##### 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 August 31, 2005



| ̈ | 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 Number)



300 Ward Road

Midlothian, Texas 76065

(Address of Principal Executive Offices and Zip Code)



(972) 775-8241

(Registrants Telephone Number, Including Area Code)



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



Indicate by check mark whether
the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).

Yes ̈No  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 22,803,867 shares of common stock, $0.01 par value per share, outstanding on October 13, 2005.



---



---

##### Table of Contents

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 the 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.



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August 31, 2005 and May 31, 2005                                 |  | 3   
|                              |  |                                                                                             
|                              |  | Consolidated Statements of Operationsthree months ended August 31, 2005 and August 31, 2004 |  | 4   
|                              |  |                                                                                             
|                              |  | Consolidated Statements of Cash Flowsthree months ended August 31, 2005 and August 31, 2004 |  | 5   
|                              |  |                                                                                             
|                              |  | Consolidated Statement of Stockholders Equitythree months ended August 31, 2005            |  | 6   
|                              |  |                                                                                             
|                              |  | Notes to Consolidated Financial Statements                                                   |  | 7   
|                              |  |                                                                                             
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations        |  | 22  
|                              |  |                                                                                             
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                   |  | 28  
|                              |  |                                                                                             
|Item 4.                       |  | Controls and Procedures                                                                      |  | 28  
|                              | 
|PART II. OTHER INFORMATION    |  |                                                                                             
|                              |  |                                                                                             
|Item 1.                       |  | Legal Proceedings                                                                            |  | 29  
|                              |  |                                                                                             
|Item 2.                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                  |  | 29  
|                              |  |                                                                                             
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                          |  | 29  
|                              |  |                                                                                             
|Item 6.                       |  | Exhibits                                                                                     |  | 30  
|                              | 
|SIGNATURES                    |  | 33                                                                                          



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

Chaparral Steel Company



We have reviewed the accompanying consolidated balance sheet of Chaparral Steel Company and subsidiaries as of August 31, 2005, and the related
consolidated statements of operations and cash flows for the three-month periods ended August 31, 2005, and 2004 and the related consolidated statement of stockholders equity for the three-month period ended August 31, 2005. 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 condensed 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, 2005, 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
August 10, 2005, we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set forth in the accompanying consolidated balance sheet as of May 31, 2005, is fairly stated, in all material
respects, in relation to the consolidated balance sheet from which it has been derived.



/s/ Ernst & Young LLP



Dallas Texas

October 10, 2005



2



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)



|                                                                                                       |  |                           |           |   |             |   |          
|------------------------------------------------------------------------------------------------------ |  | ------------------------- | --------- | - | ----------- | - | ---------
|                                                                                                       |  | (Unaudited)August 31,2005 |           |   | May 31,2005
|Assets                                                                                                 |  |                           |           |   |             |   |          
|Current assets:                                                                                        |  |                           |           |   |             |   |          
|Cash and cash equivalents                                                                              |  | $                         | 16,690    |   |             | $ | 9,287    
|Accounts receivablenet                                                                                |  |                           | 143,292   |   |             |   | 127,383  
|Inventories                                                                                            |  |                           | 185,912   |   |             |   | 246,223  
|Receivable from TXI                                                                                    |  |                           |          |   |             |   | 40,734   
|Prepaid expenses                                                                                       |  |                           | 9,462     |   |             |   | 11,097   
|                                                                                                       |  |                           |           |   |             |   |          
|Total current assets                                                                                   |  |                           | 355,356   |   |             |   | 434,724  
|                                                                                                       |  |                           |           |   |             |   |          
|Other assets:                                                                                          |  |                           |           |   |             |   |          
|Goodwill                                                                                               |  |                           | 85,166    |   |             |   | 85,166   
|Investments and deferred charges                                                                       |  |                           | 16,558    |   |             |   | 5,099    
|                                                                                                       |  |                           |           |   |             |   |          
|                                                                                                       |  |                           | 101,724   |   |             |   | 90,265   
|                                                                                                       |  |                           |           |   |             |   |          
|Property, plant and equipment:                                                                         |  |                           |           |   |             |   |          
|Land and land improvements                                                                             |  |                           | 95,596    |   |             |   | 93,937   
|Buildings                                                                                              |  |                           | 55,208    |   |             |   | 54,954   
|Machinery and equipment                                                                                |  |                           | 1,027,620 |   |             |   | 1,025,475
|Construction in process                                                                                |  |                           | 29,242    |   |             |   | 28,074   
|                                                                                                       |  |                           |           |   |             |   |          
|                                                                                                       |  |                           | 1,207,666 |   |             |   | 1,202,440
|Less depreciation                                                                                      |  |                           | 586,916   |   |             |   | 575,187  
|                                                                                                       |  |                           |           |   |             |   |          
|                                                                                                       |  |                           | 620,750   |   |             |   | 627,253  
|                                                                                                       |  |                           |           |   |             |   |          
|                                                                                                       |  | $                         | 1,077,830 |   |             | $ | 1,152,242
|                                                                                                       |  |                           |           |   |             |   |          
|Liabilities and Stockholders Equity                                                                   |  |                           |           |   |             |   |          
|Current liabilities:                                                                                   |  |                           |           |   |             |   |          
|Trade accounts payable                                                                                 |  | $                         | 68,210    |   |             | $ | 88,980   
|Accrued wages, taxes and other liabilities                                                             |  |                           | 34,845    |   |             |   | 20,933   
|                                                                                                       |  |                           |           |   |             |   |          
|Total current liabilities                                                                              |  |                           | 103,055   |   |             |   | 109,913  
|                                                                                                       |  |                           |           |   |             |   |          
|                                                                                                       |  |                          
|Deferred income taxes and other credits                                                                |  |                           | 149,000   |   |             |   | 147,563  
|                                                                                                       |  |                          
|Long-term debt                                                                                         |  |                           | 300,000   |   |             |   |         
|                                                                                                       |  |                          
|Long-term payable to TXI                                                                               |  |                           |          |   |             |   | 543,246  
|                                                                                                       |  |                          
|Stockholders equity:                                                                                  |  |                           |           |   |             |   |          
|Preferred stock, $0.01 par value, 10,000,000 shares authorized, none issued                            |  |                           |          |   |             |   |         
|Common stock, $0.01 par value, 100,000,000 shares authorized, 22,803,867 shares issued and outstanding |  |                           | 228       |   |             |   | 228      
|Additional paid-in capital                                                                             |  |                           | 704,461   |   |             |   | 206,818  
|Retained earnings (deficit)                                                                            |  |                           | (178,914  | ) |             |   | 144,474  
|                                                                                                       |  |                           |           |   |             |   |          
|Total stockholders equity                                                                             |  |                           | 525,775   |   |             |   | 351,520  
|                                                                                                       |  |                           |           |   |             |   |          
|                                                                                                       |  | $                         | 1,077,830 |   |             | $ | 1,152,242
|                                                                                                       |  |                           |           |   |             |   |          



See notes to
consolidated financial statements.



3



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share)

(Unaudited)



|                                    |  |                              |         |   |      |   |         |  
|----------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                    |  | Three months endedAugust 31, |        
|                                    |  | 2005                         |         |   | 2004 |  
|Net sales                           |  | $                            | 338,405 |   |      | $ | 290,781 |  
|                                    |  |                             
|Costs and expenses (income)         |  |                              |         |   |      |   |         |  
|Cost of products sold               |  |                              | 297,194 |   |      |   | 228,315 |  
|Selling, general and administrative |  |                              | 7,439   |   |      |   | 7,769   |  
|Interest                            |  |                              | 8,164   |   |      |   | 11,931  |  
|Other income, net                   |  |                              | (1,302  | ) |      |   | (504    | )
|                                    |  |                              |         |   |      |   |         |  
|                                    |  |                              | 311,495 |   |      |   | 247,511 |  
|                                    |  |                              |         |   |      |   |         |  
|Income before income taxes          |  |                              | 26,910  |   |      |   | 43,270  |  
|Income taxes                        |  |                              | 9,159   |   |      |   | 15,148  |  
|                                    |  |                              |         |   |      |   |         |  
|                                    |  |                             
|Net income                          |  | $                            | 17,751  |   |      | $ | 28,122  |  
|                                    |  |                              |         |   |      |   |         |  
|Earnings per share:                 |  |                              |         |   |      |   |         |  
|                                    |  |                             
|Basic                               |  | $                            | .78     |   |      | $ | 1.23    |  
|                                    |  |                              |         |   |      |   |         |  
|                                    |  |                             
|Diluted                             |  | $                            | .77     |   |      | $ | 1.23    |  
|                                    |  |                              |         |   |      |   |         |  
|Average shares outstanding:         |  |                              |         |   |      |   |         |  
|                                    |  |                             
|Basic                               |  |                              | 22,804  |   |      |   | 22,804  |  
|                                    |  |                              |         |   |      |   |         |  
|Diluted                             |  |                              | 23,043  |   |      |   | 22,804  |  
|                                    |  |                              |         |   |      |   |         |  



See notes to
consolidated financial statements.



