##### Table of Contents

---

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549



---

Form 10-Q



---

(Mark One)



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

For the quarterly period ended December 31, 2006

OR



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

For the transition period from  to

Commission File Number: N/A

AMERICAN ROCK SALT COMPANY LLC

(Exact Name of Registrant as Specified in its Charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|New York                                                       |  | 16-1516458                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (IRS Employer Identification Number)



|                                         |  |           
|---------------------------------------- |  | ----------
|3846 Retsof Road, Retsof, New York       |  | 14539     
|(Address of Principal Executive Offices) |  | (Zip Code)

Registrants Telephone Number, Including Area Code: (585) 243-9510 ext. 1164

(Former Name, Former Address, and Former Fiscal Year, if Changed Since Last Report): N/A

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 ̈NA  þ

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

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  þ

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



---



---

##### Table of Contents

EXPLANATORY NOTE

American Rock Salt Company LLC (the Company) is not required to file reports under the Securities Exchange Act of 1934,
as amended. This Form 10-Q is only being filed for informational purposes pursuant to the indenture governing the Companys 91/2% Senior Secured Notes due 2014.

American Rock Salt Company LLC

INDEX



|           |  |                                                                                          |  |           
|---------- |  | ---------------------------------------------------------------------------------------- |  | ----------
|           |  |                                                                                          |  | PageNumber
|Part I.    |  | Financial Information                                                                    |  |           
|           |  |                                                                                         
|Item 1.    |  | Financial Statements                                                                     |  |           
|           |  |                                                                                         
|           |  | Balance SheetsDecember 31, 2006 (Unaudited) and September 30, 2006                       |  | 3         
|           |  |                                                                                         
|           |  | Statements of Operations (Unaudited)Three Months Ended December 31, 2006 and 2005        |  | 4         
|           |  |                                                                                         
|           |  | Statement of Changes in Members Deficit (Unaudited)Three Months Ended December 31, 2006 |  | 4         
|           |  |                                                                                         
|           |  | Statements of Cash Flows (Unaudited)Three Months Ended December 31, 2006 and 2005        |  | 5         
|           |  |                                                                                         
|           |  | Notes to Interim Financial Statements                                                    |  | 6         
|           |  |                                                                                         
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations    |  | 9         
|           |  |                                                                                         
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                               |  | 15        
|           |  |                                                                                         
|Item 4.    |  | Controls and Procedures                                                                  |  | 15        
|           |  |                                                                                         
|Part II.   |  | Other Information                                                                        |  |           
|           |  |                                                                                         
|Item 1.    |  | Legal Proceedings                                                                        |  | 16        
|           |  |                                                                                         
|Item 1A.   |  | Risk Factors                                                                             |  | 16        
|           |  |                                                                                         
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                              |  | 16        
|           |  |                                                                                         
|Item 3.    |  | Defaults Upon Senior Securities                                                          |  | 16        
|           |  |                                                                                         
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                      |  | 16        
|           |  |                                                                                         
|Item 5.    |  | Other Information                                                                        |  | 16        
|           |  |                                                                                         
|Item 6.    |  | Exhibits                                                                                 |  | 17        
|           |  |                                                                                         
|Signatures |  |                                                                                          |  | 18        
|           |  |                                                                                         
|Exhibits   |  |                                                                                          |  | 19        



2



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

American Rock Salt Company LLC

Balance Sheets

(Dollars in Thousands)

(Unaudited)



|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------ |  | ---------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                 |  | December 31,2006 |         |   | September 30,2006 |  
|Assets                                                                                                                                           |  |                  |         |   |                   |   |         |  
|Current assets                                                                                                                                   |  |                  |         |   |                   |   |         |  
|Cash and equivalents                                                                                                                             |  | $                | 2,029   |   |                   | $ | 2,457   |  
|Accounts receivable, net of reserve for doubtful accounts of approximately $97 and $87 at December 31, 2006 and September 30, 2006,
respectively |  |                  | 7,898   |   |                   |   | 6,338   |  
|Inventory, net                                                                                                                                   |  |                  | 46,671  |   |                   |   | 42,933  |  
|Prepaid expenses                                                                                                                                 |  |                  | 484     |   |                   |   | 1,039   |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|Total current assets                                                                                                                             |  |                  | 57,082  |   |                   |   | 52,767  |  
|Property and equipment, net                                                                                                                      |  |                  | 82,468  |   |                   |   | 83,363  |  
|Other assets                                                                                                                                     |  |                  |         |   |                   |   |         |  
|Salt deposits and mineral rights, net                                                                                                            |  |                  | 2,570   |   |                   |   | 2,578   |  
|Mine acquisition costs, net                                                                                                                      |  |                  | 381     |   |                   |   | 382     |  
|Financing costs, net of accumulated amortization                                                                                                 |  |                  | 5,237   |   |                   |   | 5,600   |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|Total other assets                                                                                                                               |  |                  | 8,188   |   |                   |   | 8,560   |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|                                                                                                                                                 |  | $                | 147,738 |   |                   | $ | 144,690 |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|Liabilities and Members Equity                                                                                                                  |  |                  |         |   |                   |   |         |  
|Current liabilities                                                                                                                              |  |                  |         |   |                   |   |         |  
|Revolving line of credit                                                                                                                         |  | $                | 25,050  |   |                   | $ | 21,050  |  
|Current portion of long-term debt                                                                                                                |  |                  | 1,978   |   |                   |   | 1,959   |  
|Accounts payable                                                                                                                                 |  |                  | 2,985   |   |                   |   | 2,806   |  
|Accrued expenses                                                                                                                                 |  |                  | 2,175   |   |                   |   | 2,796   |  
|Accrued bond interest                                                                                                                            |  |                  | 2,613   |   |                   |   | 393     |  
|Related party payables                                                                                                                           |  |                  | 406     |   |                   |   | 274     |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|Total current liabilities                                                                                                                        |  |                  | 35,207  |   |                   |   | 29,278  |  
|Long-term debt, net of current portion                                                                                                           |  |                  | 115,218 |   |                   |   | 118,713 |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|Total liabilities                                                                                                                                |  |                  | 150,425 |   |                   |   | 147,991 |  
|                                                                                                                                                 |  |                 
|Members deficit                                                                                                                                 |  |                  |         |   |                   |   |         |  
|Class A Units 6,250 units issued and outstanding atDecember 31, 2006 and September 30, 2006                                                      |  |                  | (884    | ) |                   |   | (1,086  | )
|Class F Units 12,750 units issued and outstanding atDecember 31, 2006 and September 30, 2006                                                     |  |                  | (1,803  | ) |                   |   | (2,215  | )
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|                                                                                                                                                 |  |                  | (2,687  | ) |                   |   | (3,301  | )
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  
|                                                                                                                                                 |  | $                | 147,738 |   |                   | $ | 144,690 |  
|                                                                                                                                                 |  |                  |         |   |                   |   |         |  

