  
|Interest                                                                                     |  |                         | 7,918  |   |                        |   |        |                             |  |                     |  |  |              |        |   |  |   | 7,918   |  
|Other income                                                                                 |  |                         | (2,860 | ) |                        |   | (4,882  | )                           |  |                     |  |  |              |        |   |  |   | (7,742  | )
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|                                                                                             |  |                         | 5,907  |   |                        |   | 296,542 |                             |  |                     |  |  |              |        |   |  |   | 302,449 |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Income (loss) before income taxes                                                            |  |                         | (5,907 | ) |                        |   | 106,835 |                             |  |                     |  |  |              |        |   |  |   | 100,928 |  
|Income taxes (benefit)                                                                       |  |                         | (3,176 | ) |                        |   | 36,637  |                             |  |                     |  |  |              |        |   |  |   | 33,461  |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|                                                                                             |  |                         | (2,731 | ) |                        |   | 70,198  |                             |  |                     |  |  |              |        |   |  |   | 67,467  |  
|                                                                                             |  |                         |        |   |                       
|Equity in earnings of subsidiaries                                                           |  |                         | 70,198 |   |                        |   |        |                             |  |                     |  |  |              | (70,198 | ) |  |   |        |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Net income                                                                                   |  | $                       | 67,467 |   |                        | $ | 70,198  |                             |  | $                   |  |  | $            | (70,198 | ) |  | $ | 67,467  |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Condensed consolidating statement of operations for the three months ended November 30, 2005 |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Net sales                                                                                    |  | $                       |       |   |                        | $ | 348,130 |                             |  | $                   |  |  | $            |        |   |  | $ | 348,130 |  
|                                                                                             |  |                         |        |   |                       
|Costs and expenses (income)                                                                  |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Cost of products sold                                                                        |  |                         |       |   |                        |   | 283,247 |                             |  |                     |  |  |              |        |   |  |   | 283,247 |  
|Selling, general and administrative                                                          |  |                         | 159    |   |                        |   | 9,325   |                             |  |                     |  |  |              |        |   |  |   | 9,484   |  
|Interest                                                                                     |  |                         | 7,982  |   |                        |   |        |                             |  |                     |  |  |              |        |   |  |   | 7,982   |  
|Other income                                                                                 |  |                         | (551   | ) |                        |   | (3,540  | )                           |  |                     |  |  |              |        |   |  |   | (4,091  | )
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|                                                                                             |  |                         | 7,590  |   |                        |   | 289,032 |                             |  |                     |  |  |              |        |   |  |   | 296,622 |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Income (loss) before income taxes                                                            |  |                         | (7,590 | ) |                        |   | 59,098  |                             |  |                     |  |  |              |        |   |  |   | 51,508  |  
|Income taxes (benefit)                                                                       |  |                         | (2,656 | ) |                        |   | 20,161  |                             |  |                     |  |  |              |        |   |  |   | 17,505  |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|                                                                                             |  |                         | (4,934 | ) |                        |   | 38,937  |                             |  |                     |  |  |              |        |   |  |   | 34,003  |  
|                                                                                             |  |                         |        |   |                       
|Equity in earnings of subsidiaries                                                           |  |                         | 38,937 |   |                        |   |        |                             |  |                     |  |  |              | (38,937 | ) |  |   |        |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  
|Net income                                                                                   |  | $                       | 34,003 |   |                        | $ | 38,937  |                             |  | $                   |  |  | $            | (38,937 | ) |  | $ | 34,003  |  
|                                                                                             |  |                         |        |   |                        |   |         |                             |  |                     |   |  |              |         |   |  |   |         |  



22



---

##### Table of Contents

|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|------------------------------------------------------------------------------------------ |  | --------------------- | ------- | - | --------------------- | - | ------- | ------------------------- |  | ------------------ | - |  | ------------ | -------- | - |  | - | ------- | -
|In thousands                                                                               |  | ChaparralSteelCompany |         |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  | EliminatingEntries |   |  | Consolidated |         
|Condensed consolidating statement of operations for the six months ended November 30, 2006 |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Net sales                                                                                  |  | $                     |        |   |                       | $ | 814,026 |                           |  | $                  |  |  | $            |         |   |  | $ | 814,026 |  
|                                                                                           |  |                       |         |   |                      
|Costs and expenses (income)                                                                |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Cost of products sold                                                                      |  |                       |        |   |                       |   | 594,952 |                           |  |                    |  |  |              |         |   |  |   | 594,952 |  
|Selling, general and administrative                                                        |  |                       | 1,553   |   |                       |   | 23,195  |                           |  |                    |  |  |              |         |   |  |   | 24,748  |  
|Interest                                                                                   |  |                       | 15,964  |   |                       |   |        |                           |  |                    |  |  |              |         |   |  |   | 15,964  |  
|Other income                                                                               |  |                       | (5,329  | ) |                       |   | (5,900  | )                         |  |                    |  |  |              |         |   |  |   | (11,229 | )
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|                                                                                           |  |                       | 12,188  |   |                       |   | 612,247 |                           |  |                    |  |  |              |         |   |  |   | 624,435 |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Income (loss) before income taxes                                                          |  |                       | (12,188 | ) |                       |   | 201,779 |                           |  |                    |  |  |              |         |   |  |   | 189,591 |  
|Income taxes (benefit)                                                                     |  |                       | (6,127  | ) |                       |   | 69,164  |                           |  |                    |  |  |              |         |   |  |   | 63,037  |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|                                                                                           |  |                       | (6,061  | ) |                       |   | 132,615 |                           |  |                    |  |  |              |         |   |  |   | 126,554 |  
|                                                                                           |  |                       |         |   |                      
|Equity in earnings of subsidiaries                                                         |  |                       | 132,615 |   |                       |   |        |                           |  |                    |  |  |              | (132,615 | ) |  |   |        |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Net income                                                                                 |  | $                     | 126,554 |   |                       | $ | 132,615 |                           |  | $                  |  |  | $            | (132,615 | ) |  | $ | 126,554 |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Condensed consolidating statement of operations for the six months ended November 30, 2005 |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Net sales                                                                                  |  | $                     |        |   |                       | $ | 686,535 |                           |  | $                  |  |  | $            |         |   |  | $ | 686,535 |  
|                                                                                           |  |                       |         |   |                      
|Costs and expenses (income)                                                                |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Cost of products sold                                                                      |  |                       |        |   |                       |   | 580,441 |                           |  |                    |  |  |              |         |   |  |   | 580,441 |  
|Selling, general and administrative                                                        |  |                       | 164     |   |                       |   | 16,759  |                           |  |                    |  |  |              |         |   |  |   | 16,923  |  
|Interest                                                                                   |  |                       | 13,300  |   |                       |   | 2,846   |                           |  |                    |  |  |              |         |   |  |   | 16,146  |  
|Other income                                                                               |  |                       | (588    | ) |                       |   | (4,805  | )                         |  |                    |  |  |              |         |   |  |   | (5,393  | )
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|                                                                                           |  |                       | 12,876  |   |                       |   | 595,241 |                           |  |                    |  |  |              |         |   |  |   | 608,117 |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Income (loss) before income taxes                                                          |  |                       | (12,876 | ) |                       |   | 91,294  |                           |  |                    |  |  |              |         |   |  |   | 78,418  |  
|Income taxes (benefit)                                                                     |  |                       | (4,506  | ) |                       |   | 31,170  |                           |  |                    |  |  |              |         |   |  |   | 26,664  |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|                                                                                           |  |                       | (8,370  | ) |                       |   | 60,124  |                           |  |                    |  |  |              |         |   |  |   | 51,754  |  
|                                                                                           |  |                       |         |   |                      
|Equity in earnings of subsidiaries                                                         |  |                       | 60,124  |   |                       |   |        |                           |  |                    |  |  |              | (60,124  | ) |  |   |        |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  
|Net income                                                                                 |  | $                     | 51,754  |   |                       | $ | 60,124  |                           |  | $                  |  |  | $            | (60,124  | ) |  | $ | 51,754  |  
|                                                                                           |  |                       |         |   |                       |   |         |                           |  |                    |   |  |              |          |   |  |   |         |  



