| 
                     SYNALLOY CORPORATION COMPARATIVE
      ANALYSIS 
                   | 
                  ||||||||||||||||
| 
                     THREE
      MONTHS ENDED 
                   | 
                  
                     SIX
      MONTHS ENDED 
                   | 
                  |||||||||||||||
| 
                     July
      4, 2009 
                   | 
                  
                     June
      28, 2008 
                   | 
                  
                     July
      4, 2009 
                   | 
                  
                     June
      28, 2008 
                   | 
                  |||||||||||||
| 
                     Net
      sales 
                   | 
                  ||||||||||||||||
| 
                     Specialty
      Chemicals Segment 
                   | 
                  $ | 11,268,000 | $ | 15,278,000 | $ | 24,163,000 | $ | 29,329,000 | ||||||||
| 
                     Metals
      Segment 
                   | 
                  14,135,000 | 37,644,000 | 36,762,000 | 74,567,000 | ||||||||||||
| $ | 25,403,000 | $ | 52,922,000 | $ | 60,925,000 | $ | 103,896,000 | |||||||||
| 
                     Operating
      income (loss) 
                   | 
                  ||||||||||||||||
| 
                     Specialty
      Chemicals Segment 
                   | 
                  $ | 597,000 | $ | 736,000 | $ | 865,000 | $ | 1,175,000 | ||||||||
| 
                     Metals
      Segment 
                   | 
                  (108,000 | ) | 5,215,000 | 666,000 | 8,664,000 | |||||||||||
| 489,000 | 5,951,000 | 1,531,000 | 9,839,000 | |||||||||||||
| 
                     Unallocated
      expenses 
                   | 
                  ||||||||||||||||
| 
                     Corporate 
                   | 
                  671,000 | 785,000 | 1,364,000 | 1,528,000 | ||||||||||||
| 
                     Interest
      and debt expense 
                   | 
                  89,000 | 161,000 | 194,000 | 354,000 | ||||||||||||
| 
                     Change
      in fair value of interest 
                   | 
                  ||||||||||||||||
| 
                         rate
      swap 
                   | 
                  (28,000 | ) | (140,000 | ) | (77,000 | ) | - | |||||||||
| 
                     Other
      income 
                   | 
                  (2,000 | ) | (2,000 | ) | (3,000 | ) | (5,000 | ) | ||||||||
| 
                     (Loss)
      income before income taxes 
                   | 
                  (241,000 | ) | 5,147,000 | 53,000 | 7,962,000 | |||||||||||
| 
                     (Benefit
      from) provision for 
                   | 
                  ||||||||||||||||
| 
                         income
      taxes 
                   | 
                  (82,000 | ) | 1,756,000 | 18,000 | 2,708,000 | |||||||||||
| 
                     Net
      (loss) income 
                   | 
                  $ | (159,000 | ) | $ | 3,391,000 | $ | 35,000 | $ | 5,254,000 | |||||||
| 
                     Net
      (loss) income 
                   | 
                  ||||||||||||||||
| 
                     Per
      basic common share 
                   | 
                  $ | (.03 | ) | $ | .54 | $ | .01 | $ | .84 | |||||||
| 
                     Per
      diluted common share 
                   | 
                  $ | (.03 | ) | $ | .54 | $ | .01 | $ | .84 | |||||||
| 
                     Average
      shares outstanding 
                   | 
                  ||||||||||||||||
| 
                     Basic 
                   | 
                  6,262,959 | 6,246,165 | 6,257,035 | 6,243,070 | ||||||||||||
| 
                     Diluted 
                   | 
                  6,262,959 | 6,295,127 | 6,261,401 | 6,287,923 | ||||||||||||
| Backlog-Piping Systems & Process Equipment | $ | 40,300,000 | $ | 44,500,000 | ||||||||||||
| 
                     Balance
      Sheet 
                   | 
                  
                     July
      4, 2009 
                   | 
                  
                     Jan
      3, 2009 
                   | 
                  ||||||
| 
                     Assets 
                   | 
                  ||||||||
| 
                     Cash 
                   | 
                  $ | 3,903,000 | $ | 97,000 | ||||
| 
                     Accounts
      receivable, net 
                   | 
                  13,630,000 | 21,202,000 | ||||||
| 
                     Inventories 
                   | 
                  27,583,000 | 42,911,000 | ||||||
| 
                     Sundry
      current assets 
                   | 
                  3,144,000 | 3,686,000 | ||||||
| 
                       Total
      current assets 
                   | 
                  48,260,000 | 67,896,000 | ||||||
| 
                     Property,
      plant and equipment, net 
                   | 
                  21,352,000 | 22,130,000 | ||||||
| 
                     Other
      assets 
                   | 
                  4,340,000 | 4,340,000 | ||||||
| 
                     Total
      assets 
                   | 
                  $ | 73,952,000 | $ | 94,366,000 | ||||
| 
                     Liabilities
      and shareholders' equity 
                   | 
                  ||||||||
| 
                     Current
      portion of long-term debt 
                   | 
                  $ | - | $ | 467,000 | ||||
| 
                     Accounts
      payable 
                   | 
                  3,964,000 | 9,294,000 | ||||||
| 
                     Accrued
      expenses 
                   | 
                  3,039,000 | 7,276,000 | ||||||
| 
                       Total
      current liabilities 
                   | 
                  7,003,000 | 17,037,000 | ||||||
| 
                     Long-term
      debt 
                   | 
                  - | 9,959,000 | ||||||
| 
                     Other
      long-term liabilities 
                   | 
                  4,495,000 | 4,503,000 | ||||||
| 
                     Shareholders'
      equity 
                   | 
                  62,454,000 | 62,867,000 | ||||||
| 
                     Total
      liabilities & shareholders' equity 
                   | 
                  $ | 73,952,000 | $ | 94,366,000 | ||||