The accompanying notes are an integral part of these interim financial statements.



3



---

##### Table of Contents

American Rock Salt Company LLC

Statement of Operations

(Dollars in Thousands)

(Unaudited)



|                         |  |                            |        |   |                  |   |        |  
|------------------------ |  | -------------------------- | ------ | - | ---------------- | - | ------ | -
|                         |  | For the three months ended |       
|                         |  | December 31,2006           |        |   | December 31,2005 |  
|Sales                    |  |                            |        |   |                  |   |        |  
|Bulk                     |  | $                          | 17,990 |   |                  | $ | 44,041 |  
|Packaged                 |  |                            | 996    |   |                  |   | 1,551  |  
|                         |  |                            |        |   |                  |   |        |  
|Total sales              |  |                            | 18,986 |   |                  |   | 45,592 |  
|                         |  |                            |        |   |                  |   |        |  
|Cost of sales            |  |                            |        |   |                  |   |        |  
|Freight and handling     |  |                            | 8,946  |   |                  |   | 21,298 |  
|Products                 |  |                            | 4,238  |   |                  |   | 9,913  |  
|                         |  |                            |        |   |                  |   |        |  
|                         |  |                            | 13,184 |   |                  |   | 31,211 |  
|                         |  |                            |        |   |                  |   |        |  
|Gross income             |  |                            | 5,802  |   |                  |   | 14,381 |  
|Operating expenses       |  |                            | 1,967  |   |                  |   | 1,873  |  
|                         |  |                            |        |   |                  |   |        |  
|Income from operations   |  |                            | 3,835  |   |                  |   | 12,508 |  
|                         |  |                            |        |   |                  |   |        |  
|Other income (expense)   |  |                            |        |   |                  |   |        |  
|Interest expense         |  |                            | (3,273 | ) |                  |   | (3,151 | )
|Interest income          |  |                            | 45     |   |                  |   |       |  
|Other financing charges  |  |                            |       |   |                  |   | (11    | )
|Other, net               |  |                            | 7      |   |                  |   | 17     |  
|                         |  |                            |        |   |                  |   |        |  
|Total other expense, net |  |                            | (3,221 | ) |                  |   | (3,145 | )
|                         |  |                            |        |   |                  |   |        |  
|Net income               |  | $                          | 614    |   |                  | $ | 9,363  |  
|                         |  |                            |        |   |                  |   |        |  

The accompanying notes are an integral part of these interim financial statements.

American Rock Salt Company LLC

Statement of Changes in Members Deficit

For the Three Months Ended December 31, 2006

(Dollars in Thousands)

(Unaudited)



|                                      |  |              |        |   |              |   |        |       |  |   |        |  
|------------------------------------- |  | ------------ | ------ | - | ------------ | - | ------ | ----- |  | - | ------ | -
|                                      |  | Class AUnits |        |   | Class FUnits |   |        | Total | 
|Members deficit - September 30, 2006 |  | $            | (1,086 | ) |              | $ | (2,215 | )     |  | $ | (3,301 | )
|Net income                            |  |              | 202    |   |              |   | 412    |       |  |   | 614    |  
|                                      |  |              |        |   |              |   |        |       |  |   |        |  
|Members deficit - December 31, 2006  |  | $            | (884   | ) |              | $ | (1,803 | )     |  | $ | (2,687 | )
|                                      |  |              |        |   |              |   |        |       |  |   |        |  

The accompanying notes are an integral part of these interim financial statements.