23



---

##### Table of Contents

|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|------------------------------------------------------------------------------------------ |  | --------------------- | ---------- | - | --------------------- | - | -------- | ------------------------- |  | ------------------ | - | ------------ | - | - |  | - | ---------- | -
|In thousands                                                                               |  | ChaparralSteelCompany |            |   | GuarantorSubsidiaries |   |          | Non-GuarantorSubsidiaries |  | EliminatingEntries |   | Consolidated |  
|Condensed consolidating statement of cash flows for the six months ended November 30, 2006 |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|                                                                                           |  |                       |            |   |                      
|Net cash provided (used) by operating activities                                           |  | $                     | (7,301     | ) |                       | $ | 133,683  |                           |  | $                  |  |              | $ |  |  | $ | 126,382    |  
|                                                                                           |  |                       |            |   |                      
|Investing activities                                                                       |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Capital expenditures                                                                       |  |                       |           |   |                       |   | (9,409   | )                         |  |                    |  |              |   |  |  |   | (9,409     | )
|Purchases of short-term investments                                                        |  |                       | (6,431,360 | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (6,431,360 | )
|Sales of short-term investments                                                            |  |                       | 6,306,210  |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 6,306,210  |  
|Intercompany advances                                                                      |  |                       | 129,443    |   |                       |   | (129,443 | )                         |  |                    |  |              |   |  |  |   |           |  
|Other-net                                                                                  |  |                       | (607       | ) |                       |   | 117      |                           |  |                    |  |              |   |  |  |   | (490       | )
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Net cash provided (used) by investing activities                                           |  |                       | 3,686      |   |                       |   | (138,735 | )                         |  |                    |  |              |   |  |  |   | (135,049   | )
|                                                                                           |  |                       |            |   |                      
|Financing activities                                                                       |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Issuance of common stock                                                                   |  |                       | 698        |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 698        |  
|Tax benefits from exercise of stock options                                                |  |                       | 4,589      |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 4,589      |  
|Common dividends paid                                                                      |  |                       | (4,635     | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (4,635     | )
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Net cash provided by financing activities                                                  |  |                       | 652        |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 652        |  
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Decrease in cash and cash equivalents                                                      |  |                       | (2,963     | ) |                       |   | (5,052   | )                         |  |                    |  |              |   |  |  |   | (8,015     | )
|Cash and cash equivalents at at beginning of period                                        |  |                       | 35,939     |   |                       |   | 6,644    |                           |  |                    |  |              |   |  |  |   | 42,583     |  
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Cash and cash equivalents at end of period                                                 |  | $                     | 32,976     |   |                       | $ | 1,592    |                           |  | $                  |  |              | $ |  |  | $ | 34,568     |  
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Condensed consolidating statement of cash flows for the six months ended November 30, 2005 |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|                                                                                           |  |                       |            |   |                      
|Net cash provided by operating activities                                                  |  | $                     | 12,212     |   |                       | $ | 148,878  |                           |  | $                  |  |              | $ |  |  | $ | 161,090    |  
|                                                                                           |  |                       |            |   |                      
|Investing activities                                                                       |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Capital expenditures                                                                       |  |                       |           |   |                       |   | (8,128   | )                         |  |                    |  |              |   |  |  |   | (8,128     | )
|Purchases of short-term investments                                                        |  |                       | (317,130   | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (317,130   | )
|Sales of short-term investments                                                            |  |                       | 274,355    |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 274,355    |  
|Intercompany advances                                                                      |  |                       | 147,590    |   |                       |   | (147,590 | )                         |  |                    |  |              |   |  |  |   |           |  
|Other-net                                                                                  |  |                       |           |   |                       |   | (595     | )                         |  |                    |  |              |   |  |  |   | (595       | )
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Net cash provided (used) by investing activities                                           |  |                       | 104,815    |   |                       |   | (156,313 | )                         |  |                    |  |              |   |  |  |   | (51,498    | )
|                                                                                           |  |                       |            |   |                      
|Financing activities                                                                       |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Long-term borrowings                                                                       |  |                       | 350,000    |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 350,000    |  
|Debt issuance costs                                                                        |  |                       | (9,469     | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (9,469     | )
|Debt retirements                                                                           |  |                       | (50,000    | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (50,000    | )
|Issuance of common stock                                                                   |  |                       | 24         |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 24         |  
|Tax benefits from exercise of stock options                                                |  |                       | 2,337      |   |                       |   |         |                           |  |                    |  |              |   |  |  |   | 2,337      |  
|Dividend paid to Texas Industries, Inc.                                                    |  |                       | (341,139   | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (341,139   | )
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Net cash used by financing activities                                                      |  |                       | (48,247    | ) |                       |   |         |                           |  |                    |  |              |   |  |  |   | (48,247    | )
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Increase (decrease) in cash and cash equivalents                                           |  |                       | 68,780     |   |                       |   | (7,435   | )                         |  |                    |  |              |   |  |  |   | 61,345     |  
|Cash and cash equivalents at at beginning of period                                        |  |                       | 1          |   |                       |   | 9,286    |                           |  |                    |  |              |   |  |  |   | 9,287      |  
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  
|Cash and cash equivalents at end of period                                                 |  | $                     | 68,781     |   |                       | $ | 1,851    |                           |  | $                  |  |              | $ |  |  | $ | 70,632     |  
|                                                                                           |  |                       |            |   |                       |   |          |                           |  |                    |   |              |   |   |  |   |            |  



24



---

##### Table of Contents

ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

You should read the following discussion in conjunction with the consolidated financial statements and the corresponding notes included elsewhere in this Quarterly Report. Certain statements contained in this
Managements Discussion and Analysis of Financial Condition and Results of Operations are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. See Forward-Looking Statements. Such
statements are subject to risks, uncertainties and other factors, which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements.

Overview

We are a
leading supplier of structural steel and steel bar products through a single business segment. We produce and sell structural steel, piling products, special bar quality products, merchant bar quality rounds, reinforcing bar and channels from
facilities located in Texas and Virginia. Structural steel products include wide flange beams, channels, piling products and other shapes. Steel bar products include specialty bar products and, to a lesser extent, reinforcing bar. We sell to steel
service centers and steel fabricators for use in the construction industry, as well as to cold finishers, forgers and original equipment manufacturers for use in the railroad, defense, automotive, manufactured housing and energy industries. Our
products are marketed throughout the United States, Canada and Mexico, and to a limited extent in Europe. All of our long-lived assets are located in the United States.

Our sales prices closely track domestic steel industry sales prices and are market based. Domestic demand for structural steel is derived primarily from non-residential construction. Therefore, a
significant percentage of our sales are attributable to the level of non-residential construction activity in the United States. The level of activity in non-residential construction is cyclical and is influenced by prevailing economic conditions,
including interest rate levels, inflation, consumer spending habits and employment. In addition, we compete in a global steel industry and domestic prices are significantly influenced by global industry prices. The global steel industry has at times
in the past been characterized by overcapacity, which can result in high levels of steel imports into the United States, exerting downward pressure on domestic steel prices. However, in the recent past, world-wide steel and steel scrap demand has
risen. Increased steel demand and the relatively weak U.S. dollar have helped curb imports into the United States. These domestic and global factors have combined to produce historically high selling prices.

Our business requires large amounts of capital investment, raw materials, energy, labor and maintenance, and our future success depends
on continued access to these resources. At full capacity, our annual steel scrap usage would be 3.4 million tons, which would represent approximately 6% of the U.S. scrap market. We make predominately all steel scrap purchases on the open
market where prices are subject to market forces beyond our control. A major portion of the shredded steel requirements of our Texas plant is produced by an on-site shredder operation primarily utilizing crushed auto bodies purchased on the open
market. We believe our shredding operations give us a competitive advantage by providing usable scrap at reduced cost compared to similarly prepared scrap available on the open market. The geographical market that supplies the Texas plant provides
some protection from sharply higher raw material prices caused in part by favorable global market conditions. Our Virginia plant receives scrap from our on-site shredding facility which is operated by an unrelated party. We attempt to negotiate the
best prices for our raw materials and to obtain prices for our steel products that match market price movements in response to supply and demand. Beginning in January 2004, we implemented a raw material surcharge program, derived from a published
scrap price index, designed to pass some of the increased costs associated with rising raw material prices through to customers. We believe there will be adequate sources of our principal raw materials to meet our near term needs, although probably
at higher prices than has historically been the case.

Steel mini-mills consume large amounts of electricity and natural
gas. The electric industry has been deregulated in Texas since January 2002. The Texas plant purchases electricity through a local retail electric provider using various long and short term supply arrangements. We have entered into agreements to
purchase minimum amounts of electricity and natural gas for our Texas and Virginia facilities. As of November 30, 2006, our remaining commitments under these agreements are through February 2007 for natural gas in Texas and March 2007 for
natural gas in Virginia. The Commonwealth of Virginia is in transition to a deregulated market for electricity. Electricity for the Virginia plant is purchased through the local utility under an interruptible supply contract with periodic
adjustments for fuel costs. Natural gas is purchased from local gas marketers and delivered to our plants through local transportation agreements. Historically, we have not used financial instruments to mitigate price fluctuations on such purchases,
however we may use such financial instruments when appropriate. We believe adequate supplies of electricity and natural gas are readily available, although some fluctuations will occur.



25



---

##### Table of Contents

Various Aspects of Spin-Off from TXI

We became an independent public company on July 29, 2005, as a result of our spin-off from TXI. When we were a subsidiary of TXI, TXI
utilized a centralized cash management program for all of its subsidiaries through which we received payments from TXI as a result of cash received from product sales or made payments to TXI or its subsidiaries for purchases of materials or services
or for costs incurred on our behalf, including raw material procurement, payroll and capital expenditures. As a result of the spin-off, we are no longer part of this program.

The accompanying consolidated financial statements include all costs of our steel business. For periods prior to July 30, 2005, these costs include the allocation of certain corporate
expenses from TXI. TXIs corporate expenses were allocated to us based on either the percentage of time employees incurred performing services for us or specifically identified costs incurred by TXI for us. Management believes the allocations
were made on a reasonable basis. However, the consolidated financial statements for periods prior to the spin off may not necessarily reflect our financial position, results of operations and cash flows in the future.

TXI, through one of its subsidiaries, previously provided us with common carrier services, transporting finished product to our customers
and backhauling materials and supplies for us. For periods prior to July 30, 2005, these costs have been included in cost of products sold in our consolidated statements of operations and were $0.6 million in the six-month period ended
November 30, 2005. We believe the rates charged to us for transportation services approximate the rates that would have been charged by third parties. For periods subsequent to July 29, 2005, we are utilizing assets transferred to us by
TXI to operate our own common carrier service.