4



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)



|                                                                                        |  |                              |          |   |      |   |         |  
|--------------------------------------------------------------------------------------- |  | ---------------------------- | -------- | - | ---- | - | ------- | -
|                                                                                        |  | Three months endedAugust 31, |         
|                                                                                        |  | 2005                         |          |   | 2004 |  
|Operating activities:                                                                   |  |                              |          |   |      |   |         |  
|Net income                                                                              |  | $                            | 17,751   |   |      | $ | 28,122  |  
|Adjustments to reconcile net income to net cash provided (used) by operating activities |  |                              |          |   |      |   |         |  
|Depreciation                                                                            |  |                              | 12,513   |   |      |   | 12,151  |  
|Deferred income taxes                                                                   |  |                              | 713      |   |      |   | 6,030   |  
|Othernet                                                                               |  |                              | 254      |   |      |   | 308     |  
|Changes in operating assets and liabilities                                             |  |                              |          |   |      |   |         |  
|Accounts receivable                                                                     |  |                              | (15,908  | ) |      |   | 253     |  
|Inventories                                                                             |  |                              | 60,310   |   |      |   | (27,704 | )
|Prepaid expenses                                                                        |  |                              | 1,634    |   |      |   | 133     |  
|Accounts payable                                                                        |  |                              | (20,770  | ) |      |   | 4,908   |  
|Accrued wages, taxes and other liabilities                                              |  |                              | 14,137   |   |      |   | 727     |  
|Other credits                                                                           |  |                              | 204      |   |      |   | 27      |  
|Receivable from or payable to TXI                                                       |  |                              | (7,948   | ) |      |   | (25,633 | )
|                                                                                        |  |                              |          |   |      |   |         |  
|Net cash provided (used) by operating activities                                        |  |                              | 62,890   |   |      |   | (678    | )
|                                                                                        |  |                              |          |   |      |   |         |  
|Investing activities:                                                                   |  |                              |          |   |      |   |         |  
|Capital expenditures                                                                    |  |                              | (4,669   | ) |      |   | (3,569  | )
|Othernet                                                                               |  |                              | (438     | ) |      |   | (497    | )
|                                                                                        |  |                              |          |   |      |   |         |  
|Net cash used by investing activities                                                   |  |                              | (5,107   | ) |      |   | (4,066  | )
|                                                                                        |  |                              |          |   |      |   |         |  
|Financing activities:                                                                   |  |                              |          |   |      |   |         |  
|Long-term borrowings                                                                    |  |                              | 350,000  |   |      |   |        |  
|Debt issuance costs                                                                     |  |                              | (9,241   | ) |      |   |        |  
|Debt retirements                                                                        |  |                              | (50,000  | ) |      |   |        |  
|Dividend paid to TXI                                                                    |  |                              | (341,139 | ) |      |   |        |  
|                                                                                        |  |                              |          |   |      |   |         |  
|Net cash used by financing activities                                                   |  |                              | (50,380  | ) |      |   |        |  
|                                                                                        |  |                              |          |   |      |   |         |  
|Increase (decrease) in cash and cash equivalents                                        |  |                              | 7,403    |   |      |   | (4,744  | )
|                                                                                        |  |                             
|Cash and cash equivalents at beginning of period                                        |  |                              | 9,287    |   |      |   | 8,575   |  
|                                                                                        |  |                              |          |   |      |   |         |  
|Cash and cash equivalents at end of period                                              |  | $                            | 16,690   |   |      | $ | 3,831   |  
|                                                                                        |  |                              |          |   |      |   |         |  



See notes to
consolidated financial statements.



5



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY

(In thousands)

(Unaudited)



|                    |  |                |   |             |   |                          |  |                           |         |  |                          |          |   |  |   |          |  
|------------------- |  | -------------- | - | ----------- | - | ------------------------ |  | ------------------------- | ------- |  | ------------------------ | -------- | - |  | - | -------- | -
|                    |  | PreferredStock |   | CommonStock |   | AdditionalPaid-inCapital |  | RetainedEarnings(Deficit) |         |  | TotalStockholdersEquity |         
|May 31, 2005        |  | $              |  |             | $ | 228                      |  | $                         | 206,818 |  | $                        | 144,474  |   |  | $ | 351,520  |  
|Net income          |  |                |  |             |   |                         |  |                           |        |  |                          | 17,751   |   |  |   | 17,751   |  
|Contribution by TXI |  |                |  |             |   |                         |  |                           | 497,643 |  |                          |         |   |  |   | 497,643  |  
|Dividend to TXI     |  |                |  |             |   |                         |  |                           |        |  |                          | (341,139 | ) |  |   | (341,139 | )
|                    |  |                |   |             |   |                          |  |                           |         |  |                          |          |   |  |   |          |  
|August 31, 2005     |  | $              |  |             | $ | 228                      |  | $                         | 704,461 |  | $                        | (178,914 | ) |  | $ | 525,775  |  
|                    |  |                |   |             |   |                          |  |                           |         |  |                          |          |   |  |   |          |  



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, channels, piling products 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 December 14, 2004, Texas Industries Inc.s (TXI) board of directors adopted a plan to spin-off its steel operations, which was
completed on July 29, 2005. In anticipation of the spin-off, the Company and TXI entered into the following transactions:



On February 22, 2005, TXI formed a new, wholly-owned subsidiary, Chaparral Steel Company to serve as the holding company for its steel business. The
Company was initially capitalized for $1,000 and issued 1,000 shares of its common stock, at $0.01 par value per share, to TXI. On June 7, 2005, the Companys authorized capital stock was increased to 10,000,000 shares of preferred stock,
$0.01 par value per share, and 100,000,000 shares of common stock, $0.01 par value per share.



On June 25, 2005, TXI transferred to the Company all of the stock of its subsidiaries that were engaged in its steel business, consisting of Chaparral Steel Investments Inc. and its subsidiaries and Chaparral
(Virginia) Inc. In addition, the Company issued 22,802,867 additional shares of the Companys common stock to TXI. These transactions have been accounted for as a reorganization of entities under common control. As a result, the assets and
liabilities transferred to the Company were recorded at historical cost. In connection with these transactions, on July 6, 2005, TXI also contributed or transferred real estate and transportation assets used in the steel business to the
Company. The Company assumed all liabilities arising out of the steel business and the transferred assets.



On July 29, 2005, the Company became an independent, public company. 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 nor is TXI a guarantor of any of the Companys indebtedness. However, 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. The Companys relationship with TXI is now governed by a 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.



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 incurred 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 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. See
note 12 for additional information.



7



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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 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 of the interim period presented have
been included. Operating results for the three-month period ended August 31, 2005, are not necessarily indicative of the results that may be expected for the year ending May 31, 2006. 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, 2005.



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------



Principles of Consolidation.The consolidated financial statements include the accounts of Chaparral Steel Company and all
subsidiaries.



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 August 31, 2005 and May 31, 2005 approximates carrying value.



Cash and 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.



Receivables.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 a specific customers potential inability to make required payments is anticipated.



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 records 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.



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



8



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



land improvements. Maintenance and repairs are charged to expense as incurred. Costs incurred for scheduled shut-downs to refurbish the facilities are
amortized over the benefited period, typically 12 months. Such deferred amounts are included in prepaid expenses on the consolidated balance sheets and amounted to $4.6 million at August 31, 2005 and $7.9 million at May 31, 2005.



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, 2005 the fair value of the Companys goodwill on the 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 $7.5 million at August 31, 2005 and $5.1 million at May 31, 2005. Deferred charges are composed primarily of debt issuance costs that
totaled $9.1 million at August 31, 2005. The costs are associated with various debt issues and amortized over the term of the related debt.



Other Credits.    Other credits of $8.1 million at August 31, 2005 and $7.4 million at May 31, 2005 are composed
primarily of liabilities related to the Companys retirement plans, asset retirement obligations and deferred compensation agreements.



Asset Retirement Obligations.    Effective June 1, 2003, the Company adopted Statement of Financial Accounting Standards
(SFAS) No. 143, Accounting for Asset Retirement Obligations, which applies to legal obligations associated with the retirement of long-lived assets.



SFAS No. 143 requires that the fair value of a liability for an asset retirement obligation be recognized in the period
in which it is incurred if a reasonable estimate of fair value can be made. The fair value of the liability is added to the carrying amount of the associated asset and this additional carrying amount is depreciated over the life of the asset. The
liability is accreted at the end of each period through a charge to operating expense. If the obligation is settled for other than the carrying amount of the liability, the Company will recognize a gain or loss on settlement.



The Company incurs legal obligations for asset retirement as part of its
normal operations related to the Resource Conservation and Recovery Act closures. Prior to the adoption of SFAS No. 143, the Company generally accrued for land reclamation obligations as incurred. Determining the amount of any asset retirement
liability requires estimating the future cost of contracting with third parties to perform the obligation. The estimate is significantly impacted by, among other considerations, managements assumptions regarding the scope of the work required,
labor costs, inflation rates, market-risk premiums and closure dates.



