| 
                 SYNALLOY
                  CORPORATION COMPARATIVE ANALYSIS 
               | 
              ||||||||||||||||
| 
                 THREE
                  MONTHS ENDED 
               | 
              
                 NINE
                  MONTHS ENDED 
               | 
              |||||||||||||||
| 
                 Sep
                  29, 2007 
               | 
              
                 Sep
                  30, 2006 
               | 
              
                 Sep
                  29, 2007 
               | 
              
                 Sep
                  30, 2006 
               | 
              |||||||||||||
| 
                 Net
                  sales 
               | 
              ||||||||||||||||
| 
                 Specialty
                  Chemicals Segment 
               | 
              $ | 
                 14,982,000 
               | 
              $ | 
                 12,725,000 
               | 
              $ | 
                 39,045,000 
               | 
              $ | 
                 38,158,000 
               | 
              ||||||||
| 
                 Metals
                  Segment 
               | 
              
                 36,533,000 
               | 
              
                 26,372,000 
               | 
              
                 100,809,000 
               | 
              
                 73,831,000 
               | 
              ||||||||||||
| $ | 
                 51,515,000 
               | 
              $ | 
                 39,097,000 
               | 
              $ | 
                 139,854,000 
               | 
              $ | 
                 111,989,000 
               | 
              |||||||||
| 
                 Operating
                  income 
               | 
              ||||||||||||||||
| 
                 Specialty
                  Chemicals Segment 
               | 
              $ | 
                 1,106,000 
               | 
              $ | 
                 647,000 
               | 
              $ | 
                 2,239,000 
               | 
              $ | 
                 2,235,000 
               | 
              ||||||||
| 
                 Metals
                  Segment 
               | 
              
                 3,477,000 
               | 
              
                 3,308,000 
               | 
              
                 14,451,000 
               | 
              
                 6,720,000 
               | 
              ||||||||||||
| 
                 4,583,000 
               | 
              
                 3,955,000 
               | 
              
                 16,690,000 
               | 
              
                 8,955,000 
               | 
              |||||||||||||
| 
                 Unallocated
                  expenses 
               | 
              ||||||||||||||||
| 
                 Corporate 
               | 
              
                 648,000 
               | 
              
                 556,000 
               | 
              
                 2,109,000 
               | 
              
                 1,545,000 
               | 
              ||||||||||||
| 
                 Plant
                  relocation costs 
               | 
              
                 - 
               | 
              
                 - 
               | 
              
                 - 
               | 
              
                 213,000 
               | 
              ||||||||||||
| 
                 Gain
                  from sale of plant & property 
               | 
              
                 - 
               | 
              (596,000 | ) | 
                 - 
               | 
              (596,000 | ) | ||||||||||
| 
                 Interest
                  and debt expense 
               | 
              
                 364,000 
               | 
              
                 183,000 
               | 
              
                 835,000 
               | 
              
                 529,000 
               | 
              ||||||||||||
| 
                 Other
                  (income) expense 
               | 
              
                 - 
               | 
              
                 - 
               | 
              (2,000 | ) | (1,000 | ) | ||||||||||
| 
                 Income
                  before income taxes 
               | 
              
                 3,571,000 
               | 
              
                 3,812,000 
               | 
              
                 13,748,000 
               | 
              
                 7,265,000 
               | 
              ||||||||||||
| 
                 Provision
                  for income taxes 
               | 
              