Since 1986, TXI included our operations in its United States consolidated
federal income tax return. TXI also included us with it or certain of its subsidiaries in consolidated, combined or unitary income tax groups for state tax purposes as required by law. The provision (benefit) for deferred income taxes for the
periods presented has been determined as if we had filed separate tax returns. TXI managed its tax position for the benefit of its entire portfolio of businesses and its tax strategies are not necessarily reflective of the tax strategies we will
follow.

At various times, items of intercompany indebtedness were settled between and among us and our subsidiaries and
TXI and its subsidiaries. These intercompany accounts were settled through offsets, contributions of such indebtedness to our capital and other non-cash transfers. During the six months ended November 30, 2006, an adjustment of $1.1 million was
recorded increasing the previous contributions to our capital by TXI.



26



---

##### Table of Contents

Results of Operations

Three-month period ended November 30, 2006 compared to the three-month period ended November 30, 2005.

(In thousands except per ton data)



|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|----------------------------------- |  | ------------------------------- | ------- | - | ------ | - | ------- | -------- |  | - | ------ | - |  | ----- | --
|                                    |  | Three months ended November 30, |         |   | Change |   |         | % Change | 
|                                    |  | 2006                            |         |   | 2005   |   |         |         
|Net sales                           |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Structural mills                    |  | $                               | 313,987 |   |        | $ | 259,530 |          |  | $ | 54,457 |   |  | 21.0  | % 
|Bar mill                            |  |                                 | 55,133  |   |        |   | 58,408  |          |  |   | (3,275 | ) |  | (5.6  | %)
|Other products                      |  |                                 | 13,062  |   |        |   | 9,084   |          |  |   | 3,978  |   |  | 43.8  | % 
|Delivery fees                       |  |                                 | 21,195  |   |        |   | 21,108  |          |  |   | 87     |   |  | 0.4   | % 
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Total                               |  | $                               | 403,377 |   |        | $ | 348,130 |          |  | $ | 55,247 |   |  | 15.9  | % 
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Units shipped (tons)                |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Structural                          |  |                                 | 458     |   |        |   | 449     |          |  |   | 9      |   |  | 2.0   | % 
|Bar                                 |  |                                 | 83      |   |        |   | 99      |          |  |   | (16    | ) |  | (16.2 | )%
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Total                               |  |                                 | 541     |   |        |   | 548     |          |  |   | (7     | ) |  | (1.3  | )%
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Average sales price per ton         |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Structural                          |  | $                               | 686     |   |        | $ | 578     |          |  | $ | 108    |   |  | 18.7  | % 
|Bar                                 |  |                                 | 661     |   |        |   | 590     |          |  |   | 71     |   |  | 12.0  | % 
|Total                               |  |                                 | 682     |   |        |   | 580     |          |  |   | 102    |   |  | 17.6  | % 
|Net sales                           |  | $                               | 403,377 |   |        | $ | 348,130 |          |  | $ | 55,247 |   |  | 15.9  | % 
|Costs and expenses (income)         |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Cost of products sold               |  |                                 | 288,184 |   |        |   | 283,247 |          |  |   | 4,937  |   |  | 1.7   | % 
|Selling, general and administrative |  |                                 | 14,089  |   |        |   | 9,484   |          |  |   | 4,605  |   |  | 48.6  | % 
|Interest                            |  |                                 | 7,918   |   |        |   | 7,982   |          |  |   | (64    | ) |  | (0.8  | %)
|Other income, net                   |  |                                 | (7,742  | ) |        |   | (4,091  | )        |  |   | (3,651 | ) |  | 89.2  | % 
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|                                    |  |                                 | 302,449 |   |        |   | 296,622 |          |  |   | 5,827  |   |  | 2.0   | % 
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Income before income taxes          |  |                                 | 100,928 |   |        |   | 51,508  |          |  |   | 49,420 |   |  | 95.9  | % 
|Income taxes                        |  |                                 | 33,461  |   |        |   | 17,505  |          |  |   | 15,956 |   |  | 91.2  | % 
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   
|Net income                          |  | $                               | 67,467  |   |        | $ | 34,003  |          |  | $ | 33,464 |   |  | 98.4  | % 
|                                    |  |                                 |         |   |        |   |         |          |  |   |        |   |  |       |   

Net sales.Net sales increased $55.2 million to $403.4 million from the
prior year period. Shipments of 541,000 tons were comparable to levels in the prior year period as demand for structural products remained strong in both domestic and international markets. Average selling price for structural products continued to
improve in the current year period and were $108 higher than the prior year period while bar product prices increased 12.0% reflecting a higher mix of special bar quality shipments. The increase in pricing for steel products accounted for
approximately $55.0 million of increased net sales, while decreased shipping volumes accounted for approximately $3.8 million of decreased net sales. Net sales of other products increased by $4.0 million to $13.1 million due to higher selling prices
for non-ferrous metals. Delivery fees increased by 0.4% due to slightly higher costs partially offset by lower shipments. We expect that end user demand for our products will remain strong for the remainder of this fiscal year.



27



---

##### Table of Contents

Cost of products sold. Cost of products sold including depreciation and
amortization was $288.2 million, an increase of $4.9 million from the prior year period. The increase was due primarily to a 2% increase in per ton costs. Per ton scrap costs were $18 higher than the prior year period while per ton energy costs were
lower than the prior year period due to lower market prices and the short-term energy contract at the Texas facility.

Selling, general and administrative.Selling, general and administrative expense increased $4.6 million from the prior year period due to increases in incentive expense of $3.2 million due to increased profits, equity compensation
expense of $0.5 million and general corporate expenses of $0.9 million.

Interest.Interest expense of $7.9 million
was comparable to the prior year period and was reflective of our capitalization structure described in note 5 of the consolidated financial statements.

Other income, net.Other income, net increased by $3.7 million to $7.7 million and includes $4.1 million of insurance recovery from a business interruption claim stemming from an outage of the rolling mill at
our Virginia facility that occurred during the three months ended August 31, 2006. In addition, an increase in interest income of $2.3 million was offset by a decrease of $2.7 million in miscellaneous sales and other items from the prior year
period.

Income taxes.Income taxes for the three-month periods ended November 30, 2006 and 2005, have been
included in the accompanying financial statements on the basis of an estimated annual rate of 33.2% and 34.0%, respectively. The primary reason that these respective tax rates differ from the 35% statutory federal corporate rate is due to the
deduction for qualified domestic production activities. The provision for income taxes of $33.5 million increased $16.0 million from the prior year period primarily due to the increase in pretax profits.

Net income.Net income improved $33.5 million to $67.5 million from the prior year period primarily due to the increase in selling
prices discussed above.



28



---

##### Table of Contents

Six-month period ended November 30, 2006 compared to the six-month period ended November 30,
2005.

(In thousands except per ton data)



|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|----------------------------------- |  | ----------------------------- | ------- | - | ---- | - | ------- | ------ |  | - | -------- | - |  | ----- | --
|                                    |  | Six months ended November 30, |         |   |      |  
|                                    |  | 2006                          |         |   | 2005 |   |         | Change |  |   | % Change |  
|Net sales                           |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Structural mills                    |  | $                             | 627,576 |   |      | $ | 509,569 |        |  | $ | 118,007  |   |  | 23.2  | % 
|Bar mill                            |  |                               | 113,169 |   |      |   | 119,171 |        |  |   | (6,002   | ) |  | (5.0  | )%
|Other products                      |  |                               | 29,098  |   |      |   | 17,698  |        |  |   | 11,400   |   |  | 64.4  | % 
|Delivery fees                       |  |                               | 44,183  |   |      |   | 40,097  |        |  |   | 4,086    |   |  | 10.2  | % 
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Total                               |  | $                             | 814,026 |   |      | $ | 686,535 |        |  | $ | 127,491  |   |  | 18.6  | % 
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Units shipped (tons)                |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Structural                          |  |                               | 936     |   |      |   | 942     |        |  |   | (6       | ) |  | (0.6  | )%
|Bar                                 |  |                               | 172     |   |      |   | 209     |        |  |   | (37      | ) |  | (17.7 | )%
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Total                               |  |                               | 1,108   |   |      |   | 1,151   |        |  |   | (43      | ) |  | (3.7  | )%
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Average sales price per ton         |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Structural                          |  | $                             | 671     |   |      | $ | 541     |        |  | $ | 130      |   |  | 24.0  | % 
|Bar                                 |  |                               | 658     |   |      |   | 571     |        |  |   | 87       |   |  | 15.2  | % 
|Total                               |  |                               | 669     |   |      |   | 546     |        |  |   | 123      |   |  | 22.5  | % 
|Net sales                           |  | $                             | 814,026 |   |      | $ | 686,535 |        |  | $ | 127,491  |   |  | 18.6  | % 
|Costs and expenses (income)         |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Cost of products sold               |  |                               | 594,952 |   |      |   | 580,441 |        |  |   | 14,511   |   |  | 2.5   | % 
|Selling, general and administrative |  |                               | 24,748  |   |      |   | 16,923  |        |  |   | 7,825    |   |  | 46.2  | % 
|Interest                            |  |                               | 15,964  |   |      |   | 16,146  |        |  |   | (182     | ) |  | (1.1  | )%
|Other income, net                   |  |                               | (11,229 | ) |      |   | (5,393  | )      |  |   | (5,836   | ) |  | 108.2 | % 
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|                                    |  |                               | 624,435 |   |      |   | 608,117 |        |  |   | 16,318   |   |  | 2.7   | % 
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Income before income taxes          |  |                               | 189,591 |   |      |   | 78,418  |        |  |   | 111,173  |   |  | 141.8 | % 
|Income taxes                        |  |                               | 63,037  |   |      |   | 26,664  |        |  |   | 36,373   |   |  | 136.4 | % 
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   
|Net income                          |  | $                             | 126,554 |   |      | $ | 51,754  |        |  | $ | 74,800   |   |  | 144.5 | % 
|                                    |  |                               |         |   |      |   |         |        |  |   |          |   |  |       |   