4



---

##### Table of Contents

American Rock Salt Company LLC

Statements of Cash Flows

(Dollars in Thousands)

(Unaudited)



|                                                                                 |  |                            |        |   |                  |   |         |  
|-------------------------------------------------------------------------------- |  | -------------------------- | ------ | - | ---------------- | - | ------- | -
|                                                                                 |  | For the three months ended |       
|                                                                                 |  | December 31,2006           |        |   | December 31,2005 |  
|Cash flows from operating activities                                             |  |                            |        |   |                  |   |         |  
|Net income                                                                       |  | $                          | 614    |   |                  | $ | 9,363   |  
|Adjustments to reconcile net income to net cash provided by operating activities |  |                            |        |   |                  |   |         |  
|Depreciation                                                                     |  |                            | 1,149  |   |                  |   | 1,200   |  
|Depletion                                                                        |  |                            | 8      |   |                  |   | 13      |  
|Amortization of mine acquisition and financing costs                             |  |                            | 364    |   |                  |   | 195     |  
|Changes in                                                                       |  |                            |        |   |                  |   |         |  
|Accounts receivable                                                              |  |                            | (1,560 | ) |                  |   | (21,517 | )
|Inventory                                                                        |  |                            | (3,738 | ) |                  |   | 5,854   |  
|Prepaid expenses and other assets                                                |  |                            | 555    |   |                  |   | 169     |  
|Accounts payable                                                                 |  |                            | 179    |   |                  |   | 5,706   |  
|Accrued expenses                                                                 |  |                            | (621   | ) |                  |   | 340     |  
|Accrued bond interest                                                            |  |                            | 2,220  |   |                  |   | 2,375   |  
|Borrowings of related party payables                                             |  |                            | 132    |   |                  |   | 654     |  
|                                                                                 |  |                            |        |   |                  |   |         |  
|Net cash (used in) provided by operating activities                              |  |                            | (698   | ) |                  |   | 4,352   |  
|                                                                                 |  |                            |        |   |                  |   |         |  
|Cash flows from investing activities                                             |  |                            |        |   |                  |   |         |  
|Purchase of property and equipment                                               |  |                            | (254   | ) |                  |   | (2,549  | )
|                                                                                 |  |                            |        |   |                  |   |         |  
|Net cash used in investing activities                                            |  |                            | (254   | ) |                  |   | (2,549  | )
|                                                                                 |  |                            |        |   |                  |   |         |  
|Cash flows from financing activities                                             |  |                            |        |   |                  |   |         |  
|Repayments on long-term debt                                                     |  |                            | (476   | ) |                  |   | (697    | )
|Borrowings on revolving line of credit                                           |  |                            | 4,000  |   |                  |   | 2,000   |  
|Decrease/(Increase) in Bond Holding                                              |  |                            | (3,000 | ) |                  |   |        |  
|                                                                                 |  |                            |        |   |                  |   |         |  
|Net cash provided by financing activities                                        |  |                            | 524    |   |                  |   | 1,303   |  
|                                                                                 |  |                            |        |   |                  |   |         |  
|Net (decrease)increase in cash and equivalents                                   |  |                            | (428   | ) |                  |   | 3,106   |  
|Cash and equivalents - beginning of period                                       |  |                            | 2,457  |   |                  |   | 2,234   |  
|                                                                                 |  |                            |        |   |                  |   |         |  
|Cash and equivalents - end of period                                             |  | $                          | 2,029  |   |                  | $ | 5,340   |  
|                                                                                 |  |                            |        |   |                  |   |         |  
|Supplemental Disclosure of Cash Flow Activities                                  |  |                            |        |   |                  |   |         |  
|                                                                                 | 
|                                                                                 |  | For the three months ended |       
|                                                                                 |  | December 31,2006           |        |   | December 31,2005 |  
|Cash paid for interest                                                           |  | $                          | 852    |   |                  | $ | 777     |  
|                                                                                 |  |                            |        |   |                  |   |         |  

The accompanying notes are an integral part of these interim financial statements.



5



---

##### Table of Contents

AMERICAN ROCK SALT COMPANY LLC

NOTES TO FINANCIAL STATEMENTS



|1. | The Company
|-- | -----------

American Rock Salt Company LLC (the
Company) primarily sells bulk rock salt for use in deicing roads. The Company bids on supply contracts for salt produced at the Hampton Corners Mine to be provided to state Departments of Transportation and local municipalities as well
as industrial consumers throughout the Northeastern United States. The Company was formed on January 30, 1997. Construction of the Hampton Corners Mine began in November 1998 and it was substantially completed in December 2001. The Company
steadily increased sales as production and distribution capacity came online during a ramp-up phase in fiscal 2001 and 2002. The Company attained full operating capacity during fiscal 2003.



|2. | Basis of Presentation
|-- | ---------------------

The accompanying unaudited
financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and with the instructions to Article 10 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. These interim unaudited financial statements should be read in conjunction with the audited financial statements for the fiscal year
ended September 30, 2006 included in the Companys Annual Report on Form 10-K, filed with the Securities and Exchange Commission (the SEC) on December 28, 2006. In the opinion of management, all adjustments, consisting of
normal recurring accruals, considered necessary for a fair presentation, have been included. Operating results for the three-month period ended December 31, 2006 are not indicative of the results that may be expected for a full year due, in
part, to seasonal fluctuations, which are normal for the Companys business. Further, the Company has made a number of estimates and assumptions relating to the assets and liabilities, the disclosure of contingent assets and liabilities and the
reporting of revenues and expenses to prepare these financial statements in conformity with generally accepted accounting principles. Actual results could differ from those estimates.

The balance sheet at September 30, 2006 has been derived from the audited financial statements at that date, but does not include all the information
and footnotes required by accounting principles generally accepted in the United States for complete financial statements.