                 1,311,000 
               | 
              
                 1,403,000 
               | 
              
                 4,768,000 
               | 
              
                 2,660,000 
               | 
              ||||||||||||
| 
                 Net
                  income 
               | 
              $ | 
                 2,260,000 
               | 
              $ | 
                 2,409,000 
               | 
              $ | 
                 8,980,000 
               | 
              $ | 
                 4,605,000 
               | 
              ||||||||
| 
                 Net
                  income 
               | 
              ||||||||||||||||
| 
                 Per
                  basic common share 
               | 
              $ | 
                 .36 
               | 
              $ | 
                 .39 
               | 
              $ | 
                 1.45 
               | 
              $ | 
                 .75 
               | 
              ||||||||
| 
                 Per
                  diluted common share 
               | 
              $ | 
                 .36 
               | 
              $ | 
                 .39 
               | 
              $ | 
                 1.42 
               | 
              $ | 
                 .74 
               | 
              ||||||||
| 
                 Average
                  shares outstanding 
               | 
              ||||||||||||||||
| 
                 Basic 
               | 
              
                 6,236,263 
               | 
              
                 6,127,077 
               | 
              
                 6,203,083 
               | 
              
                 6,119,582 
               | 
              ||||||||||||
| 
                 Diluted 
               | 
              
                 6,347,252 
               | 
              
                 6,243,028 
               | 
              
                 6,315,774 
               | 
              
                 6,231,260 
               | 
              ||||||||||||
| 
                 Backlog-Piping
                  Systems & Process Equipment 
               | 
              $ | 
                 66,800,000 
               | 
              $ | 
                 34,200,000 
               | 
              ||||||||||||
| 
                 Balance
                  Sheet 
               | 
              
                 Sep
                  29, 2007 
               | 
              
                 Dec
                  30, 2006 
               | 
            |||||||||
| 
                 Assets 
               | 
              |||||||||||
| 
                 Cash
                  and sundry current assets 
               | 
              
                 $ 
               | 
              
                    2,987,000 
               | 
              
                 $ 
               | 
              
                    2,122,000 
               | 
            |||||||
| 
                 Accounts
                  receivable, net 
               | 
              
                   26,737,000 
               | 
              
                   22,429,000 
               | 
            |||||||||
| 
                 Inventories 
               | 
              
                   46,062,000 
               | 
              
                   41,545,000 
               | 
            |||||||||
| 
                   Total
                  current assets 
               | 
              
                   75,786,000 
               | 
              
                   66,096,000 
               | 
            |||||||||
| 
                 Property,
                  plant and equipment, net 
               | 
              
                   20,188,000 
               | 
              
                   18,952,000 
               | 
            |||||||||
| 
                 Other
                  assets 
               | 
              
                    4,297,000 
               | 
              
                    4,309,000 
               | 
            |||||||||
| 
                 Total
                  assets 
               | 
              
                 $ 
               | 
              
                 100,271,000 
               | 
              
                 $ 
               | 
              
                   89,357,000 
               | 
            |||||||
| 
                 Liabilities
                  and shareholders' equity 
               | 
              |||||||||||
| 
                 Current
                  portion of log term debt 
               | 
              
                 $ 
               | 
              
                       467,000 
               | 
              
                 $ 
               | 
              
                       467,000 
               | 
            |||||||
| 
                 Accounts
                  payable 
               | 
              
                   12,697,000 
               | 
              
                   11,776,000 
               | 
            |||||||||
| 
                 Accrued
                  expenses 
               | 
              
                    8,815,000 
               | 
              
                    7,469,000 
               | 
            |||||||||
| 
                   Total
                  current liabilities 
               | 
              
                   21,979,000 
               | 
              
                  19,712,000 
               | 
            |||||||||
| 
                 Long-term
                  debt 
               | 
              
                   17,771,000 
               | 
              
                   17,731,000 
               | 
            |||||||||
| 
                 Other
                  long-term liabilities 
               | 
              
                    3,572,000 
               | 
              
                    4,787,000 
               | 
            |||||||||
| 
                 Shareholders'
                  equity 
               | 
              
                   56,949,000 
               | 
              
                   47,127,000 
               | 
            |||||||||
| 
                 Total
                  liabilities & shareholders' equity 
               | 
              
                 $ 
               | 
              
                 100,271,000 
               | 
              
                 $ 
               | 
              
                   89,357,000 
               | 
            |||||||