Net sales.Net sales increased $127.5 million to $814.0 million from the
prior year period. Shipments of 1,108,000 tons decreased 3.7% from the record levels in the prior year. Average selling price for structural products were $130 higher than the prior year period reflecting the strong demand in both domestic and
international markets. Bar product prices increased 15.2% reflecting increased pricing and a higher mix of special bar quality shipments. The increase in pricing for steel products accounted for approximately $135.5 million of increased net sales,
while decreased shipping volumes accounted for approximately $23.5 million of decreased net sales. Net sales of other products increased by $11.4 million to $29.1 million due to higher selling prices for non-ferrous metals. Delivery fees increased
by 10.2% due to higher fuel costs.



29



---

##### Table of Contents

Cost of products sold. Cost of products sold including depreciation and
amortization was $595.0 million, an increase of $14.5 million from the prior year period. The increase was due primarily to a 5.7% increase in per ton costs offset by a 3.7% decrease in shipments from the prior year period. Per ton scrap costs were
24% higher while per ton energy costs were $21 lower than the prior year period due to lower market prices and the short-term energy contract at the Texas facility.

Selling, general and administrative.Selling, general and administrative expense increased $7.8 million from the prior year period due to increases in incentive expense of $5.4 million due
to increased profits, equity compensation expense of $1.2 million and general corporate expenses of $1.2 million.

Interest.Interest expense of $15.9 million decreased $0.2 million from the prior year period and was reflective of our capitalization structure described in note 5 of the consolidated financial statements.

Other income, net.Other income, net increased by $5.8 million to $11.2 million and includes $4.1 million of insurance recovery
from a business interruption claim stemming from an outage of the rolling mill at our Virginia facility that occurred during the three months ended August 31, 2006. In addition, an increase in interest income of $4.7 million was offset by a
decrease of $3.0 million in miscellaneous sales and other items from the prior year period.

Income taxes.Income
taxes for the six-month periods ended November 30, 2006 and 2005, have been included in the accompanying financial statements on the basis of an estimated annual rate of 33.3% and 34.0%, respectively. The primary reason that these respective
tax rates differ from the 35% statutory federal corporate rate is due to the deduction for qualified domestic production activities. The provision for income taxes of $63.0 million increased $36.4 million from the prior year period primarily due to
the increase in pretax profits.

Net income.Net income improved $74.8 million to $126.6 million from the prior year
period primarily due to the increase in selling prices discussed above.



30



---

##### Table of Contents

Financial Condition, Liquidity and Capital Resources

Net working capital at November 30, 2006 increased $137.2 million to $565.4 million from May 31, 2006, reflecting a $158.5
million increase in current assets and a $21.3 million increase in current liabilities. Significant changes in the components of current assets included an increase in short-term investments of $125.2 million as a result of improved operating
results. Accounts receivable increased $11.0 million partially due to a $5.3 million Virginia facility insurance claim collected in December 2006. Inventories increased $31.1 million as raw material and finished goods volumes increased from May 2006
levels. Trade accounts payable increased $25.1 million due to higher volumes of raw material purchases in the month of November 2006.

In June 2005, we entered into our Credit Facility which provides up to $150.0 million of available borrowings and in July 2005, we issued $300.0 million aggregate principal amount of our Senior Notes. We used $50.0
million of borrowings from our Credit Facility and the net proceeds from our Senior Notes to pay a cash dividend of $341.1 million to Texas Industries, Inc. on July 6, 2005 in connection with the spin-off. We had no outstanding borrowings under
the Credit Facility during the six months ended November 30, 2006; however, $3.2 million of the facility was utilized to support letters of credit. The amount borrowed under the Credit Facility will fluctuate based upon our cash flow and
working capital needs.

In addition to cash and cash equivalents of $34.6 million and short-term investments of $289.2
million at November 30, 2006, our primary sources of liquidity are cash provided from operations and borrowings available under the Credit Facility. We fund working capital requirements and capital expenditures primarily with cash from
operations. In addition, we lease certain mobile and other equipment used in our operations under operating leases that in the normal course of business are renewed or replaced by subsequent leases.

We believe the net cash provided by our operating activities, existing cash and cash equivalents and short-term investments, supplemented
as necessary with borrowings under the Credit Facility, will provide sufficient resources to meet our working capital requirements, capital expenditures, debt service and other cash needs over the next year.

Cash flows

Net cash provided by operating activities decreased $34.7 million in the six-month period ended November 30, 2006 to $126.4 million, compared to the prior year period. Net income and the related effect of deferred income taxes
increased cash flows $68.4 million compared to the prior year period. A decrease in cash provided by changes in inventories of $98.6 million was due to higher volumes of raw material purchases in November 2006 and a depletion in finished goods
inventory levels in the prior year period. Cash provided by the change in accounts payable increased $31.2 million primarily due to the raw material purchases in November 2006.

Net cash used by investing activities was $135.0 million in the current year period compared to $51.5 million in the prior year period. In the current year period, purchases of short-term
investments used cash of $6.4 billion and sales of short-term investments provided cash of $6.3 billion. In the prior year period, purchases of short-term investments used cash of $317.1 million and sales of short-term investments provided cash of
$274.4 million. Capital expenditures were $9.4 million in the current year period and $8.1 million in the prior year period. Capital expenditures for normal replacement and improvement of our existing equipment are currently estimated to be
approximately $25 million over the next 12 months.

Net cash provided by financing activities consisted of the issuance of
common stock for the exercise of stock options of $0.7 million and a tax benefit from the exercise of stock options of $4.6 million in the current year period. On October 11, 2006, our board of directors initiated a quarterly cash dividend of
$0.10 per common share. A dividend of $4.6 million was paid on November 15, 2006 to stockholders of record as of the close of business on November 1, 2006. On October 11, 2006, our board of directors approved a stock repurchase
program authorizing the repurchase of up to $100 million of our common stock. Prior to any repurchase, the board must be advised and approve the terms of the proposed repurchase. No shares of our common stock were repurchased in the three months
ended November 30, 2006. Net cash used by financing activities in the prior year period was $48.2 million which consisted of long-term borrowings of $350.0 million, debt retirements of $50.0 million, debt issuance costs of $9.5 million under
our Credit Facility and Senior Notes described below and a tax benefit from the exercise of stock options of $2.3 million. In conjunction with our spin-off, we paid a cash dividend to Texas Industries, Inc. of $341.1 million in the prior year
period.



31



---

##### Table of Contents

Prior to our spin-off from TXI, net cash provided by operating activities included the
effects of TXIs centralized cash management program for all of its subsidiaries, through which we received advances from and made transfers to TXI depending on our cash requirements. Prior to our spin-off from TXI, these transactions were
treated as amounts payable to and receivable from TXI.

Impact of the distribution and separation from TXI

On June 16, 2005, we entered into our senior secured revolving credit facility (the Credit Facility) which
provides up to $150.0 million of available borrowings. The Credit Facility includes a $25.0 million sub-limit for letters of credit of which $3.2 million was outstanding at November 30, 2006. Any outstanding letters of credit are deducted from
the borrowing availability under the Credit Facility. Amounts drawn under the Credit Facility bear interest either at the LIBOR rate plus a margin of 1.00% to 1.75%, or at a base rate (which will be the higher of the federal funds rate plus 0.5% and
the prime rate) plus a margin of up to 1%. The interest rate margins are subject to adjustments based on our leverage ratio. The commitment fee calculated on the unused portion of the Credit Facility ranges from 0.25% to 0.5% per year based on
our leverage ratio. The Credit Facility matures June 16, 2010 and may be terminated by us at any time. The Credit Facility is secured by security interests in all of our existing and future accounts and inventory, certain related personal
property and in all of the equity interest in our present and future domestic subsidiaries and 66% of the equity interest in our present and future foreign subsidiaries. The Credit Facility contains covenants restricting, among other things,
prepayment or redemption of our other debt, distributions, dividends, and repurchases of capital stock and other equity interests, acquisitions and investments, indebtedness, liens and affiliate transactions. We are required to comply with certain
financial tests and to maintain certain financial ratios, such as leverage and interest coverage ratios. The amount borrowed under the Credit Facility will fluctuate based upon our cash flow and working capital needs.