Changes in asset retirement obligations for the three-month periods ended August 31, 2005 and August 31, 2004 are as follows (in thousands):



|                               |  |                              |     |   |      |   |     |  
|------------------------------ |  | ---------------------------- | --- | - | ---- | - | --- | -
|                               |  | Three months endedAugust 31, |    
|                               |  | 2005                         |     |   | 2004 |  
|Balance at beginning of period |  | $                            | 566 |   |      | $ | 537 |  
|Accretion expense              |  |                              | 17  |   |      |   | 14  |  
|Settlements                    |  |                              | (29 | ) |      |   | (16 | )
|                               |  |                              |     |   |      |   |     |  
|Balance at end of period       |  | $                            | 554 |   |      | $ | 535 |  
|                               |  |                              |     |   |      |   |     |  



9



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Net Sales.    The Company recognizes revenue when the goods are shipped
and title and risk of loss transfer to the customer. The Company 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.



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



|                 |  |                              |         |      |   |        
|---------------- |  | ---------------------------- | ------- | ---- | - | -------
|                 |  | Three months endedAugust 31,
|                 |  | 2005                         |         | 2004
|Net sales        |  |                              |         |      |   |        
|Structural mills |  | $                            | 250,039 |      | $ | 207,119
|Bar mill         |  |                              | 60,763  |      |   | 62,621 
|Other products   |  |                              | 8,614   |      |   | 7,013  
|Delivery fees    |  |                              | 18,989  |      |   | 14,028 
|                 |  |                              |         |      |   |        
|                 |  | $                            | 338,405 |      | $ | 290,781
|                 |  |                              |         |      |   |        



Other
Income.    Other income primarily includes miscellaneous sales and interest income.



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 dividing net income by the
weighted-average number of common shares outstanding during the period. Diluted EPS adjusts net income and the outstanding shares for the dilutive effect of stock options and other equity-based awards.



|                                                   |  |                              |        |      |   |       
|-------------------------------------------------- |  | ---------------------------- | ------ | ---- | - | ------
|                                                   |  | Three months endedAugust 31,
|In thousands except per share                      |  | 2005                         |        | 2004
|Earnings                                           |  |                              |        |      |   |       
|Net income                                         |  | $                            | 17,751 |      | $ | 28,122
|                                                   |  |                              |        |      |   |       
|Shares                                             |  |                              |        |      |   |       
|Weighted-average shares outstanding                |  |                              | 22,804 |      |   | 22,804
|                                                   |  |                              |        |      |   |       
|Basic weighted-average shares                      |  |                              | 22,804 |      |   | 22,804
|Stock option and other equity-based award dilution |  |                              | 239    |      |   |      
|                                                   |  |                              |        |      |   |       
|Diluted weighted-average shares                    |  |                              | 23,043 |      |   | 22,804
|                                                   |  |                              |        |      |   |       
|Net income                                         |  |                              |        |      |   |       
|Basic earnings per share                           |  | $                            | 0.78   |      | $ | 1.23  
|                                                   |  |                              |        |      |   |       
|Diluted earnings per share                         |  | $                            | 0.77   |      | $ | 1.23  
|                                                   |  |                              |        |      |   |       



Stock-based
Compensation.    The Companys employees 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 and key employees.



10



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



The Company accounts for employee 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 SFAS No. 123, Accounting for Stock-Based Compensation. Generally, no expense is recognized related to the
Companys stock options because each options exercise price is set at the stocks fair market value on the date the option is granted.



In accordance with SFAS No. 123, the Company discloses the compensation cost based on the estimated fair value at the date of grant recognizing
compensation expense ratably over the vesting period. For those plan participants of the Company, the fair value of each option grant was estimated on the date of grant for purposes of the pro forma disclosures using the Black-Scholes option-pricing
model and assumptions applicable to the underlying common stock. In the three-months ended August 31, 2005, the weighted-average fair value of options granted to the Companys employees was $8.64 based on weighted average assumptions for
dividend yield of 0.0%, volatility factor of .385, risk-free interest rate of 4.0% and expected life in years of 6.5.



Therefore, had compensation expense for stock options held by the Companys employee participants been recognized based upon the fair value for
awards granted, the Companys net income would have been reduced to the following pro forma amounts (in thousands except per share):



|                                                                                        |  |                              |        |   |      |   |        |  
|--------------------------------------------------------------------------------------- |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                        |  | Three months endedAugust 31, |       
|                                                                                        |  | 2005                         |        |   | 2004 |  
|Net income                                                                              |  |                              |        |   |      |   |        |  
|As reported                                                                             |  | $                            | 17,751 |   |      | $ | 28,122 |  
|Stock-based compensation included in the determination of net income report, net of tax |  |                              | 28     |   |      |   | 5      |  
|Fair value of stock-based compensation, net of tax                                      |  |                              | (264   | ) |      |   | (123   | )
|                                                                                        |  |                              |        |   |      |   |        |  
|Pro forma                                                                               |  | $                            | 17,515 |   |      | $ | 28,004 |  
|                                                                                        |  |                              |        |   |      |   |        |  
|Net earnings per share-as reported:                                                     |  |                              |        |   |      |   |        |  
|Basic                                                                                   |  | $                            | 0.78   |   |      | $ | 1.23   |  
|Diluted                                                                                 |  |                              | 0.77   |   |      |   | 1.23   |  
|Net earnings per share-pro forma:                                                       |  |                              |        |   |      |   |        |  
|Basic                                                                                   |  |                              | 0.77   |   |      |   | 1.23   |  
|Diluted                                                                                 |  |                              | 0.76   |   |      |   | 1.23   |  



In December 2004, the
FASB issued SFAS No. 123R, Share-Based Payment. SFAS No. 123R is a revision of SFAS No. 123, Accounting for Stock Based Compensation, and supersedes APB No. 25. Among other items, SFAS No. 123R
eliminates the use of APB No. 25 and the intrinsic value method of accounting, and requires companies to recognize the cost of employee services received in exchange for awards of equity instruments, based on the grant date fair value of those
awards, in the financial statements. The current effective date of SFAS No. 123R is the first fiscal year beginning after June 15, 2005, which is the first quarter of the Companys fiscal year ending May 31, 2007. The Company
currently expects to adopt SFAS No. 123R effective June 1, 2006 using the modified prospective method. Under the modified prospective method, compensation cost is recognized in the financial statements beginning with the
effective date, based on the requirements of SFAS No. 123R for all share-based payments granted after that date, and based on the requirements of SFAS No. 123 for all unvested awards granted prior to the effective date of SFAS
No. 123R. Financial information for periods prior to the date of adoption of SFAS No. 123R would not be restated. The Company currently utilizes a standard option pricing model (i.e., Black-Scholes) to measure the fair value of stock
options granted to



11



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



employees. While SFAS No. 123R permits entities to continue to use such a model, the standard also permits the use of a lattice model. The
Company has not yet determined which model it will use to measure the fair value of awards of equity instruments to employees upon the adoption of SFAS No. 123R.



The adoption of SFAS No. 123R will have a significant effect on the Companys future results of operations.
However, it will not have an impact on the Companys consolidated financial position. The impact of SFAS No. 123R on the Companys results of operations cannot be predicted at this time, because it will depend on the number of equity
awards granted in the future, as well as the model used to value the awards. However, had the Company adopted the requirements of SFAS No. 123R in prior periods, the impact would have approximated the amounts disclosed in the table above.



SFAS No. 123R also requires that the benefits associated
with the tax deductions in excess of recognized compensation cost be reported as a financing cash flow, rather than as an operating cash flow as required under current literature. This requirement will reduce net operating cash flows and increase
net financing cash flows in periods after the effective date. These future amounts cannot be estimated, because they depend on, among other things, when employees exercise stock options. However, the amount of operating cash flows recognized in
prior periods for such excess tax deductions was not material.



Recent Accounting Pronouncements.In May 2005, the Financial Accounting Standards Board issued SFAS No. 154, Accounting Changes and Error Corrections, which is effective for the Company for
reporting changes in accounting principles beginning June 1, 2006. SFAS No. 154 changes the reporting of a change in accounting principle to require retrospective application to prior periods financial statements, unless explicit
transition provisions are provided for in new accounting pronouncements or existing pronouncements that are in the transition phase when SFAS No. 154 becomes effective.



|3. | Working Capital
|-- | ---------------



Working capital totaled $252.3 million at August 31, 2005 and $324.8 million at May 31, 2005.



Accounts receivable are presented net of allowances for doubtful receivables
of $1.8 million at August 31, 2005 and at May 31, 2005. Provisions for bad debts charged to expense were $(0.2) million and $0.2 million in the three-month periods ended August 31, 2005 and 2004, respectively. No uncollectible amounts
were written off in the three-month periods ended August 31, 2005 and 2004, respectively.