No provision is
made for income taxes in the accompanying financial statements as the Company is a limited liability company that elected partnership status. The taxable income or loss and any available credits of the Company are includable on the individual income
tax returns of the members.



6



---

##### Table of Contents

|3. | Long-Term Debt
|-- | --------------

Long-term debt consisted of the
following at:



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                  |             |   |                   |   |             |  
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ----------- | - | ----------------- | - | ----------- | -
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  | December 31,2006 |             |   | September 30,2006 |  
|Senior Secured Notes                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    |  |                  |             |   |                   |   |             |  
|Senior Secured Notes at December 31, 2006 of $93,955,000 currently requiring semi annual interest payments through the final maturity
date of March 15, 2014 at an annual rate of 9.50%. Prior to March 15, 2007, 35% of the aggregate principal amount of the notes at the established price plus accrued and unpaid interest may under certain circumstances be redeemed at 109.5%.
Some or all of the notes may be redeemed at any time prior to March 15, 2009 at a make-whole redemption price. After March 15, 2009, the notes are redeemable at a redemption price of 104.75%, to be adjusted annually to 100% by
March 15, 2012 |  |                  | 93,955,000  |   |                   |   | 96,955,000  |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                 
|Senior Term Loan                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                  |             |   |                   |   |             |  
|Senior Term Loan at December 31, 2006, currently requiring quarterly principal and interest payments through the final maturity date of
March 16, 2012 at an annual rate equal to the LIBOR rate plus up to 3.5%, based on a pricing grid leverage ratio or a base rate (the higher of the Federal Funds Rate plus 0.5% or the prime rate plus the applicable margin for base rate loans),
at the Companys option.                                                                                                                                                                                                                     |  |                  |             |   |                   |   |             |  
|The interest rate is 5.875% as of December 31, 2006                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                  | 23,123,237  |   |                   |   | 23,592,428  |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                 
|Promissory note payable to the Empire State Development Corporation                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                     |  |                  |             |   |                   |   |             |  
|Due April 1, 2011, interest at 4.0% per annum payable in 120 equal installments of principal and interest                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                               |  |                  | 118,530     |   |                   |   | 124,896     |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                  |             |   |                   |   |             |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                  | 117,196,767 |   |                   |   | 120,672,324 |  
|Less: Current maturities of long-term debt                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              |  |                  | (1,978,075  | ) |                   |   | (1,959,015  | )
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                  |             |   |                   |   |             |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  | $                | 115,218,692 |   |                   | $ | 118,713,309 |  
|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        |  |                  |             |   |                   |   |             |  

The Companys bank facility in the aggregate principal amount of $53.1 million consists of:
(a) a $23.1 million term loan facility, and (b) a $30.0 million working capital facility. Both the term loan and the working capital facility bear interest at an annual rate equal to the LIBOR rate plus up to 3.5%, based on a pricing grid
leverage ratio or a base rate (the higher of the Federal Funds Rate plus 0.50% or the prime rate plus the applicable margin for base rate loans), at the Companys option. The term loan facility has a maturity of eight years commencing
March 17, 2004. The working capital facility has an initial term of five years commencing March 17, 2004.

At December 31,
2006 a balance of $23.1 million was outstanding under the term loan facility bearing interest at a rate of 5.875%.

The working capital
facility permits the Company to borrow up to $30.0 million in revolving loans with a $7.0 million sub-limit available for the issuance of letters of credit. Availability of the working capital facility is subject to a borrowing base formula. As of
December 31, 2006, the Company had $25.0 million drawn and $2.0 million of standby letters of credit outstanding under the working capital facility, with approximately $3.0 million of remaining availability thereunder. The aggregate outstanding
amount of revolving loans and letters of credit under the financing arrangement cannot exceed $30.0 million and when outstanding bears an interest rate of 5.875%.



7



---

##### Table of Contents

|4. | Inventory
|-- | ---------

Inventory consists of the following at
December 31, 2006



|                     |  |                  |        |   |                   |   |        |  
|-------------------- |  | ---------------- | ------ | - | ----------------- | - | ------ | -
|                     |  | December 31,2006 |        |   | September 30,2006 |  
|Supplies             |  | $                | 1,213  |   |                   | $ | 1,191  |  
|Finished Goods, Salt |  |                  | 45,481 |   |                   |   | 41,779 |  
|                     |  |                  |        |   |                   |   |        |  
|Less:                |  |                  | 46,694 |   |                   |   | 42,970 |  
|Reserve              |  |                  | (23    | ) |                   |   | (37    | )
|                     |  |                  |        |   |                   |   |        |  
|                     |  | $                | 46,671 |   |                   | $ | 42,933 |  
|                     |  |                  |        |   |                   |   |        |  



|5. | Related Party Transactions
|-- | --------------------------

Legal Services

Certain legal costs were incurred from an organization affiliated with several of our members of approximately $0.1 million during the
three months ended December 31, 2006 and 2005. All such fees were included in operating expenses.

Goods and Services

Management and service fees were incurred from certain members or their affiliates of approximately $0.1 million during the three
months ended December 31, 2006 and 2005. These amounts are included in operating expenses.

Additionally, expenses were incurred to
certain members for goods and services of approximately $0.4 million and $0.5 million during the three months ended December 31, 2006 and 2005, respectively. For the three months ended December 31, 2006, approximately $0.3 million of the
total $0.4 million is included in cost of sales - products with the remaining balance in operating expenses. For the three months ended December 31, 2005, approximately $0.4 million of the total $0.5 million is included in cost of sales -
products with the remaining balance in operating expenses.