In addition, on July 6, 2005, we issued $300.0 million aggregate principal amount of 10% senior notes due July 15, 2013 in a
private offering. On December 2, 2005, the we completed the offer to exchange senior notes due 2013 (the Senior Notes), which are registered under the Securities Act of 1933, as amended, for the outstanding 10% senior notes due 2013
that were issued in the private offering. The terms of the registered Senior Notes are substantially identical to our previously outstanding senior notes. The Senior Notes are unsecured and will effectively be subordinated in right of payment to all
of our existing and future senior secured debt, including borrowings under our Credit Facility The indenture governing the Senior Notes contains covenants limiting our ability and the ability of our subsidiaries to, among other things, incur
additional indebtedness, pay dividends or make other distributions or repurchase or redeem stock, make investments, sell assets, incur liens, enter into agreements restricting our subsidiaries ability to pay dividends, enter into transactions
with affiliates and consolidate, merge or sell all or substantially all of our assets or the assets of our subsidiaries. Interest is due semi-annually on January 15thand July 15th. As of
November 30, 2006, we were in compliance with all loan covenants.

We used the net proceeds from $50.0 million of
borrowings under the Credit Facility and the $300 million of Senior Notes to pay a cash dividend of $341.1 million to Texas Industries, Inc. on July 6, 2005.

Any intercompany accounts with TXI that remained immediately prior to the spin-off distribution on July 29, 2005 were contributed to our capital. On July 29, 2005, the spin-off was
completed in the form of a pro-rata, tax-free dividend to TXI stockholders of one share of our common stock for each share of TXI stock owned on July 20, 2005. Although pursuant to our separation and distribution agreement with TXI and certain
ancillary agreements, TXI has agreed to indemnify us against certain liabilities and we have agreed to indemnify TXI against certain liabilities, TXI has no further ownership interest in us, and we have no ownership interest in TXI. In addition, we
are not a guarantor of any of TXIs indebtedness and TXI is not a guarantor of any of our indebtedness. Our relationship with TXI is now governed by the separation and distribution agreement and the ancillary agreements described in that
agreement. During the six months ended November 30, 2006, an adjustment of $1.1 million was recorded increasing the previous contributions to our capital by TXI.



32



---

##### Table of Contents

Other Items

Critical accounting policies.The preparation of financial statements and accompanying notes in conformity with generally accepted accounting principles requires management to make
estimates and assumptions that affect the amounts reported. Changes in the facts and circumstances could have a significant impact on the resulting financial statements.

Effective June 1, 2006, we adopted the fair value recognition provisions of SFAS No. 123(R), Share-Based Payments, using the modified prospective application method.
Under this modified prospective method, compensation cost recognized for the six months ended November 30, 2006 includes the applicable amounts of compensation cost of stock-based payments granted prior to, but not yet vested as of June 1,
2006 based on the grant-date fair value estimated in accordance with the original provisions of SFAS No. 123 and previously presented in pro forma footnote disclosures. The impact of recognizing compensation expense related to stock options
using the fair value recognition provisions of SFAS 123(R) was $0.5 million (net of tax benefit of $0.1 million) or $0.01 per common share for the three-month period ended November 30, 2006 and $0.9 million (net of tax benefit of $0.2 million)
or $0.02 per common share for the six-month period ended November 30, 2006. Results for periods prior to June 1, 2006, have not been restated.

In December 2004, the FASB issued SFAS No. 151, Inventory Costs, an amendment of ARB No. 43, Chapter 4, which became effective for us beginning June 1, 2006. This standard clarifies that
abnormal amounts of idle facility expense, freight, handling costs and wasted material should be expensed as incurred and not included in inventory. In addition, this standard requires that the allocation of fixed production overhead costs to
inventory be based on the normal capacity of the production facilities. The adoption of this standard did not have a significant effect on our consolidated financial position or results of operations.

Additional critical accounting policies that affect managements more complex judgments and estimates are described in note 2 to the
consolidated financial statements and in our Annual Report on Form 10-K for the year ended May 31, 2006.

Off-balance sheet arrangements. We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues, expenses, results
of operations, liquidity, capital expenditures or capital resources that is material to investors.

Environmental
matters.We are subject to federal, state and local environmental laws and regulations concerning, among other matters, air emissions, furnace dust disposal and wastewater discharge. We believe we are in substantial compliance with applicable
environmental laws and regulations; however, from time to time we receive claims from federal and state environmental regulatory agencies and entities asserting that we are or may be in violation of certain environmental laws and regulations. Based
on our experience in dealing with such claims in the past and the information currently available to us regarding any potential or outstanding claims, we believe that such claims will not have a material impact on our financial condition or results
of operations. Despite our compliance and experience, it is possible that we could be held liable for future charges which might be material but are not currently known or estimable. However, changes in federal or state laws, regulations or
requirements or discovery of currently unknown conditions could require additional expenditures by us.

Inflation.We believe inflation has not had a material effect on our results of operations.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

Market Risk

We have not entered into derivatives or other financial instruments for trading or speculative purposes.

On June 16, 2005, we entered into the Credit Facility which provides up to $150 million of available borrowings. Amounts drawn under
the Credit Facility bear interest either at the LIBOR rate plus a margin of 1.00% to 1.75%, or at a base rate (which will be the higher of the federal funds rate plus 0.50% and the prime rate) plus a margin of up to 1.00%. The interest rate margins
are subject to adjustments based on our leverage ratio. Accordingly, fluctuations in interest rates will impact the interest we pay on borrowings under this Credit Facility. On July 6, 2005, we also issued $300 million of our Senior Notes.
Although fluctuations in interest rates will not impact the interest we pay on this debt, it would impact the fair value of this debt.



33



---

##### Table of Contents

In the normal course of our business, we are exposed to market risk for price
fluctuations related to the sale of steel products and to the purchase of commodities used in the steel production process, principally scrap steel, electricity and natural gas. We attempt to negotiate the best prices for our raw materials and
energy requirements and to obtain prices for our steel products that match market price movements in response to supply and demand. Beginning in January 2004, we implemented a raw material surcharge program, derived from a published scrap price
index, designed to pass some of the increased costs associated with rising raw material prices through to customers.

Steel
mini-mills consume large amounts of electricity and natural gas. The electric industry has been deregulated in Texas since January 2002. The Texas plant purchases electricity through a local retail electric provider using various long and short term
supply arrangements. The Commonwealth of Virginia is in transition to a deregulated market for electricity. Electricity for the Virginia plant is purchased through the local utility under an interruptible supply contract with periodic adjustments
for fuel costs. Natural gas is purchased from local gas marketers and delivered to our plants through local transportation agreements. Historically, we have not used financial instruments to mitigate price fluctuations on such purchases; however we
may use such financial instruments when appropriate.

We have not engaged in formal hedging activities to mitigate risks
associated with fluctuations in currency values, but we do periodically review the potential impact of this risk to ensure that the risk of significant potential losses is minimized.

ITEM 4. CONTROLS AND PROCEDURES

We maintain disclosure controls and procedures designed
to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported within the specified time periods. As of the period covered by this Quarterly
Report on Form 10-Q, our Principal Executive Officer and Principal Financial Officer evaluated, with the participation of our management, the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and
15d-15(e)). Based on the evaluation, which disclosed no significant deficiencies or material weaknesses, our Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures are effective. There were
no significant changes in our internal controls and procedures in our most recent fiscal quarter that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

In connection with our spin-off from TXI on July 29, 2005, responsibility for all of our corporate accounting, finance and internal
audit functions was transferred from personnel at TXI to our personnel. We have created our own, or engaged third parties to provide these functions to replace those previously performed by TXI. These changes, although significant, are not expected
to materially affect our internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

The information required by this item is included in note 9
to the consolidated financial statements, Legal Proceedings and Contingent Liabilities presented in Part I and is incorporated herein by reference.

ITEM 1A. RISK FACTORS.

No material changes have occurred to our indicated risk factors
as disclosed in our 2006 Annual Report on Form 10-K filed on July 24, 2006.



34



---

##### Table of Contents

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

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

None.

ITEM 5. OTHER INFORMATION.

At its January 11-12, 2007 meetings, our board of
directors authorized the following agreements and amended agreements to make our benefit and employment plans more competitive with current industry standards.

Financial Security Plan. During its meetings on January 11-12, 2007, our board of directors approved the amendment and restatement of our previously approved Financial Security
Plan (see, Part II. Other Information, Item 5 of our Quarterly Report on Form 10-Q for the quarterly period ended November 30, 2005 and Exhibit 10.8 attached thereto) (the FSP).

The FSP is a nonqualified defined benefit plan providing death and retirement benefits to our officers (including all of our executive
officers) and key managerial employees who are invited and elect to participate. The plan is unfunded. Amounts payable to participants are to be paid exclusively from our general assets and are otherwise unsecured. Our obligations pursuant to the
FSP are (i) partially offset by life insurance contracts purchased by us on the lives of participants and (ii) based upon the amount of annual base salary (either 50% or 100%) selected by the participant (Covered Salary) and
deferrals of a portion of each participants base salary. Benefits payable pursuant to the FSP are primarily dependent upon the amount of Covered Salary selected by the participant. FSP benefits generally vest over a period of 5 years at the
rate of 20% per year.