Inventories consist of (in thousands):



|                           |  |                 |         |              |   |        
|-------------------------- |  | --------------- | ------- | ------------ | - | -------
|                           |  | August 31, 2005 |         | May 31, 2005
|Finished product           |  | $               | 65,470  |              | $ | 107,475
|Work in process            |  |                 | 15,833  |              |   | 22,021 
|Raw materials and supplies |  |                 | 104,609 |              |   | 116,727
|                           |  |                 |         |              |   |        
|                           |  | $               | 185,912 |              | $ | 246,223
|                           |  |                 |         |              |   |        



Inventories are stated
at cost (not in excess of market) with approximately 56% of inventories using the last-in, first-out (LIFO) method. If the average cost method (which approximates current replacement cost) had been used, inventory values would have been
higher by $60.2 million at August 31, 2005 and $63.1 million at May 31, 2005. During the three months ended August 31, 2005, certain inventory quantities were reduced, which



12



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



resulted in a partial liquidation of the fiscal year 2005 LIFO inventory layer carried at higher costs. Although the effect of the partial liquidation was to
increase cost of products sold by $0.5 million, the overall effect of LIFO in the current period was to decrease cost of products sold by a total of $2.9 million.



In December 2004, the FASB issued SFAS No. 151, Inventory Costs, an amendment of ARB No. 43, Chapter
4, which will become effective for the Company on 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
overhead. 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.



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



|                                         |  |                 |        |              |   |       
|---------------------------------------- |  | --------------- | ------ | ------------ | - | ------
|                                         |  | August 31, 2005 |        | May 31, 2005
|Employee wages and benefits              |  | $               | 13,601 |              | $ | 12,389
|Current portion of deferred income taxes |  |                 | 572    |              |   | 572   
|Property taxes                           |  |                 | 4,168  |              |   | 3,156 
|Current income taxes payable             |  |                 | 5,252  |              |   | 412   
|Interest payable                         |  |                 | 5,004  |              |   |      
|Other liabilities                        |  |                 | 6,248  |              |   | 4,404 
|                                         |  |                 |        |              |   |       
|                                         |  | $               | 34,845 |              | $ | 20,933
|                                         |  |                 |        |              |   |       



|4. | Commitments
|-- | -----------



The Company 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 August 31, 2005, the
minimum monthly charge was approximately $0.4 million.



The
Company 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 August 31, 2005, the minimum monthly charge was approximately $0.1 million. Management believes that the Companys minimum purchase requirements will be satisfied by
its consumption of the products in the normal course of business.



The Company entered into an agreement to purchase a minimum monthly amount of mill services at its Texas facility. This agreement expires in December 2014. At August 31, 2005, the minimum monthly charge was approximately $5,000. The
Company 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 August 31, 2005, the minimum monthly charge was approximately $0.4 million.
Management believes that the Companys minimum purchase requirements will be satisfied by its consumption of the products in the normal course of business.



The Company leases certain mobile and other equipment and other items, which in the normal course of business are renewed or replaced by subsequent
leases. Total expense for such operating leases was $0.4 million and $0.5 million in the three-month periods ended August 31, 2005 and 2004, respectively.



13



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



Future estimated payments under these agreements as of August 31, 2005 are as follows for the
years ending August 31 as noted (in thousands):



|                              |  |       |        |      |   |        |  |      |        |           |   |            |  |   |        |  |   |       
|----------------------------- |  | ----- | ------ | ---- | - | ------ |  | ---- | ------ | --------- | - | ---------- |  | - | ------ |  | - | ------
|                              |  | Total |        | 2006 |   | 2007   |  | 2008 |        | 2009-2010 |   | After 2010
|Processed gas supply contract |  | $     | 42,673 |      | $ | 5,813  |  | $    | 5,813  |           | $ | 5,813      |  | $ | 11,626 |  | $ | 13,608
|In-plant mill services        |  |       | 30,582 |      |   | 4,453  |  |      | 4,453  |           |   | 4,453      |  |   | 8,906  |  |   | 8,317 
|Operating lease obligations   |  |       | 662    |      |   | 506    |  |      | 142    |           |   | 14         |  |   |       |  |   |      
|                              |  |       |        |      |   |        |  |      |        |           |   |            |  |   |        |  |   |       
|Total                         |  | $     | 73,917 |      | $ | 10,772 |  | $    | 10,408 |           | $ | 10,280     |  | $ | 20,532 |  | $ | 21,925
|                              |  |       |        |      |   |        |  |      |        |           |   |            |  |   |        |  |   |       



|5. | Long-term Debt
|-- | --------------



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



|                                                |  |                 |         |              |   |  
|----------------------------------------------- |  | --------------- | ------- | ------------ | - | -
|                                                |  | August 31, 2005 |         | May 31, 2005
|Senior secured credit facility expiring in 2010 |  | $               |        |              | $ | 
|Senior notes due in 2013, interest rate 10.00%  |  |                 | 300,000 |              |   | 
|                                                |  |                 |         |              |   |  
|                                                |  |                 | 300,000 |              |   | 
|Less current maturities                         |  |                 |        |              |   | 
|                                                |  |                 |         |              |   |  
|                                                |  | $               | 300,000 |              | $ | 
|                                                |  |                 |         |              |   |  



On June 16, 2005,
the Company entered into a new 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. 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 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. On
July 6, 2005, the Company borrowed $50.0 million under the Credit Facility, none of which was outstanding at August 31, 2005. 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 (the 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



14



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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.



The Company used the net proceeds from the Credit Facility and Senior Notes to pay a cash dividend of $341.1 million to TXI on July 6, 2005.



The amount of interest paid was $3.0 million and $11.9 million
in the three-month periods ended August 31, 2005 and 2004, respectively. No interest was capitalized in either of the three-month periods ended August 31, 2005 and 2004.



|6. | Stockholders Rights Plan
|-- | ------------------------



On July 21, 2005, the Company adopted a stockholders rights plan (the Rights Agreement). Pursuant to the Rights Agreement, the Company
declared a dividend of rights (the Rights) to purchase, upon the occurrence of certain events, one one-thousandth of a share of the Series A Junior Participating Preferred Stock, par value $0.01 per share (Preferred Stock),
for each outstanding share of common stock of the Company. Until the Rights become exercisable, all further issuances of common stock, including common stock issuable upon exercise of outstanding options, will include issuances of Rights. The Rights
will be exercisable at $90.00 per one one-thousandth of a share of Preferred Stock. The Rights will expire on July 29, 2015 unless extended or unless the Rights are earlier redeemed or exchanged by the Company.



The Rights are not exercisable nor are they transferable apart from the
common stock of the Company until the earlier of (a) the tenth day after such time as a person or group acquires beneficial ownership of 15% of the common stock of the Company or (b) the tenth business day (unless extended by the Board of
Directors) after a person or group announces its intention to commence or commences a tender or exchange offer the consummation of which would result in beneficial ownership by a person or group of 15% or more of the common stock. The earlier of
these dates is referred to as the Distribution Date. As soon as practicable after the Distribution Date, separate right certificates will be issued and the Rights will become exercisable and transferable apart from the common stock of
the Company.



The Preferred Stock issuable upon exercise of the
Rights will be non-redeemable and rank junior to any other series of the Companys preferred stock that is outstanding. Each whole share of Preferred Stock will be entitled to receive a quarterly preferential dividend of $1.00 per share but
will be entitled to receive, in the aggregate, a dividend of 1,000 times the dividend declared on the common stock. In the event of liquidation, the holders of the Preferred Stock will be entitled to receive a preferential liquidation payment equal
to the greater of $1,000 per share, plus accrued and unpaid dividends, or, in the aggregate, a liquidation payment equal to 1,000 times the payment made per share of the Companys common stock. Each share of Preferred Stock will have 1,000
votes, voting together with the common stock. Finally, in the event of any merger, consolidation or other transaction in which shares of common stock are exchanged for or changed into other stock or securities, cash and/or other property, each share
of Preferred Stock would be entitled to receive 1,000 times the amount received per share of common stock.



|7. | Stock Compensation Plans
|-- | ------------------------



Prior to the spin-off, certain of the Companys employees participated in TXI stock option plans which provided that non-qualified and incentive
stock options to purchase TXIs common stock could be granted to officers and key employees at an exercise price no less than market price on the date of grant. Outstanding options became exercisable in installments beginning one year after
date of grant and expire ten years from the date of grant.



15



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



TXI options that were vested at the distribution date of July 29, 2005 and held by individuals
who became or were retained as employees of the Company in connection with the spin-off were cancelled and replaced with the new TXI stock options. The exercise price of each new TXI option was based upon the respective market values of the two
companies at the time the spin-off was completed so that the aggregate exercise price of the new options, as well as the ratio of the per-share fair market value of the shares to the per-share exercise price of the new TXI options, were the same as
the cancelled TXI options. All other terms of the new TXI options remained the same as the cancelled TXI options.



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 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. A maximum of 4,000,000 shares of the Companys common stock is available for issuance to participants under this plan.