Non-operating Mineral Interests (NOMIs)

Certain members receive payments in respect of NOMIs related to the acquisition of mineral rights equal to 2.5% of the gross income from the mine as
reported for purposes of computing percentage depletion for federal income tax purposes. NOMI expense was approximately $0.2 million and $0.9 million during the three months ended December 31, 2006 and 2005, respectively. These amounts are
accrued in related party payables and included in cost of sales - products.



8



---

##### Table of Contents

|6. | Commitments and Contingencies
|-- | -----------------------------

None

CAUTIONARY STATEMENT ON FORWARD-LOOKING STATEMENTS

This Form 10-Q contains forward looking statements. These statements relate to future events or our future financial performance, and involve known and unknown risks, uncertainties and other factors that may cause our actual results, levels
of activity, performance, or achievements to be materially different from any future results, levels of activity, performance, or achievements, expressed or implied by these forward-looking statements. These risks and other factors include, among
other things, those listed in the section entitled Risk Factors set forth in Item 1A below and elsewhere in our Annual Report on Form 10-K for the fiscal year ended September 30, 2006, filed with the SEC on December 28,
2006, and in other documents we file with the SEC. In some cases, you can identify forward-looking statements by terminology such as may, should, expects, intends, plans,
anticipates, believes, estimates, predicts, potential, continue or the negative of these terms or other comparable terminology. These statements are only predictions. Actual
events or results may differ materially. In evaluating these statements, you should specifically consider various factors, including the risks outlined in Risk Factors. These factors may cause our actual results to differ materially from
any forward-looking statement. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We are under no duty to update
any of the forward-looking statements after the date of this Form 10-Q.



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

Company Overview

We are a producer of highway deicing rock salt in North America. We own and operate a rock salt
mine located approximately 35 miles south of Rochester, New York. Our mine is located in the heart of the western and central New York and Pennsylvania snow belt, with on-site access to truck and rail transportation.

Salt mines and mining operations are long-lived assets. Based solely on data extrapolated from areas within a one-mile radius of our drill holes, we believe that our
mine currently has over 52 years of remaining mineable reserves at the current production rate of 3.0 million tons per year.

While winter weather
conditions in individual markets can vary from year to year, our target markets in New York and Pennsylvania are the most impacted by harsh winter snow and ice conditions and overall demand across the region is relatively stable. Our served markets
in New York, Pennsylvania, Ohio and eight other states have an aggregate regional demand for over 9.3 million tons per year of rock salt, and Pennsylvania and New England currently have no operating rock salt mines.

Most of our sales are based on annual supply contracts with set pricing and reserved volume generally awarded on the basis of lowest price of bids tendered. This allows
us to plan our production and staffing schedule and our inventory placement and sales distribution strategy for the upcoming season. We routinely adjust the size of our workforce, as well as the number of hours and days worked, to reflect seasonal
demand.

For the quarter ended December 31, 2006, we generated revenues of $19.0 million, and net income of $0.6 million. We believe that our cash
flows are not materially impacted by economic cycles due to the stable end use markets for rock salt and the lack of cost effective alternatives.



9



---

##### Table of Contents

Critical Accounting Policies

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, or GAAP, we are required to make estimates and assumptions that affect the reported amount of assets and
liabilities and the disclosure of contingent assets and liabilities at the date of our financial statements and revenues and expenses during the reporting period. Actual results could differ from those estimates. We have identified the following as
critical accounting policies that are most important to the portrayal of our financial condition and results of operation.

Salt Deposits, Mineral
Rights and Mine Development Costs

Salt deposits and mineral rights are underground reserves with respect to which the Company has extraction rights.
Mine Development Costs are primarily underground assets used in the production of salt with amortization lives linked to the quantity of available production reserves. Depletion of salt deposits and mineral rights and amortization of mine
development costs occur as the minerals are extracted based on units of production and engineering estimates of total reserves. As such, our mineral rights interests include estimates of probable mineral reserves. As such, the carrying values,
depletion and amortization expense charges for these assets are dependent upon estimates of proven mineral reserves. The impact of revisions to our reserve estimates is recognized on a prospective basis.

Mine Reclamation Cost

We have calculated the estimated net future
cost of dismantling, restoring, and reclaiming our mine in its related mine site in accordance with federal, state and local regulatory requirements, and in accordance with Statement of Financial Accounting Standards (SFAS) No. 143,
Accounting for Obligations Associated with the Retirement of Long-Lived Assets. SFAS No. 143 requires that we recognize the legal obligation of our mine reclamation costs at fair value as a liability when incurred and capitalize such costs by
increasing the carrying amount of our mine assets.

Impairment of Long-Lived Assets

In the event that relevant facts and circumstances indicate that the carrying amounts of our long-lived assets may be impaired, an evaluation of recoverability is performed. If such an evaluation is required, the
estimated future undiscounted cash flows associated with the asset would be compared to the assets carrying amount to determine if a write-down is required. If our review indicates that the assets will not be recoverable, the carrying value of
the Companys assets would be reduced to their estimated fair value.

Other Significant Accounting Policies

Other significant accounting policies not involving the same level of estimates and assumptions as those discussed above are important to an understanding of our
financial statements. For example, our policies related to our inventory allowances, revenue recognition and legal contingencies require judgments and estimates.