Pursuant to the FSP, upon retirement of a participant, we are obligated to pay
(i) retirement benefits to each participant and/or their designated beneficiary(ies) for a period generally equal to the greater of the life of the participant or a period of 180 months (measured from the participants date of retirement)
and (ii) a death benefit equal to 25% of the participants Covered Salary. However, with respect to certain participants who were members of the Texas Industries, Inc. Financial Security Plan (the TXI FSP) and have accrued a
lump sum benefit of up to ten times the participants Covered Salary, we are obligated to pay (A) 90% of such lump sum benefit to each participant and/or their designated beneficiary(ies) in the form of monthly installments equal to no
more than 80% of the participants monthly Covered Salary until such benefits have been paid out in full and (ii) a death benefit equal to 10% of the lump sum benefit. The amount of the retirement benefit payable to each participant is
expressed as a percentage of each participants Covered Salary (or as a specific dollar amount for certain grandfathered participants who previously participated in the TXI FSP) and is therefore different for each participant.

Under certain circumstances, participants are entitled to an early retirement benefit (the Early Retirement Benefit) at age
60. The amount of the Early Retirement Benefit will be computed as a pro-rata portion of the normal retirement benefit.

Under certain circumstances, permanently disabled participants are entitled to receive a pro-rated retirement benefit upon attaining early retirement age or normal retirement age.

Pursuant to the FSP, if a participant dies prior to retirement, we are obligated to pay a death benefit to such participant in an amount
equal to the greater of the Early Retirement Benefit otherwise payable to such participant or 100% of the participants Covered Salary for the first 12 months after such death and 50% of the such Covered Salary for the next 108 months or until
the participants normal retirement age, whichever is later.

The January 2007 amendments allow participants to elect
early retirement (with reduced benefits) at age 55. The January 2007 amendments also shorten the Financial Security Plan, eliminate duplicative provisions and enhance its readability.



35



---

##### Table of Contents

Employment Agreement. During its meetings on January 11-12, 2007, our
board of directors approved the amendment and restatement of our employment agreement with Tommy A. Valenta (our President and Chief Executive Officer) (the Employment Agreement) (see, Part II. Other Information, Item 5 of
our Quarterly Report on Form 10-Q for the quarterly period ended November 30, 2005 and Exhibit 10.9 attached thereto).

Prior to the January 2007 amendments, the principal terms of the Employment Agreement were as follows:


three year term (subject to automatic renewal for additional one-year periods on each anniversary of its execution, unless notice of non-renewal is given at least 30 days prior to such anniversary);

 base salary of $600,000 per year;

 participation in all incentive plans in which our executive officers participate;

 two year non-compete covenant;

 provision of a ten (10) year level term life insurance policy
of five (5) times Mr. Valentas base salary (Mr. Valenta has the right to designate the beneficiary and the policy will be assigned to Mr. Valenta upon his termination of employment);

 disability payments as follows: (i) an amount equal to Mr. Valentas base salary for the remainder of the term of
the Employment Agreement at the rate in effect for the year immediately preceding his disability, (ii) long-term disability benefits pursuant to the terms of any long-term disability policy provided to our senior executives in which
Mr. Valenta has elected to participate, (iii) payment of any benefits payable pursuant to the terms of the benefit plans in which Mr. Valenta is a participant, and (iv) payment (in a lump sum) (with respect to each fiscal year
that ends during the remaining term of the Employment Agreement) of incentive compensation in an amount equal to the amount of incentive compensation paid to Mr. Valenta during the year immediately preceding his disability; and

 upon any breach of the Employment Agreement by us and termination of the Employment Agreement by Mr. Valenta,
Mr. Valenta will be entitled to receive payment of his base salary (in a lump sum) for the remainder of the term of the Employment Agreement; payment (in a lump sum) of incentive compensation for each of our fiscal years ending during the
remainder of the term of the Employment Agreement (computed based upon the incentive compensation paid during the fiscal year immediately preceding our breach of the Employment Agreement); immediate vesting of all un-expired, un-forfeited and
un-exercised equity awards held by Mr. Valenta; and continued medical benefits for the remainder of the term of the Employment Agreement.

The January 2007 amendments made the following changes to the Employment Agreement:


extended Mr. Valentas previous two year non-compete covenant to be a three year non-compete covenant;


amended the Employment Agreement to cause it to automatically renew on a daily basis, until notice of intent to terminate is given by either party, so that upon delivery of any such notice the Employment Agreement will have a three year term;

 amended the Employment Agreement to allow Mr. Valenta to resign and receive a Non-Compete Payment (described
below) following notice of non-renewal of the Employment Agreement sent to Mr. Valenta by the Company;

 defined
the elements comprising the Non-Compete Payment as (i) payment of the base salary otherwise payable to Mr. Valenta for the remainder of the term of the Employment Agreement, (ii) payment of incentive compensation (in an amount equal
to the highest incentive compensation payment paid or payable to Mr. Valenta by the Company with respect to the three fiscal years immediately preceding the event triggering payment) for the remainder of the term of the Employment Agreement,
(iii) medical and dental benefits for the remainder of the term of the Employment Agreement and (iv) acceleration of all un-expired, un-forfeited and un-exercised equity award;



36



---

##### Table of Contents

 defined the events upon which Non-Compete Payments will be made as (i) breach
of the Employment Agreement by the Company, (ii) termination of Mr. Valentas employment by the Company without cause (as defined in the Employment Agreement), (iii) resignation by Mr. Valenta following
non-renewal of the Employment Agreement by the Company and (iv) termination of the Employment Agreement by Mr. Valenta following a change of control (as defined in the Employment Agreement) for good reason (as
defined in the Employment Agreement);

 allocated the Non-Compete Payments to Mr. Valentas non-compete
obligations (such consideration will be paid ratably over Mr. Valentas three year non-competition period; provided, however, the Non-Compete Payments will be accelerated and paid in a lump sum upon the death or substantial
disability (as defined in the Employment Agreement) of Mr. Valenta);

 conditioned the Non-Compete
Payments upon compliance by Mr. Valenta with his expanded non-competition obligations; and

 included a
gross-up for any excise taxes imposed upon consideration received by Mr. Valenta that is deemed to be a parachute payment within the meaning of section 280G of the Internal Revenue Code of 1986;

The purposes of the January 2007 amendments are to (i) motivate Mr. Valenta to (a) remain in our employ during negotiation
of any offer to acquire us or our assets and (b) objectively evaluate and negotiate such any such offer, (ii) ensure that Mr. Valenta receives the benefits intended to be conferred by the Employment Agreement and (iii) provide
benefits and compensation equivalent to that offered by our competitors.

We expect that allocation of the Non-Compete
Payments to the extended non-compete covenant added to the Employment Agreement will, in the event of Mr. Valentas termination of employment following a change of control, substantially reduce, if not eliminate in its
entirety, our obligation to make payments pursuant to the excise tax gross-up provisions added to the Employment Agreement.

Change of Control Agreements. During its meetings on January 11-12, 2007, our board of directors approved the amendment and restatement of our previously approved Change of Control Agreements
(CoC Agreements) between us and each of our executive officers (other than Tommy A. Valenta our Chief Executive Officer and President) (see, Part II. Other Information, Item 5 of our Quarterly Report on Form 10-Q for the quarterly
period ended November 30, 2005 and Exhibit 10.23 attached thereto and Part II. Other Information, Item 5 of our Quarterly Report on Form 10-Q for the quarterly period ended February 28, 2006 and Exhibit 10.23 attached thereto).

Prior to the January 2007 amendments, the principal terms of the CoC Agreements were as follows:

 Upon termination of employment by us (other than for cause) or upon constructive termination of employment
within two years following the occurrence of a change of control each executive officer will be entitled to receive an amount equal to twice such executive officers base salary and incentive compensation paid with respect to the
immediately preceding fiscal year; provided however, if the termination of employment occurs after the occurrence of a change of control and after the subsequent occurrence of a vesting date, the executive officer will
receive, in lieu of such amount, an amount equal to the sum of (i) the executive officers base salary for the remainder of the two year period following the change of control and (ii) the amount of incentive compensation, if any,
earned by the executive officer on such vesting date; and provided further, if the termination of employment occurs after the occurrence of a change of control and after the subsequent occurrence of two vesting dates, the executive
officer will receive, in lieu of such amount, an amount equal to the executive officers base salary for the remainder of the two year period following the change of control. The term vesting date means a date occurring subsequent
to the occurrence of a change of control on which the executive officer becomes entitled to receive incentive compensation (currently May 31 of each year);

 Each executive officer will be entitled to receive medical benefits and out-placement services for a period of up to two years; and

 Upon termination of employment by us (other than for cause) or upon constructive termination of employment
within two years following the occurrence of a change of control all un-expired, un-forfeited and un-exercised equity awards held by each of such executive officers immediately prior to such termination of employment will become
immediately vested and exercisable pursuant to their terms.



37



---

##### Table of Contents

The January 2007 amendments made the following changes to the CoC Agreements:

 included a three year non-compete provision;

 included a gross-up for any excise taxes imposed upon consideration received by signatories to the CoC Agreements that is deemed to be a parachute payment within
the meaning of section 280G of the Internal Revenue Code of 1986;

 allocated the consideration payable pursuant to
the CoC Agreements to the applicable signatorys non-compete obligations;

 changed the cash consideration
payable under the CoC Agreements to be an amount equal to 200% of the applicable signatorys then current base salary and 200% of the highest amount of incentive compensation paid or payable to such signatory with respect to our three fiscal
years immediately preceding the termination of such signatorys employment with us (such amounts will be payable ratably over the first two years of such signatorys three year non-competition period; provided, however, payment will be
accelerated and paid in a lump sum upon death or substantial disability (as defined in the CoC Agreements) of such signatory); and

 changed the threshold percentage of ownership of our equity securities that defines a change of control from 33% or more to 15% or more (i.e., a change of control will
be deemed to have occurred if any party acquires 15% or more of the combined voting power of our then outstanding securities entitled to vote generally in the election of directors).