TXI options that were unvested at the date of distribution and held by
individuals who became or were retained as employees of the Company in connection with the spin-off were cancelled and replaced with options to purchase shares of the Companys common stock. The exercise price of each new option issued by the
Company was based upon the respective market values of the two companies at the time the spin-off was completed so that the aggregate exercise price of the new options, as well as the ratio of the per-share fair market value of the shares to the
per-share exercise price of the new options, remained the same as the cancelled TXI options. All other terms of the new Company options, were the same as the cancelled TXI options. Following the adjustment, there were 1,181,212 options outstanding
to purchase shares of the Companys common stock at a weighted-average option price of $8.39 per share.



In July and August 2005, officers and key employees were awarded options to purchase 546,163 shares of common stock. The options were granted at the
market price of the common stock on the respective dates of grant, which ranged from $18.40 to $20.245, The term of the options is ten years and the options vest in equal annual installments over five years.



A summary of TXI and Company option transactions related to the
Companys employees and non-employee directors for the three-month period ended August 31, 2005, follows:



|                                                                |  |                     |   |  |                                |      
|--------------------------------------------------------------- |  | ------------------- | - |  | ------------------------------ | -----
|                                                                |  | Shares Under Option |   |  | Weighted- Average Option Price
|TXI options outstanding at May 31, 2005                         |  | 393,720             |   |  | $                              | 33.43
|Exercised                                                       |  | (31,000             | ) |  |                                | 29.95
|Cancelled                                                       |  | (67,500             | ) |  |                                | 34.42
|                                                                |  |                     |   |  |                                |      
|Unvested TXI options outstanding at July 29, 2005               |  | 295,220             |   |  |                                | 33.57
|Adjustment in connection with the spin-off from TXI             |  | 885,992             |   |  |                                |      
|                                                                |  |                     |   |  |                                |      
|Company options converted from TXI outstanding at July 29, 2005 |  | 1,181,212           |   |  |                                | 8.39 
|Cancelled                                                       |  | (3,400              | ) |  |                                | 8.27 
|Stock appreciation right converted                              |  | 16,006              |   |  |                                | 6.61 
|Granted                                                         |  | 546,163             |   |  |                                | 18.89
|                                                                |  |                     |   |  |                                |      
|Company options outstanding at August 31, 2005                  |  | 1,739,981           |   |  | $                              | 11.67
|                                                                |  |                     |   |  |                                |      



16



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



No Company options are exercisable as of August 31, 2005. Outstanding options expire on various
dates through August 2, 2015.



|8. | Income Taxes
|-- | ------------



Federal income taxes for the interim periods ended August 31, 2005 and August 31, 2004, have been included in the accompanying financial
statements on the basis of an estimated annual rate. On October 22, 2004, a new tax law, the American Jobs Creation Act of 2004 (the Jobs Creation Act), became effective. Among other provisions, the Jobs Creation Act allows a
deduction for income from qualified domestic production activities, which will be phased in from 2005 through 2010. The Company anticipates realizing benefit from this deduction in the current fiscal year which resulted in an estimated annualized
effective tax rate of 34.0% for the current period compared to 35.0% for the prior year period. The Company made federal income tax payments of $3.6 million and $9.1 million in the three-month periods ended August 31, 2005 and 2004,
respectively.



As of May 31, 2005, the Company has $752.3
million in Virginia state net operating loss carryforwards that begin to expire in 2019. 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 a net state deferred tax asset of $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.



17



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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) neither the Company nor TXI will liquidate, merge, or consolidate with any other person, sell, exchange, distribute or otherwise dispose of their
respective assets (or those of certain of their respective subsidiaries) except in the ordinary course of business, or enter into any substantial negotiations, agreements, or arrangements, or arrangements with respect to any such transaction, during
the six months following July 29, 2005; (2) 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; (3) 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 IRS; (4) 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 (5) 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, except that the Company may not, under any circumstances, take any action described in (1) above.



|10. | Retirement Plans
|--- | ----------------



The Companys employees participate in a defined contribution retirement plan. The Company contributes 2% of each employees eligible
compensation and a variable contribution based on a predetermined formula established annually. The amount of retirement expense charged to costs and expenses for this plan was $0.9 million and $0.7 million in the three-month periods ended
August 31, 2005 and 2004, respectively. It is the Companys policy to fund the plan to the extent of charges to income.



On July 21, 2005, the 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 elect to participate. The plan is contributory but not funded. 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 $7.5 million at August 31, 2005 and $5.1 million at May 31, 2005, 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 current period. Actuarial gains or losses are recognized when
incurred, and therefore, the end of year benefit obligation is the same as the accrued benefit costs recognized in the balance sheet.



As of August 31, 2005, the estimated future benefit payments for each of the five succeeding years are $0.2 million, $0.2 million, $0.4 million, $0.4
million and $0.8 million and for the five-year period thereafter an aggregate of $4.9 million.



18



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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



|                                |  |                              |     |   |      |   |     |  
|------------------------------- |  | ---------------------------- | --- | - | ---- | - | --- | -
|                                |  | Three months endedAugust 31, |    
|                                |  | 2005                         |     |   | 2004 |  
|Service cost                    |  | $                            | 210 |   |      | $ | 157 |  
|Interest cost                   |  |                              | 103 |   |      |   | 122 |  
|Amortization of transition cost |  |                              | 4   |   |      |   | 4   |  
|Participant contributions       |  |                              | (62 | ) |      |   | (53 | )
|                                |  |                              |     |   |      |   |     |  
|                                |  | $                            | 255 |   |      | $ | 230 |  
|                                |  |                              |     |   |      |   |     |  



|11. | Incentive Plans
|--- | ---------------



All personnel employed by the Company as of May 31 and not subject to production-based incentive 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 a three-year plan. New plans 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 $0.4 million and $1.3 million in the three-month periods ended August 31, 2005 and 2004, respectively.



|12. | Transactions with TXI and Affiliates
|--- | ------------------------------------



Prior to the spin-off, TXI utilized a centralized cash management program for all of its subsidiaries, through which the Company 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 its behalf, including raw material procurement, payroll and capital expenditures. The
current receivable from TXI also contained transactions with TXI under the inter-company tax sharing policy. Prior to the spin-off, TXI through one of its subsidiaries, provided the Company with common carrier services, transporting finished product
to the Companys customers and backhauling materials and supplies for the Company. These costs have been included in cost of products sold in the consolidated statements of operations and were $0.6 million and $1.7 million in the three month
periods ended August 31, 2005 and 2004, respectively. The Company believes that the rates charged to it for transportation services approximate the rates that would have been charged by third parties. Following the spin-off, the Company
utilizes assets transferred to it by TXI to operate its own common carrier service. TXI also allocated certain corporate expenses related primarily to shared services and facilities. Management believes that the allocations were made on a reasonable
basis.



The long-term payable to TXI consisted of advances made
by TXI to the Company for the construction of facilities. During the periods presented, the Company received or paid interest on its balances with TXI and its subsidiaries at a rate 8%. This rate does not necessarily represent the rate that the
Company would have been able to obtain on loans from unaffiliated third parties.



|13. | 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 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



19



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



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. For periods prior to the quarter ended August 31, 2005, the Parent Company had no significant assets or operations independent of its investment in its subsidiaries.



The following condensed consolidating balance sheet as of August 31,
2005, and the condensed consolidating statement of operations and statement of cash flows for the three months then ended 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.



|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|----------------------------------------------------------- |  | --------------------- | ------- | - | --------------------- | - | ------------------------- |  | ------------------ | - |  | ------------ | -------- | - |  | - | ---------
|In thousands                                                |  | ChaparralSteelCompany |         |   | GuarantorSubsidiaries |   | Non-GuarantorSubsidiaries |  | EliminatingEntries |   |  | Consolidated
|Condensed consolidating balance sheet as of August 31, 2005 |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|Cash and cash equivalents                                   |  | $                     | 13,774  |   |                       | $ | 2,916                     |  | $                  |  |  | $            |         |   |  | $ | 16,690   
|Accounts receivable-net                                     |  |                       |        |   |                       |   | 143,292                   |  |                    |  |  |              |         |   |  |   | 143,292  
|Intercompany receivables                                    |  |                       |        |   |                       |   | 69,822                    |  |                    |  |  |              | (69,822  | ) |  |   |         
|Inventories                                                 |  |                       |        |   |                       |   | 185,912                   |  |                    |  |  |              |         |   |  |   | 185,912  
|Prepaid expenses                                            |  |                       |        |   |                       |   | 9,462                     |  |                    |  |  |              |         |   |  |   | 9,462    
|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|Total current assets                                        |  |                       | 13,774  |   |                       |   | 411,404                   |  |                    |  |  |              | (69,822  | ) |  |   | 355,356  
|                                                            |  |                       |         |   |                      
|Goodwill                                                    |  |                       |        |   |                       |   | 85,166                    |  |                    |  |  |              |         |   |  |   | 85,166   
|Investments and deferred charges                            |  |                       | 9,086   |   |                       |   | 7,472                     |  |                    |  |  |              |         |   |  |   | 16,558   
|Investments in subsidiaries                                 |  |                       | 872,620 |   |                       |   |                          |  |                    |  |  |              | (872,620 | ) |  |   |         
|Property, plant and equipmentnet                           |  |                       |        |   |                       |   | 620,750                   |  |                    |  |  |              |         |   |  |   | 620,750  
|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|Total assets                                                |  | $                     | 895,480 |   |                       | $ | 1,124,792                 |  | $                  |  |  | $            | (942,442 | ) |  | $ | 1,077,830
|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|Trade accounts payable                                      |  | $                     |        |   |                       | $ | 68,210                    |  | $                  |  |  | $            |         |   |  | $ | 68,210   
|Intercompany payables                                       |  |                       | 69,822  |   |                       |   |                          |  |                    |  |  |              | (69,822  | ) |  |   |         
|Accrued wages, taxes and other liabilities                  |  |                       | (417    | ) |                       |   | 35,262                    |  |                    |  |  |              |         |   |  |   | 34,845   
|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|Total current liabilities                                   |  |                       | 69,405  |   |                       |   | 103,472                   |  |                    |  |  |              | (69,822  | ) |  |   | 103,055  
|                                                            |  |                       |         |   |                      
|Deferred income taxes and other credits                     |  |                       | 300     |   |                       |   | 148,700                   |  |                    |  |  |              |         |   |  |   | 149,000  
|Long-term debt                                              |  |                       | 300,000 |   |                       |   |                          |  |                    |  |  |              |         |   |  |   | 300,000  
|Stockholders equity                                        |  |                       | 525,775 |   |                       |   | 872,620                   |  |                    |  |  |              | (872,620 | ) |  |   | 525,775  
|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          
|Total liabilities and stockholders equity                  |  | $                     | 895,480 |   |                       | $ | 1,124,792                 |  | $                  |  |  | $            | (942,442 | ) |  | $ | 1,077,830
|                                                            |  |                       |         |   |                       |   |                           |  |                    |   |  |              |          |   |  |   |          