Results of Operations

We record sales to customers based upon total billings including shipping and handling costs necessary to transport
our products from the production or storage sites to the delivery point. In establishing our prices to our customers, we must take into account the estimated cost of transportation of our products, since we assume responsibility for such costs. We
manage the profitability and attractiveness of existing and prospective customers and product lines by analyzing, among other factors, the customer billings net of related shipping and handling costs. This allows for a more comparable look at the
relative profitability of our business as well as providing a more accurate analysis upon which to analyze trends in the business.



10



---

##### Table of Contents

The following table and discussion should be read in conjunction with the information contained in our financial
statements and the notes thereto included elsewhere in this Form 10-Q.

American Rock Salt Company LLC

Statement of Operations

(Dollars in
Thousands)



|                         |  |                            |        |   |                   |   |        |  
|------------------------ |  | -------------------------- | ------ | - | ----------------- | - | ------ | -
|                         |  | For the three months ended |       
|                         |  | December 31, 2006          |        |   | December 31, 2005 |  
|Sales                    |  |                            |        |   |                   |   |        |  
|Bulk                     |  | $                          | 17,990 |   |                   | $ | 44,041 |  
|Packaged                 |  |                            | 996    |   |                   |   | 1,551  |  
|                         |  |                            |        |   |                   |   |        |  
|Total sales              |  |                            | 18,986 |   |                   |   | 45,592 |  
|                         |  |                            |        |   |                   |   |        |  
|Cost of sales            |  |                            |        |   |                   |   |        |  
|Freight and handling     |  |                            | 8,946  |   |                   |   | 21,298 |  
|Products                 |  |                            | 4,238  |   |                   |   | 9,913  |  
|                         |  |                            |        |   |                   |   |        |  
|                         |  |                            | 13,184 |   |                   |   | 31,211 |  
|                         |  |                            |        |   |                   |   |        |  
|Gross income             |  |                            | 5,802  |   |                   |   | 14,381 |  
|Operating expenses       |  |                            | 1,967  |   |                   |   | 1,873  |  
|                         |  |                            |        |   |                   |   |        |  
|Income from operations   |  |                            | 3,835  |   |                   |   | 12,508 |  
|                         |  |                            |        |   |                   |   |        |  
|Other income (expense)   |  |                            |        |   |                   |   |        |  
|Interest expense         |  |                            | (3,273 | ) |                   |   | (3,151 | )
|Interest income          |  |                            | 45     |   |                   |   |       |  
|Other financing charges  |  |                            |       |   |                   |   | (11    | )
|Other, net               |  |                            | 7      |   |                   |   | 17     |  
|                         |  |                            |        |   |                   |   |        |  
|Total other expense, net |  |                            | (3,221 | ) |                   |   | (3,145 | )
|                         |  |                            |        |   |                   |   |        |  
|Net income               |  | $                          | 614    |   |                   | $ | 9,363  |  
|                         |  |                            |        |   |                   |   |        |  

The accompanying notes are an integral part of these interim financial statements.

Seasonality

We experience a substantial amount of seasonality in
salt sales. The result of this seasonality is that sales and operating income are generally higher in the first and fourth calendar quarters and lower during the second and third quarters of each calendar year. Sales of highway and consumer deicing
salt products are seasonal as they vary based on the severity of the winter conditions in areas where the product is used. Following industry practice, we and our customers stockpile significant quantities of deicing salt in the second, third and
fourth calendar quarters. Our results of operations for the fiscal year ended September 30 are more representative of trends in our results.

Due to
the fact that weather conditions in the Companys market areas had been much milder than normal, the Company had accumulated a substantial amount of inventory of salt available for distribution to its customers. As a result, the Company had
elected to temporarily cease production of salt commencing December 26, 2006 for approximately five weeks and at the beginning of February 2007 has resumed mining operations.



11



---

##### Table of Contents

Three Months Ended December 31, 2006 Compared to Three Months Ended December 31, 2005

Sales

Total sales for the quarter ended December 31, 2006 of
$19.0 million decreased $26.6 million, or 58.4%, compared to $45.6 million during the same period in fiscal 2006. Sales primarily consist of bulk salt sales, as well as packaged salt sales. The $26.6 million decrease is primarily attributed to a
62.0% decrease in tonnage sold in the first quarter of fiscal 2007, partially offset by a 9.7% increase in average sales price per ton, as compared to the first quarter of fiscal 2006. The decrease in sales volume is attributable to lower demand
related to the milder than normal weather during the quarter ended December 31, 2006.

Gross Income

Gross income for the first quarter of fiscal 2007 of $5.8 million, decreased by $8.6 million, or 59.7%, compared to $14.4 million for the same period in fiscal 2006. The
decrease in gross income was primarily attributable to the 62.0% decrease in tonnage sold due to the milder than normal weather during the quarter ended December 31, 2006, partially offset by the 9.7% increase in average sale price per ton.
Combined total cost of sales for the first quarter of fiscal 2007 decreased by $18.0 million, or 57.8%, as compared to the same period in fiscal 2006; while on a percentage of sales basis, total cost of sales increased by 1.0%. The Companys
Cost of salesproducts on a per ton basis increased 12.6% during the first quarter of fiscal 2007 as compared to the first quarter of fiscal 2006, as noted below, yet gross profit per ton for the first fiscal quarter increased by 7.1% as a
result of the increase in average sales price per ton referred to above.