The purposes of the January 2007 amendments to the CoC Agreements are to (i) motivate our senior management to (a) remain in
our employ during negotiation of any offer to acquire us or our assets and (b) objectively evaluate and negotiate such any such offer, (ii) ensure that our senior management receives the benefits intended to be conferred by the CoC
Agreements and (iii) provide benefits and compensation equivalent to that offered by our competitors.

We expect that
allocation of the consideration payable under the CoC Agreements to the non-compete covenants added to those CoC Agreements will substantially reduce, if not eliminate in its entirety, our obligation to make payments pursuant to the
excise tax gross-up provisions added to the CoC Agreements.



38



---

##### Table of Contents

ITEM 6. EXHIBITS



|               |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|-------------- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  |   |  | Exhibit Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|3.1            |  | - |  | Amended and Restated Certificate of Incorporation of Chaparral Steel Company (incorporated herein by reference to Exhibit 3.1 to Chaparral Steel Companys Amendment No.
1 to Form 10, dated June 10, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                              
|               |  |  
|3.2            |  | - |  | Bylaws of Chaparral Steel Company (incorporated herein by reference to Exhibit 3.2 to Chaparral Steel Companys Form 10, dated May 6, 2005, file number
000-51307)                                                                                                                                                                                                                                                                                                                                                                                                              
|               |  |  
|3.3            |  | - |  | Certificate of Designations of Series A Junior Participating Preferred Stock, filed with the Secretary of State of the State of Delaware on July 21, 2005 (incorporated herein
by reference to Exhibit 3.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 21, 2005, file number 000-51307)                                                                                                                                                                                                                                                                 
|               |  |  
|4.1            |  | - |  | Reference is made to Exhibit 3.1, Exhibit 3.2 and Exhibit 3.3                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|               |  |  
|4.2            |  | - |  | Registration Rights Agreement, dated July 6, 2005, among Chaparral Steel Company, certain of its domestic subsidiaries as guarantors, Banc of America Securities LLC, UBS
Securities LLC, SunTrust Capital Markets, Inc., Wells Fargo Securities, LLC and Comerica Securities, Inc. (incorporated herein by reference to Exhibit 4.3 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number
000-51307)                                                                                                                                       
|               |  |  
|4.3            |  | - |  | Form of Notation of Guarantee (incorporated herein by reference to Exhibit 4.3 to Chaparral Steel Companys Quarterly Report on Form 10-Q for the quarterly period ended
November 30, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                                              
|               |  |  
|4.4            |  | - |  | Form of Chaparral Steel Companys 10% Senior Note due 2013 (incorporated herein by reference to Exhibit 4.4 to Chaparral Steel Companys Quarterly Report on Form
10-Q for the quarterly period ended November 30, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                 
|               |  |  
|4.5            |  | - |  | Indenture, dated July 6, 2005, among Chaparral Steel Company, certain of its domestic subsidiaries and Wells Fargo Bank, National Association, as Trustee (incorporated herein
by reference to Exhibit 4.4 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                 
|               |  |  
|4.6            |  | - |  | Rights Agreement, effective as of July 29, 2005, between Chaparral Steel Company and Mellon Investor Services LLC, as rights agent (incorporated herein by reference to
Exhibit 4.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 21, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                        
|               |  |  
|10.1           |  | - |  | Purchase Agreement, dated June 29, 2005, among Chaparral Steel Company, Banc of America Securities LLC, UBS Securities LLC, SunTrust Capital Markets, Inc., Wells Fargo
Securities, LLC and Comerica Securities, Inc. (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                    
|               |  |  
|10.2           |  | - |  | Credit Agreement, dated June 16, 2005, among Chaparral Steel Company, Bank of America, N.A., as administrative agent, letter of credit issuer, swing line lender and lender,
UBS Securities LLC, as syndication agent, General Electric Capital Corporation, Wells Fargo Bank, National Association, and SunTrust Bank, as co-documentation agents and as lenders, and UBS Loan Finance LLC and Comerica Bank, as lenders
(incorporated herein by reference to Exhibit 10.2 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)



39



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               
|----- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.3  |  | - |  | Security Agreement, dated July 6, 2005, made by Chaparral Steel Company, certain of its domestic subsidiaries, and Bank of America, N.A. as administrative agent
(incorporated herein by reference to Exhibit 10.3 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                       
|      |  |  
|10.4  |  | - |  | Separation and Distribution Agreement, dated July 6, 2005, between Texas Industries, Inc. and Chaparral Steel Company (incorporated herein by reference to Exhibit 10.4 to
Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                                  
|      |  |  
|10.5  |  | - |  | Amendment No. 1 to Separation and Distribution Agreement between Chaparral Steel Company and Texas Industries, Inc., dated July 27, 2005 (incorporated herein by reference to
Exhibit 10.5 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                             
|      |  |  
|10.6  |  | - |  | Tax Sharing and Indemnification Agreement, dated July 6, 2005, between Texas Industries, Inc. and Chaparral Steel Company (incorporated herein by reference to Exhibit 10.5 to
Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                              
|      |  |  
|10.7  |  | - |  | Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated herein by reference to Exhibit 10.3 to Chaparral Steel Companys
Amendment No. 5 to Form 10, dated July 21, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                                                                     
|      |  |  
|10.8  |  | - |  | Chaparral Steel Company Second Amended and Restated Financial Security Plan*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|      |  |  
|10.9  |  | - |  | Employment Agreement, effective as of January 12, 2007, between Chaparral Steel Company and Tommy A. Valenta*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|      |  |  
|10.10 |  | - |  | Form of Incentive and Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral
Steel Company in replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. employees under the Texas Industries, Inc. 1993 Stock Option Plan and the related form of Amendment (Change of Control) to Stock Option
Agreement (incorporated herein by reference to Exhibit 10.10 to Chaparral Steel Companys Quarterly Report on Form 10-Q for the quarterly period ended November 30, 2005, file 000-51307)      
|      |  |  
|10.11 |  | - |  | Form of Incentive and Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral
Steel Company in replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. employees under the Texas Industries, Inc. 2004 Omnibus Equity Compensation Plan (incorporated herein by reference to Exhibit 10.11 to
Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                             
|      |  |  
|10.12 |  | - |  | Form of Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral Steel Company in
replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. non-employee directors under the Texas Industries, Inc. 1993 Stock Option Plan and the related form of Amendment (Change of Control) to Stock Option Agreement
(incorporated herein by reference to Exhibit 10.12 to Chaparral Steel Companys Quarterly Report on Form 10-Q for the quarterly period ended November 30, 2005, file number 000-51307)



40



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|----- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|      |  |  
|10.13 |  | - |  | Form of Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral Steel Company
in replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. non-employee directors under the Texas Industries, Inc. 2004 Omnibus Equity Compensation Plan (incorporated herein by reference to Exhibit 10.13 to
Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)
|      |  |  
|10.14 |  | - |  | Form of Stock Option Agreement for employees under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated herein by reference
to Exhibit 10.14 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                             
|      |  |  
|10.15 |  | - |  | Form of Deferred Compensation Agreement for non-employee directors under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan
(incorporated herein by reference to Exhibit 10.15 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                       
|      |  |  
|10.16 |  | - |  | Form of Restricted Stock Agreement for non-employee directors under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated
herein by reference to Exhibit 10.16 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                            
|      |  |  
|10.17 |  | - |  | Form of Texas Industries, Inc. Common Stock Award Plan and Award Letters for Tommy A. Valenta and William H. Dickert assumed by Chaparral Steel Company (incorporated
herein by reference to Exhibit 10.17 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                               
|      |  |  
|10.23 |  | - |  | Form of Amended and Restated Change of Control Agreement entered into with the executive officers of Chaparral Steel Company (other than the Chief Executive Officer)
effective as of January 12, 2007*                                                                                                                                                                                                                                                                                                                                         
|      |  |  
|10.24 |  | - |  | Chaparral Steel Company 2006 Omnibus Incentive Plan (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys Current Report on Form 8-K, dated
August 29, 2006, file number 000-51307).                                                                                                                                                                                                                                                                                                                                   
|      |  |  
|10.25 |  | - |  | Form of 2007 Annual Incentive Award Agreement entered into with the executive officers of Chaparral Steel Company (incorporated herein by reference to Exhibit 10.2 to
Chaparral Steel Companys Current Report on Form 8-K, dated August 29, 2006, file number 000-51307).                                                                                                                                                                                                                                                                     
|      |  |  
|15.1  |  | - |  | Letter Re: Unaudited Interim Financial Information*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|      |  |  
|31.1  |  | - |  | Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|      |  |  
|31.2  |  | - |  | Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|      |  |  
|32.1  |  | - |  | Section 1350 Certification of Principal Executive Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|      |  |  
|32.2  |  | - |  | Section 1350 Certification of Principal Financial Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      

---

|* | Filed herewith. The remaining exhibits have been omitted because they are not applicable or the information required therein is included elsewhere in the
financial statements or notes thereto.
|- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