20



---

##### Table of Contents

CHAPARRAL STEEL COMPANY AND SUBSIDIARIES



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(Unaudited)



|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|------------------------------------------------------------------------------------------ |  | --------------------- | -------- | - | --------------------- | - | ------- | ------------------------- |  | ------------------ | - |  | ------------ | ------- | - |  | - | -------- | -
|In thousands                                                                               |  | ChaparralSteelCompany |          |   | GuarantorSubsidiaries |   |         | Non-GuarantorSubsidiaries |  | EliminatingEntries |   |  | Consolidated |        
|Condensed consolidating statement of operations for the three months ended August 31, 2005 |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Net sales                                                                                  |  | $                     |         |   |                       | $ | 338,405 |                           |  | $                  |  |  | $            |        |   |  | $ | 338,405  |  
|                                                                                           |  |                       |          |   |                      
|Costs and expenses (income)                                                                |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Cost of products sold                                                                      |  |                       |         |   |                       |   | 297,194 |                           |  |                    |  |  |              |        |   |  |   | 297,194  |  
|Selling, general and administrative                                                        |  |                       | 5        |   |                       |   | 7,434   |                           |  |                    |  |  |              |        |   |  |   | 7,439    |  
|Interest, net                                                                              |  |                       | 5,318    |   |                       |   | 2,846   |                           |  |                    |  |  |              |        |   |  |   | 8,164    |  
|Other income                                                                               |  |                       | (37      | ) |                       |   | (1,265  | )                         |  |                    |  |  |              |        |   |  |   | (1,302   | )
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|                                                                                           |  |                       | 5,286    |   |                       |   | 306,209 |                           |  |                    |  |  |              |        |   |  |   | 311,495  |  
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Income (loss) before income taxes                                                          |  |                       | (5,286   | ) |                       |   | 32,196  |                           |  |                    |  |  |              |        |   |  |   | 26,910   |  
|Income taxes (benefit)                                                                     |  |                       | (1,850   | ) |                       |   | 11,009  |                           |  |                    |  |  |              |        |   |  |   | 9,159    |  
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|                                                                                           |  |                       | (3,436   | ) |                       |   | 21,187  |                           |  |                    |  |  |              |        |   |  |   | 17,751   |  
|Equity in earnings (loss) of subsidiaries                                                  |  |                       | 21,187   |   |                       |   |        |                           |  |                    |  |  |              | (21,187 | ) |  |   |         |  
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Net income (loss)                                                                          |  | $                     | 17,751   |   |                       | $ | 21,187  |                           |  | $                  |  |  | $            | (21,187 | ) |  | $ | 17,751   |  
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Condensed consolidating statement of cash flows for the three months ended August 31, 2005 |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Net cash provided (used) by operating activities                                           |  | $                     | (5,669   | ) |                       | $ | 68,559  |                           |  | $                  |  |  | $            |        |   |  | $ | 62,890   |  
|                                                                                           |  |                       |          |   |                      
|Investing activities                                                                       |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Capital expenditures                                                                       |  |                       |         |   |                       |   | (4,669  | )                         |  |                    |  |  |              |        |   |  |   | (4,669   | )
|Intercompany advances                                                                      |  |                       | 69,822   |   |                       |   | (69,822 | )                         |  |                    |  |  |              |        |   |  |   |         |  
|Othernet                                                                                  |  |                       |         |   |                       |   | (438    | )                         |  |                    |  |  |              |        |   |  |   | (438     | )
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Net cash provided (used) by investing activities                                           |  |                       | 69,822   |   |                       |   | (74,929 | )                         |  |                    |  |  |              |        |   |  |   | (5,107   | )
|                                                                                           |  |                       |          |   |                      
|Financing activities                                                                       |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Long-term borrowings                                                                       |  |                       | 350,000  |   |                       |   |        |                           |  |                    |  |  |              |        |   |  |   | 350,000  |  
|Debt issuance costs                                                                        |  |                       | (9,241   | ) |                       |   |        |                           |  |                    |  |  |              |        |   |  |   | (9,241   | )
|Debt retirements                                                                           |  |                       | (50,000  | ) |                       |   |        |                           |  |                    |  |  |              |        |   |  |   | (50,000  | )
|Dividend paid to TXI                                                                       |  |                       | (341,139 | ) |                       |   |        |                           |  |                    |  |  |              |        |   |  |   | (341,139 | )
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Net cash used by financing activities                                                      |  |                       | (50,380  | ) |                       |   |        |                           |  |                    |  |  |              |        |   |  |   | (50,380  | )
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Increase (decrease) in cash and cash equivalents                                           |  |                       | 13,773   |   |                       |   | (6,370  | )                         |  |                    |  |  |              |        |   |  |   | 7,403    |  
|Cash and cash equivalents at beginning of period                                           |  |                       | 1        |   |                       |   | 9,286   |                           |  |                    |  |  |              |        |   |  |   | 9,287    |  
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  
|Cash and cash equivalents at end of period                                                 |  | $                     | 13,774   |   |                       | $ | 2,916   |                           |  | $                  |  |  | $            |        |   |  | $ | 16,690   |  
|                                                                                           |  |                       |          |   |                       |   |         |                           |  |                    |   |  |              |         |   |  |   |          |  



21



---

##### 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 is generally characterized by overcapacity, which in the past has resulted in high levels of steel imports into the United States, exerting downward pressure on domestic steel prices. In the recent past, world-wide
steel and steel scrap demand has increased, due in part to the economic expansion of China. 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. Should global demand weaken, or steel production increase materially, foreign steel production that is currently being exported to or consumed by other countries, including China, may instead be exported
to the United States. Additional steel imports into the United States, declining non-residential construction or a material increase in domestic steel production could cause our selling prices to fall. A significant decline in sales prices could
materially and adversely affect our financial condition and results of operations.



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. The shredding operation gives 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 the economic expansion
in China, which now consumes approximately one fourth of the worlds steel. Our Virginia plant began receiving scrap from our on-site, shredding facility (which is operated by an unrelated party) in the fourth quarter of fiscal year 2005. 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 due to increased global demand for steel.



22



---

##### 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. See note 1 of the
consolidated financial statements.



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 financial statements include all costs of our steel business. For periods prior to the spin-off 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 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. These costs have been included in cost of products sold in the consolidated statements of operations and were approximately $0.6 million
and $1.7 million in the three-month periods ended August 31, 2005 and 2004, respectively. We believe the rates charged to us for transportation services approximate the rates that would have been charged by third parties. Following the
spin-off, 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. As of the effective date of the spin-off, TXI had contributed to capital the net intercompany
indebtedness owed to it by us and our subsidiaries and various other assets in the amount of $497.6 million.



23



---

##### Table of Contents

Results of Operations



Three-month period ended August 31, 2005 compared to the three-month period ended August 31, 2004.