Components of cost of sales changed as follows:



| |  |  | Cost of sales - freight and handling for the first quarter of fiscal 2007 decreased by $12.4 million or 58.0% as compared to the same period in fiscal 2006. The
decrease is primarily the result of the significant decrease in sales volume as compared to the same period in fiscal 2006, offset by higher freight costs corresponding to increased shipping costs.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Cost of sales - products for the first quarter of fiscal 2007 decreased by approximately $5.7 million or 57.2% as compared to the same period in fiscal 2006. The
decrease is primarily the result of the decrease in sales volume in the first quarter of fiscal 2007 as compared to the same period in 2006. Cost of sales - products increased by 12.6% on a per ton basis due to decreased coverage of fixed production
costs related to the sales volume decrease.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Operating Expenses

Operating expenses of $2.0 million for the first quarter of fiscal 2007 increased by $0.1 million or 5.0% when compared with the first quarter of fiscal 2006. Operating expenses primarily consist of selling, general
and administrative expenses, miscellaneous overhead and non-production related depreciation and amortization expenses.

Other Income (Expense)

Other expense of $3.2 million for the first quarter of fiscal 2007 increased $0.1 million, or 3.2%, compared to $3.1 million for the same period in
fiscal 2006. Other expense primarily consists of interest expense on our credit facilities and other related financing charges. Interest expense totaled $3.3 million for the first quarter of fiscal 2007, an increase of $0.1 million over the first
quarter of fiscal 2006. The increase is associated with our revolving line of credit which had a larger balance outstanding during the first quarter of fiscal 2007 as compared to the same prior year period.

Liquidity and Capital Resources

Historical Cash Flow

We have used the cash generated from operations, borrowings under revolving lines of credit, and borrowings under construction and post-construction
financing facilities to meet our working capital needs and to fund capital expenditures. Additional information regarding our cash flows for the quarter ended December 31, 2006 is provided below.



12



---

##### Table of Contents

Operating Activities - Net cash used in operating activities was $0.7 million for the first three months of
fiscal 2007 compared to $4.4 million net cash provided by operating activities during the same period in fiscal 2006. The $5.1 million decline in operating cash flows is due primarily to the $8.8 million decrease in net income as compared to the
same period in fiscal 2006, offset by other operating activities as reflected in our Statement of Cash Flows for the three months ended December 31, 2006. The decrease in net income for the first three months of fiscal 2007 as compared to the
same period in fiscal 2006 was primarily due to a 62.0% decrease in tons sold due to the milder than normal weather during the first quarter of fiscal 2007. NOMI expense accruals are included in our statement of cash flows as borrowings and
(repayments) of related party payables. NOMI payments of $0.2 million were made to NOMI holders during the three months ended December 31, 2006. NOMI payments of $0.3 million were made to the NOMI holders during the three months ended
December 31, 2005.

Investing Activities - Net cash flow used in investing activities for the first three months of fiscal 2007 and 2006
was $0.3 million and $2.5 million, respectively. The change is primarily attributable to a decrease in the purchase of property and equipment in the first three months of fiscal 2007.

Financing Activities - Net cash provided by financing activities was $0.5 million for the first three months of fiscal
2007 as compared to $1.3 million provided during the same period in fiscal 2006. During the three months ended December 31, 2006, $4.0 million of cash was provided via seasonal borrowing under our revolving credit facility, offset by $3.0
million used to repurchase certain of our 91/2% Senior Secured Notes due 2014 and a principal payment of $0.5
million under our term loan facility. During the three months ended December 31, 2005, $2.0 million of cash was provided via seasonal borrowing under our working capital facility, offset by a principal payment of $0.7 million under our term
loan facility.

EBITDA

EBITDA represents net
income before interest expense, depreciation, depletion, and amortization (the Company does not incur income taxes). EBITDA does not represent and should not be considered as an alternative to net income or cash flow from operations, as determined
by GAAP, and our calculations of EBITDA may not be comparable to those reported by other companies. Investors should carefully consider the specific items included in our computation of EBITDA. EBITDA is included herein because it is a basis upon
which we assess our liquidity position and performance and because certain covenants in our borrowing arrangements are tied to similar measures. EBITDA is also included herein because we believe that it presents useful information to investors
regarding a companys ability to service and/or incur indebtedness. This belief is based on negotiations with lenders who have indicated that the amount of indebtedness we will be permitted to incur will be based, in part, on measures similar
to our EBITDA. EBITDA does not take into account working capital requirements, capital expenditures, debt service requirements and other commitments, and accordingly, EBITDA is not necessarily indicative of amounts that may be available for
discretionary use.