41



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements 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.



|                 |  |                                           
|---------------- |  | ------------------------------------------
|                 |  | CHAPARRAL STEEL COMPANY                   
|                 | 
|January 12, 2007 |  | /s/ J. Celtyn Hughes                      
|                 |  | J. Celtyn Hughes                          
|                 |  | Vice President and Chief Financial Officer
|                 |  | (Principal Financial Officer)             
|                 | 
|January 12, 2007 |  | /s/ M. Kevin Linch                        
|                 |  | M. Kevin Linch                            
|                 |  | Vice President-Controller                 
|                 |  | (Principal Accounting Officer)            



42



---

##### Table of Contents

INDEX TO EXHIBITS



|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|------------- |  | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Exhibit Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|3.1           |  | - |  | Amended and Restated Certificate of Incorporation of Chaparral Steel Company (incorporated herein by reference to Exhibit 3.1 to Chaparral Steel Companys Amendment No.
1 to Form 10, dated June 10, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                              
|              |  |  
|3.2           |  | - |  | Bylaws of Chaparral Steel Company (incorporated herein by reference to Exhibit 3.2 to Chaparral Steel Companys Form 10, dated May 6, 2005, file number
000-51307)                                                                                                                                                                                                                                                                                                                                                                                                              
|              |  |  
|3.3           |  | - |  | Certificate of Designations of Series A Junior Participating Preferred Stock, filed with the Secretary of State of the State of Delaware on July 21, 2005 (incorporated herein
by reference to Exhibit 3.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 21, 2005, file number 000-51307)                                                                                                                                                                                                                                                                 
|              |  |  
|4.1           |  | - |  | Reference is made to Exhibit 3.1, Exhibit 3.2 and Exhibit 3.3                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|              |  |  
|4.2           |  | - |  | Registration Rights Agreement, dated July 6, 2005, among Chaparral Steel Company, certain of its domestic subsidiaries as guarantors, Banc of America Securities LLC, UBS
Securities LLC, SunTrust Capital Markets, Inc., Wells Fargo Securities, LLC and Comerica Securities, Inc. (incorporated herein by reference to Exhibit 4.3 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number
000-51307)                                                                                                                                       
|              |  |  
|4.3           |  | - |  | Form of Notation of Guarantee (incorporated herein by reference to Exhibit 4.3 to Chaparral Steel Companys Quarterely Report on Form 10-Q for the quarterly period ended
November 30, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                                             
|              |  |  
|4.4           |  | - |  | Form of Chaparral Steel Companys 10% Senior Note due 2013 (incorporated herein by reference to Exhibit 4.4 to Chaparral Steel Companys Quarterly Report on Form
10-Q for the quarterly period ended November 30, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                 
|              |  |  
|4.5           |  | - |  | Indenture, dated July 6, 2005, among Chaparral Steel Company, certain of its domestic subsidiaries and Wells Fargo Bank, National Association, as Trustee (incorporated herein
by reference to Exhibit 4.4 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                 
|              |  |  
|4.6           |  | - |  | Rights Agreement, effective as of July 29, 2005, between Chaparral Steel Company and Mellon Investor Services LLC, as rights agent (incorporated herein by reference to
Exhibit 4.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 21, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                        
|              |  |  
|10.1          |  | - |  | Purchase Agreement, dated June 29, 2005, among Chaparral Steel Company, Banc of America Securities LLC, UBS Securities LLC, SunTrust Capital Markets, Inc., Wells Fargo
Securities, LLC and Comerica Securities, Inc. (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                    
|              |  |  
|10.2          |  | - |  | Credit Agreement, dated June 16, 2005, among Chaparral Steel Company, Bank of America, N.A., as administrative agent, letter of credit issuer, swing line lender and lender,
UBS Securities LLC, as syndication agent, General Electric Capital Corporation, Wells Fargo Bank, National Association, and SunTrust Bank, as co-documentation agents and as lenders, and UBS Loan Finance LLC and Comerica Bank, as lenders
(incorporated herein by reference to Exhibit 10.2 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                
|----- |  | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.3  |  | - |  | Security Agreement, dated July 6, 2005, made by Chaparral Steel Company, certain of its domestic subsidiaries, and Bank of America, N.A. as administrative agent
(incorporated herein by reference to Exhibit 10.3 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                        
|      |  |  
|10.4  |  | - |  | Separation and Distribution Agreement, dated July 6, 2005, between Texas Industries, Inc. and Chaparral Steel Company (incorporated herein by reference to Exhibit 10.4 to
Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                                   
|      |  |  
|10.5  |  | - |  | Amendment No. 1 to Separation and Distribution Agreement between Chaparral Steel Company and Texas Industries, Inc., dated July 27, 2005 (incorporated herein by reference to
Exhibit 10.5 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                              
|      |  |  
|10.6  |  | - |  | Tax Sharing and Indemnification Agreement, dated July 6, 2005, between Texas Industries, Inc. and Chaparral Steel Company (incorporated herein by reference to Exhibit 10.5 to
Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                               
|      |  |  
|10.7  |  | - |  | Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated herein by reference to Exhibit 10.3 to Chaparral Steel Companys
Amendment No. 5 to Form 10, dated July 21, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                                                                                                      
|      |  |  
|10.8  |  | - |  | Chaparral Steel Company Second Amended and Restated Financial Security Plan*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                   
|      |  |  
|10.9  |  | - |  | Employment Agreement, effective as of January 12, 2007, between Chaparral Steel Company and Tommy A. Valenta*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|      |  |  
|10.10 |  | - |  | Form of Incentive and Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral
Steel Company in replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. employees under the Texas Industries, Inc. 1993 Stock Option Plan and the related form of Amendment (Change of Control) to Stock Option
Agreement (incorporated herein by reference to Exhibit 10.10 to Chaparral Steel Companys Quarterly Report on Form 10-Q for the quarterly period ended November 30, 2005, file number 000-51307)
|      |  |  
|10.11 |  | - |  | Form of Incentive and Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral
Steel Company in replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. employees under the Texas Industries, Inc. 2004 Omnibus Equity Compensation Plan (incorporated herein by reference to Exhibit 10.11 to
Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                              
|      |  |  
|10.12 |  | - |  | Form of Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral Steel Company in
replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. non-employee directors under the Texas Industries, Inc. 1993 Stock Option Plan and the related form of Amendment (Change of Control) to Stock Option Agreement
(incorporated herein by reference to Exhibit 10.12 to Chaparral Steel Companys Quarterly Report on Form 10-Q for the quarterly period ended November 30, 2005, file number 000-51307) 



---

##### Table of Contents

|      |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|----- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.13 |  | - |  | Form of Nonqualified Stock Option Agreement under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan issued by Chaparral Steel Company in
replacement of Texas Industries, Inc. options originally granted to Texas Industries, Inc. non-employee directors under the Texas Industries, Inc. 2004 Omnibus Equity Compensation Plan (incorporated herein by reference to Exhibit 10.13 to Chaparral
Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)
|      |  |  
|10.14 |  | - |  | Form of Stock Option Agreement for employees under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated herein by reference to
Exhibit 10.14 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                             
|      |  |  
|10.15 |  | - |  | Form of Deferred Compensation Agreement for non-employee directors under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated
herein by reference to Exhibit 10.15 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                       
|      |  |  
|10.16 |  | - |  | Form of Restricted Stock Agreement for non-employee directors under the Chaparral Steel Company Amended and Restated 2005 Omnibus Equity Compensation Plan (incorporated
herein by reference to Exhibit 10.16 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                            
|      |  |  
|10.17 |  | - |  | Form of Texas Industries, Inc. Common Stock Award Plan and Award Letters for Tommy A. Valenta and William H. Dickert assumed by Chaparral Steel Company (incorporated herein
by reference to Exhibit 10.17 to Chaparral Steel Companys Annual Report on Form 10-K for the fiscal year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                               
|      |  |  
|10.23 |  | - |  | Form of Amended and Restated Change of Control Agreement entered into with the executive officers of Chaparral Steel Company (other than the Chief Executive Officer)
effective as of January 12, 2007*                                                                                                                                                                                                                                                                                                                                         
|      |  |  
|10.24 |  | - |  | Chaparral Steel Company 2006 Omnibus Incentive Plan (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys Current Report on Form 8-K, dated
August 29, 2006, file number 000-51307)                                                                                                                                                                                                                                                                                                                                    
|      |  |  
|10.25 |  | - |  | Form of 2007 Annual Incentive Award Agreement entered into with the executive officers of Chaparral Steel Company (incorporated herein by reference to Exhibit 10.2 to
Chaparral Steel Companys Current Report on Form 8-K, dated August 29, 2006, file number 000-51307)                                                                                                                                                                                                                                                                      
|      |  |  
|15.1  |  | - |  | Letter Re: Unaudited Interim Financial Information*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                             
|      |  |  
|31.1  |  | - |  | Rule 13a-14(a)/15d-14(a) Certification of Principal Executive Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|      |  |  
|31.2  |  | - |  | Rule 13a-14(a)/15d-14(a) Certification of Principal Financial Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|      |  |  
|32.1  |  | - |  | Section 1350 Certification of Principal Executive Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|      |  |  
|32.2  |  | - |  | Section 1350 Certification of Principal Financial Officer*                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      

---

|* | Filed herewith
|- | --------------