(In thousands except per ton data)



|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|----------------------------------- |  | ---------------------------- | ------- | - | ------ | - | ------- | -------- |  | - | ------- | - |  | ----- | --
|                                    |  | Three monthsended August 31, |         |   | Change |   |         | % Change | 
|                                    |  | 2005                         |         |   | 2004   |   |         |         
|Net sales                           |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Structural mills                    |  | $                            | 250,039 |   |        | $ | 207,119 |          |  | $ | 42,920  |   |  | 20.7  | % 
|Bar mill                            |  |                              | 60,763  |   |        |   | 62,621  |          |  |   | (1,858  | ) |  | (3.0  | %)
|Other products                      |  |                              | 8,614   |   |        |   | 7,013   |          |  |   | 1,601   |   |  | 22.8  | % 
|Delivery fees                       |  |                              | 18,989  |   |        |   | 14,028  |          |  |   | 4,961   |   |  | 35.4  | % 
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Total                               |  | $                            | 338,405 |   |        | $ | 290,781 |          |  | $ | 47,624  |   |  | 16.4  | % 
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Units shipped (tons)                |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Structural                          |  |                              | 493     |   |        |   | 387     |          |  |   | 106     |   |  | 27.4  | % 
|Bar                                 |  |                              | 110     |   |        |   | 106     |          |  |   | 4       |   |  | 3.8   | % 
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Total                               |  |                              | 603     |   |        |   | 493     |          |  |   | 110     |   |  | 22.3  | % 
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Average sales price per ton         |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Structural                          |  | $                            | 507     |   |        | $ | 535     |          |  | $ | (28     | ) |  | (5.2  | %)
|Bar                                 |  |                              | 553     |   |        |   | 591     |          |  |   | (38     | ) |  | (6.4  | %)
|Total                               |  |                              | 515     |   |        |   | 547     |          |  |   | (32     | ) |  | (5.9  | %)
|                                    |  |                              |         |  
|Net sales                           |  | $                            | 338,405 |   |        | $ | 290,781 |          |  | $ | 47,624  |   |  | 16.4  | % 
|Costs and expenses (income)         |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Cost of products sold               |  |                              | 297,194 |   |        |   | 228,315 |          |  |   | 68,879  |   |  | 30.2  | % 
|Selling, general and administrative |  |                              | 7,439   |   |        |   | 7,769   |          |  |   | (330    | ) |  | (4.2  | %)
|Interest                            |  |                              | 8,164   |   |        |   | 11,931  |          |  |   | (3,767  | ) |  | (31.6 | %)
|Other income, net                   |  |                              | (1,302  | ) |        |   | (504    | )        |  |   | (798    | ) |  | 158.3 | % 
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|                                    |  |                              | 311,495 |   |        |   | 247,511 |          |  |   | 63,984  |   |  | 25.9  | % 
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Income before income taxes          |  |                              | 26,910  |   |        |   | 43,270  |          |  |   | (16,360 | ) |  | (37.8 | %)
|Income taxes                        |  |                              | 9,159   |   |        |   | 15,148  |          |  |   | (5,989  | ) |  | (39.5 | %)
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   
|Net income                          |  | $                            | 17,751  |   |        | $ | 28,122  |          |  | $ | (10,371 | ) |  | (36.9 | %)
|                                    |  |                              |         |   |        |   |         |          |  |   |         |   |  |       |   



Net
sales.Net sales increased $47.6 million to $338.4 million from the prior year period. Shipments increased 22% to a record level of 603,000 tons, as shipping volumes for structural products increased in the latter portion
of the three-month period due to increased demand as non-residential construction activity began showing signs of improvement. Shipping volumes of bar products were comparable to the prior year period. We continue to make improvements with the PZC
sheet piling produced at our Virginia plant with shipments of over 30,000 tons in the current year period. Average selling prices decreased 6% from the prior year period due to the volatility of raw material prices and fluctuations in demand
described under Overview above. We announced a $60 per ton price increase effective September 1, 2005 to meet market conditions. The increase in shipping volumes accounted for approximately $60.2 million of increased net sales,
while decreased pricing for rolled product accounted for approximately $19.1 million of decreased net sales.



Cost of products sold.    Cost of products sold including depreciation and amortization was $297.2 million, an increase of
$68.9 million from the prior year period. The increase was due primarily to the higher shipping levels and increases in energy expense of 22% and scrap expense of 5%, from the prior year period. In the near-term, we anticipate higher scrap costs due
to increasing demand and higher energy costs due to seasonal demand for natural gas and the recent interruption in Gulf Coast production of oil and gas.



24



---

##### Table of Contents

Selling, general and administrative.    Selling, general and administrative
expense decreased $0.3 million from the prior year period. A decrease in bad debt expense of $0.4 million and in incentive expense of $0.8 million from the prior year offset generally higher expenses in the current year period incurred in
connection with being a public company.



Interest.    Interest expense of $8.2 million decreased $3.8 million from the prior year period and was reflective of our capitalization structure described in note 5 of the consolidated financial statements.
Interest was charged on the balance due TXI that primarily resulted from cash advances received for the construction of our Virginia plant until our current capital structure was put in place on July 6, 2005.



Other income, net.    Other income, net increased
by $0.8 million to $1.3 million due to non-recurring charges in the prior year period.



Income taxes.    Our provision for income taxes of $9.2 million decreased $6.0 million from the prior year period primarily due to a decline in pretax results. On October 22, 2004, a
new tax law, the American Jobs Creation Act of 2004 (the Jobs Creation Act), became effective. Among other provisions, the Jobs Creation Act allows a deduction for income from qualified domestic production activities, which will be
phased in from 2005 through 2010. We anticipate realizing benefit from this deduction in the current fiscal year which resulted in an estimated annualized effective tax rate of 34.0% for the current period compared to 35.0% for the prior year
period.



Net income.    Net income
declined $10.4 million to $17.8 million from the prior year period due to the factors discussed above.



Financial Condition, Liquidity and Capital Resources



Net working capital at August 31, 2005 decreased $72.5 million to $252.3 million from May 31, 2005, reflecting a $79.4 million decrease in current assets and a $6.9 million decrease in current liabilities.
The decrease in current assets was primarily due to a decrease in inventories of $60.3 million as a result of higher shipping volumes. Accounts receivable-net increased $15.9 million due to 46% higher shipments in the month of August 2005 compared
to May 2005. All net intercompany balances were contributed to our capital during the current year period. Trade accounts payable decreased $20.8 million reflecting lower levels of raw material purchases in the month of August 2005 compared to May
2005, while accrued wages, taxes and other items increased $13.9 million primarily due to increases in interest payable of $5.0 million and current income taxes payable of $4.8 million.



During the current period, we entered into the Credit Facility which provides up to $150.0 million of available borrowings
and 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 TXI on July 6, 2005
in connection with the spin-off. As of August 31, 2005, we had repaid the $50.0 million borrowed under our Credit Facility.



In addition to cash and cash equivalents at August 31, 2005 of $16.7 million, 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, supplemented as necessary with borrowings under the Credit Facility, and existing cash will provide sufficient resources to meet our working capital
requirements, debt service and other cash needs over the next year.



25



---

##### Table of Contents

Cash flows



Net cash provided by operating activities increased $63.6 million in the three-month period ended August 31, 2005 to $62.9 million, compared to the
prior year period. An increase in cash provided by changes in inventories of $88.0 million due to higher shipping volumes was partially offset by the resulting decrease in cash provided by changes in accounts receivable of $16.2 million. Net income
and the related effect of deferred income taxes decreased cash flows $15.7 million compared to the prior year period. Cash provided by the change in trade accounts payable of $25.7 million reflected lower levels of raw materials purchases in the
month of August 2005 compared to May 2005. Cash provided by the change in accrued wages, taxes and other items increased $13.4 million primarily due to increases in interest payable of $5.0 million and current income taxes payable of $4.8 million.



Net cash used by investing activities was $5.1 million in the
current period compared to $4.1 million in the prior period. Capital expenditures were $4.7 million in the current period and $3.6 million in the prior period. Capital expenditures for normal replacement and improvement of our existing equipment are
currently estimated to be approximately $30 million over the next 12 months.



Net cash used by financing activities in the current year period was $50.4 million which consisted of long-term borrowings of $350.0 million, debt retirements of $50.0 million and debt issuance costs of $9.2 million
under our loan agreements described below. In conjunction with our spin-off, we paid a cash dividend to TXI of $341.1 million in the current year period.



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 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. 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 0.50% 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. The commitment fee calculated on the unused portion of the Credit Facility ranges from 0.25% to 0.50% per year based on our leverage ratio. The Credit Facility matures June 16, 2010
and may be terminated at any time. The Credit Facility is secured by security interests in all of or most of our existing and future accounts and inventory, certain related personal property and in all of the equity interest in present and future
domestic subsidiaries and 66% of the equity interest in 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. On July 6, 2005, we borrowed $50.0 million under the Credit Facility none of which was outstanding at August 31, 2005. 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 our Senior Notes due July 15, 2013. Interest is due semi-annually on January 15thand July 15th. 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. All of our consolidated domestic subsidiaries have guaranteed our Senior Notes. The guarantees are
full and unconditional and are joint and several. For periods prior to the quarter ended August 31, 2005, we had no significant assets or operations independent of our



26



---

##### Table of Contents

investment in our subsidiaries. The indenture governing the Senior Notes contains covenants that will limit 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 the ability to pay dividends, enter into
transactions with affiliates and consolidate, merge or sell all or substantially all of our or their assets. As of August 31, 2005, we were in compliance with all loan covenants.