13



---

##### Table of Contents

The following table reconciles EBITDA to net income for the periods indicated (dollars in thousands):

American Rock Salt Company LLC

EBITDA Reconciliation to Net Income



|                                                            |  |                                 |        |   |      |   |         |  
|----------------------------------------------------------- |  | ------------------------------- | ------ | - | ---- | - | ------- | -
|                                                            |  | Three Months Ended December 31, |       
|                                                            |  | 2006                            |        |   | 2005 |  
|Net Income to Members                                       |  | $                               | 614    |   |      | $ | 9,363   |  
|Interest Expense                                            |  |                                 | 3,273  |   |      |   | 3,151   |  
|Depletion, Depreciation and Amortization                    |  |                                 | 1,521  |   |      |   | 1,408   |  
|                                                            |  |                                 |        |   |      |   |         |  
|EBITDA                                                      |  | $                               | 5,408  |   |      | $ | 13,922  |  
|                                                            |  |                                 |        |   |      |   |         |  
|                                                            |  |                                
|Add/Subtract                                                |  |                                 |        |   |      |   |         |  
|Interest Expense                                            |  |                                 | (3,273 | ) |      |   | (3,151  | )
|Changes in working capital and other assets and liabilities |  |                                 | (2,833 | ) |      |   | (6,419  | )
|                                                            |  |                                 |        |   |      |   |         |  
|Net cash provided by (used in) operating activities         |  |                                 | ($698  | ) |      | $ | 4,352   |  
|                                                            |  |                                 |        |   |      |   |         |  
|Net cash used in investing activities                       |  |                                 | ($254  | ) |      |   | ($2,549 | )
|                                                            |  |                                 |        |   |      |   |         |  
|Net cash provided by financing activities                   |  | $                               | 524    |   |      | $ | 1,303   |  
|                                                            |  |                                 |        |   |      |   |         |  



14



---

##### Table of Contents

Contractual Cash Obligations

There have been no material changes outside the ordinary course of the Companys business to the Companys contractual cash obligations as reported in its Annual Report on Form 10-K for the fiscal year ended September 30,
2006.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

The
Companys business is subject to a variety of market risks, including but not limited to, interest rate risks and commodity pricing risks. Although the Companys senior secured notes bear interest at a fixed rate of 9.5% per annum,
borrowings under its bank facility are subject to variable interest rates keyed to LIBOR. As of December 31, 2006 the variable rate was 5.875%. As of December 31, 2006, we had $94.0 million of debt outstanding under our senior secured
notes, and $48.2 million outstanding under our bank facility. Our bank facility, in the aggregate principal amount of $53.1 million, consists of (a) a $23.1 million term loan facility, and (b) a $30.0 million working capital facility. The
working capital facility permits us to borrow up to $30.0 million in revolving loans with a $7.0 million sub-limit available for the issuance of letters of credit. As of December 31, 2006, there was $25.0 million drawn and $2.0 million of
standby letters of credit outstanding under the working capital facility with approximately $3.0 million of remaining availability thereunder.

Our
earnings and cash flows are affected by changes in interest rates applicable to our bank facility. Given our current debt structure and assuming an average level of borrowings under our revolving credit facility at variable rates and a one hundred
basis point increase in the average interest rate applicable to these borrowings, it is estimated that our interest expense for the quarter ended December 31, 2006 would have increased by approximately $0.1 million.



|ITEM 4. | CONTROLS AND PROCEDURES
|------- | -----------------------

The Companys management, with the
participation of its Co-Principal Executive Officers and Principal Financial Officer, evaluated the effectiveness of the design and operation of the Companys disclosure controls and procedures (as defined in Rule 15d-15(e) of the Securities
Exchange Act of 1934, as amended (the Exchange Act)). Based on that evaluation, the Companys Co-Principal Executive Officers and its Principal Financial Officer concluded that the Companys disclosure controls and procedures
as of December 31, 2006 (the end of the period covered by this report) have been designed and are functioning effectively to provide reasonable assurance that the information required to be disclosed by the Company in reports filed or submitted
under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms.

There were no
changes to the Companys internal control over financial reporting that occurred during the fiscal quarter ended December 31, 2006 that materially affected or are reasonably likely to materially affect the Companys internal control
over financial reporting.



15



---

##### Table of Contents

PART II. OTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

The Company is involved in various routine legal
proceedings from time to time. These typically involve commercial claims personal injury claims, and workers compensation claims. While the Company cannot predict the outcome of such proceedings, it does not believe that these proceedings will
have a material adverse effect on its business.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

There have been no material changes to the risk
factors that the Company disclosed in its Annual Report on Form 10-K for the fiscal year ended September 30, 2006, filed with the SEC on December 28, 2006.



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

Nothing to report.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

Nothing to report.



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

Nothing to
report.



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

Nothing to report.



16



---

##### Table of Contents

|ITEM 6. | EXHIBITS
|------- | --------

The following exhibits are filed as part of this report
on Form 10-Q:



|            |  |                                                                                                                                           
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                                                                    
|31.1        |  | Certificate of the Co-Chief Executive Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)
|            | 
|31.2        |  | Certificate of the Co-Chief Executive Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)
|            | 
|31.3        |  | Certificate of the Co-Chief Executive Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)
|            | 
|31.4        |  | Certificate of the Chief Financial Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)   



17



---

##### Table of Contents

SIGNATURES

The registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.

February 13, 2007



AMERICAN ROCK SALT COMPANY LLCBy:

/s/ Raymond R. MartelRaymond R. Martel, Chief Financial Officer
(Principal Financial Officer)




18



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                                                           
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description of Exhibit                                                                                                                    
|31.1        |  | Certificate of the Co-Chief Executive Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)
|            | 
|31.2        |  | Certificate of the Co-Chief Executive Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)
|            | 
|31.3        |  | Certificate of the Co-Chief Executive Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)
|            | 
|31.4        |  | Certificate of the Chief Financial Officer pursuant to 18 U.S.C. §1350 (Section 302 of the Sarbanes-Oxley Act of 2002) (filed herewith)   



19