In connection with the issuance of the Senior Notes, we entered into a registration rights agreement with the initial
purchasers of the Senior Notes. The registration rights agreement provides the holders of the Senior Notes certain rights relating to the registration of the Senior Notes under the Securities Act of 1933, as amended. Pursuant to the registration
rights agreement, we agreed to conduct a registered exchange offer for the Senior Notes or cause to become effective a shelf registration statement providing for the resale of the Senior Notes. We have filed the required registration statement and
are required to use commercially reasonable efforts to cause the registration statement to become effective on or prior to February 1, 2006. If we fail to comply with certain obligations under the registration rights agreement, we will be
required to pay liquidated damages in the form of additional cash interest to the holders of the Senior Notes.



On July 6, 2005, we used the net proceeds from our Credit Facility and Senior Notes to pay a cash dividend of $341.1 million to TXI in connection
with the spin-off.



Any intercompany accounts to TXI that
remained immediately prior to the spin-off distribution on July 29, 2005 were contributed to our capital. As a result of the these transactions, we expect our interest expense will decrease to an estimated annualized expense of approximately
$31 million at the current level of borrowings, compared to historical interest expense of approximately $47 million for the year ended May 31, 2005.



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. The 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, 2005.



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 or 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. In addition, 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.



27



---

##### Table of Contents

|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.



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.



Historically, substantially all of our foreign sales and purchases were denominated in U.S. dollars. As a result, we have not engaged in formal hedging
activities, 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 the 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.



28



---

##### Table of Contents

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 on pages 17-18 and is incorporated herein by reference.



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



On July 21, 2005, our board of directors approved a stock dividend of 75,867 shares of our common stock, payable on July 25, 2005 to TXI, our
sole stockholder of record as of that date. The purpose of the stock dividend was to provide sufficient shares of our common stock to be issued to holders of TXI common stock in connection with our spin-off from TXI. All of the shares issued to TXI
following our incorporation were issued in reliance on the exemption provided by Section 4(2) of the Securities Act based upon the fact that TXI was our sole stockholder and the issuances did not involve a public offering of securities.



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



On July 22, 2005 TXI, as our sole stockholder executed a written consent pursuant to which TXI approved the adoption of the our Amended and Restated
2005 Equity Compensation Plan (see note 7 to the consolidated financial statements), Stockholders Rights Plan (see note 6 to the consolidated financial statements) and elected Eugenio Clariond, Ronald J. Gafford, Joseph M. Grant, James M. Hoak,
Tommy A. Valenta, Ian Wachtmeister and Elizabeth C. Williams as directors of the Company.



29



---

##### 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 4.2 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number
000-51307)                                                                                                                                                                                                                                                                                                                                                                                             
|               |  |  
|4.4            |  |  |  | Form of Chaparral Steel Companys 10% Senior Note due 2013 (incorporated herein by reference to Exhibit 4.1 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12,
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)
|               |  |  
|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)                                                                                                                                                                                                                                                                                                    



30



---

##### Table of Contents

|               |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|-------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  |   |  | Exhibit Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|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 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 Financial Security Plan (including form of agreement) (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys Current Report on Form 8-K,
dated July 22, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                      
|               |  |  
|10.9           |  |  |  | Employment Agreement, dated August 2, 2005, between Chaparral Steel Company and Tommy A. Valenta (incorporated herein by reference to Exhibit 10.9 to Chaparral Steel Companys Annual Report
on Form 10-K for the year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                                                                        
|               |  |  
|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 (incorporated herein by reference to Exhibit 10.10 to Chaparral Steel Companys Annual
Report on Form 10-K for the year ended May 31, 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 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 (incorporated herein by reference to Exhibit 10.12 to Chaparral Steel Companys Annual Report
on Form 10-K for the year ended May 31, 2005, file number 000-51307)                
|               |  |  
|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 year ended May 31, 2005, file number 000-51307) 
|               |  |  
|10.14          |  |  |  | Form of Nonqualified 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 year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                 



31



---

##### Table of Contents

|               |  |   |  |                                                                                                                                                                                                                                                                                                                                   
|-------------- |  | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit Number |  |   |  | Exhibit Description                                                                                                                                                                                                                                                                                                               
|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 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 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 year ended May 31, 2005, file number 000-51307)        
|               |  |  
|10.18          |  |  |  | Three Year Cash Incentive Plan of Chaparral Steel Company for the three fiscal years ending May 31, 2006 (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys
Current Report on Form 8-K, dated October 13, 2005, file number 000-51307)                                                                
|               |  |  
|10.19          |  |  |  | Three Year Cash Incentive Plan of Chaparral Steel Company for the three fiscal years ending May 31, 2007 (incorporated herein by reference to Exhibit 10.2 to Chaparral Steel Companys
Current Report on Form 8-K, dated October 13, 2005, file number 000-51307)                                                                
|               |  |  
|10.20          |  |  |  | Three Year Cash Incentive Plan of Chaparral Steel Company for the three fiscal years ending May 31, 2008 (incorporated herein by reference to Exhibit 10.3 to Chaparral Steel Companys
Current Report on Form 8-K, dated October 13, 2005, file number 000-51307)                                                                
|               |  |  
|10.21          |  |  |  | Three Year Incentive Plan Participant Designation Agreement (incorporated herein by reference to Exhibit 10.4 to Chaparral Steel Companys Current Report on Form 8-K, dated October 13,
2005, 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.



32



---

##### 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                                                                  
|                 |  | 
|October 14, 2005 |  |  |  | /s/    J. CELTYN HUGHES                                                                  
|                 |  |  |  | J. Celtyn Hughes Vice President and Chief Financial Officer (Principal Financial Officer)
|                 |  | 
|October 14, 2005 |  |  |  | /s/    M. KEVIN LINCH                                                                    
|                 |  |  |  | M. Kevin Linch Vice President-Controller (Principal Accounting Officer)                  



33



---

##### 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 4.2 to Chaparral Steel Companys Current Report on Form 8-K, dated July 12, 2005, file number
000-51307)                                                                                                                                                                                                                                                                                                                                                                                             
|              |  |  
|4.4           |  |  |  | Form of Chaparral Steel Companys 10% Senior Note due 2013 (incorporated herein by reference to Exhibit 4.1 to Chaparral Steel Companys Current Report on Form 8-K, dated
July 12, 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)
|              |  |  
|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)                                                                                                                                                                                                                                                         



34



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           
|------------- |  | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Exhibit Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                       
|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 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 Financial Security Plan (including form of agreement) (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys Current Report on Form 8-K,
dated July 22, 2005, file number 000-51307)                                                                                                                                                                                                                                                                                                      
|              |  |  
|10.9          |  |  |  | Employment Agreement, dated August 2, 2005, between Chaparral Steel Company and Tommy A. Valenta (incorporated herein by reference to Exhibit 10.9 to Chaparral Steel Companys Annual
Report on Form 10-K for the year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                                                                        
|              |  |  
|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 (incorporated herein by reference to Exhibit 10.10 to Chaparral Steel Companys Annual
Report on Form 10-K for the year ended May 31, 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 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 (incorporated herein by reference to Exhibit 10.12 to Chaparral Steel Companys Annual
Report on Form 10-K for the year ended May 31, 2005, file number 000-51307)                
|              |  |  
|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 year ended May 31, 2005, file number 000-51307) 
|              |  |  
|10.14         |  |  |  | Form of Nonqualified 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 year ended May 31, 2005, file number 000-51307)                                                                                                                                                                                                                 



35



---

##### Table of Contents

|              |  |   |  |                                                                                                                                                                                                                                                                                                                                   
|------------- |  | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  |   |  | Exhibit Description                                                                                                                                                                                                                                                                                                               
|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 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 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 year ended May 31, 2005, file number 000-51307)        
|              |  |  
|10.18         |  |  |  | Three Year Cash Incentive Plan of Chaparral Steel Company for the three fiscal years ending May 31, 2006 (incorporated herein by reference to Exhibit 10.1 to Chaparral Steel Companys
Current Report on Form 8-K, dated October 13, 2005, file number 000-51307)                                                                
|              |  |  
|10.19         |  |  |  | Three Year Cash Incentive Plan of Chaparral Steel Company for the three fiscal years ending May 31, 2007 (incorporated herein by reference to Exhibit 10.2 to Chaparral Steel Companys
Current Report on Form 8-K, dated October 13, 2005, file number 000-51307)                                                                
|              |  |  
|10.20         |  |  |  | Three Year Cash Incentive Plan of Chaparral Steel Company for the three fiscal years ending May 31, 2008 (incorporated herein by reference to Exhibit 10.3 to Chaparral Steel Companys
Current Report on Form 8-K, dated October 13, 2005, file number 000-51307)                                                                
|              |  |  
|10.21         |  |  |  | Three Year Incentive Plan Participant Designation Agreement (incorporated herein by reference to Exhibit 10.4 to Chaparral Steel Companys Current Report on Form 8-K, dated October 13,
2005, 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
|- | --------------



36