The following items were subject of a Form 12b-25 and are included 
herein: Item 8 and portions of Items 6 and 7.
==============================================================================
                      SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549
                                FORM 10-K/A-1A-3

/X/ Annual Report Pursuant to Section 13 or 15(d) of the Securities 
     Exchange Act of 1934 
                  For the fiscal year ended September 30, 1996
                                      or
/ / Transition Report Pursuant to Section 13 or 15(d) of the 
     Securities Exchange Act of 1934
                  For the period from __________ to __________

                        Commission file number 0-6890

                       MECHANICAL TECHNOLOGY INCORPORATED
             (Exact name of registrant as specified in its charter)

         New York                                     14-1462255
(State or other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                     Identification No.)

968 Albany-Shaker Rd, Latham, New York                   12110
(Address of principal executive offices)              (Zip Code)

       Registrant's telephone number, including area code: (518)785-2211
       Securities Registered Pursuant to Section 12(b) of the Act: NONE
          Securities Registered Pursuant to Section 12(g) of the Act
                         $1.00 Par Value Common Stock
                               (Title of Class)
Indicate by check mark if disclosure of delinquent filers pursuant 
to Item 405 of Regulation S-K is not contained herein, and will not 
be contained, to the best of registrant's knowledge, in definitive 
proxy or information statements incorporated by reference in Part 
III of this Form 10-K or any amendment to this form 10-K. [ X ]

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  X       No   
                                       ---         ---
The aggregate market value of the registrant's Common Stock held by 
nonaffiliates of the registrant on December 13,31, 1996 (based on the 
last sale price of $2.00 per share for such stock reported by 
NASDAQ for that date) was approximately $6,503,372.$6,503,172.

As of December 13,31, 1996, the registrant had 4,899,3015,899,201 shares of 
Common Stock outstanding.

                       DOCUMENTS INCORPORATED BY REFERENCE
          Document                   Where Incorporated into Form 10-K Report
          ------------               --------------------------------------------------                   ----------------------------------------
    Proxy Statement for                             Part III
Annual Meeting of Shareholders
 to be held on April 16, 1997
===============================================================================

                                    PART I

ITEM 1:  BUSINESS

Mechanical Technology Incorporated and its subsidiaries produce products 
and render services in two business segments:

                *   Test and Measurement
                *   Technology

The major markets for these products and services are the electronics, 
aerospace, capital goods, and defense industries. 72% of the Company's 
revenues from operations were derived from product sales in the Company's 
fiscal year ended September 30, 1996; the remaining 28% of revenues were 
derived from technology support and research and development contracts.

Mechanical Technology Incorporated was incorporated in New York in 1961. 
Unless the context otherwise requires, the "registrant", "Company", 
"Mechanical Technology", and "MTI" refers to Mechanical Technology 
Incorporated and its subsidiaries.  The Company's principal executive 
offices are located at 968 Albany-Shaker Road, Latham, New York 12110 and 
its telephone number is (518) 785-2211.  

Significant Developments in the Business
- ----------------------------------------
During the third quarter of fiscal 1996 the Company announced it had 
reached an agreement in principle to sell its wholly owned subsidiary, 
Ling Electronics Inc. ("Ling"), of Anaheim, California, for an amount, to 
be paid in cash at closing, approximating Ling's net book value. A 
definitive agreement was negotiated and executed; however the buyer 
failed to obtain funding prior to the expiration date of the agreement. 
The Company has now discontinued efforts to sell Ling.

In June 1996, the Company successfully raised $1.9 million (net of $100 
thousand in expenses) in new capital through a private placement of 1.3 
million shares of Common Stock, which was sold at an offering price of 
$1.50 per share. The proceeds of this placement were applied to the 
Company's line of credit.

The Company's wholly owned subsidiary, United Telecontrol Electronics, 
Inc. ("UTE") of Asbury Park, New Jersey, filed a voluntary bankruptcy 
under Chapter 11 of the Federal Bankruptcy Code in April 1994. During 
October 1994, UTE commenced an orderly liquidation and final court 
approval occurred during the third quarter of fiscal 1996. Accordingly, 
the Company no longer includes Defense/Aerospace amongst its reportable 
business segments and UTE has been classified as a "discontinued 
operation" in the Company's Financial Statements. (See Note 13 to the 
accompanying Consolidated Financial Statements).

During November 1994, the Company sold all of the outstanding capital 
stock of its subsidiary, ProQuip Inc. ("ProQuip") of Santa Clara, CA for 
approximately $13.3 million. The sale resulted in a gain of approximately 
$6.8 million in fiscal 1995 and $750 thousand, as a result of the release 
of escrow funds, in fiscal 1996. (See Note 14 to the accompanying Consol-

idated Financial Statements). ProQuip's financial results are included as
part of the Company's Test and Measurement segment for prior fiscal year 
periods covered by this Form 10-K until November 22, 1994  (the date of 
its sale).

Business Segments
- -----------------
The Company currently conducts business in two business segments: Test 
and Measurement and Technology.  (Certain financial information regarding 
the Company's business segments is included in Note 16 to the 
accompanying Consolidated Financial Statements and is incorporated herein 
by reference.) In the Test and Measurement segment, the Company primarily 
produces products for sale, while in the Technology segment the Company 
primarily performs technology support and research and development under 
contract.  The Company believes its technology support and research and 
development activities provide a competitive advantage to the product 
segments through the performance of related research which, for the most 
part, is funded by outside parties.  

Test and Measurement

The Company derived 71% of its revenues from the Test and Measurement 
segment in 1996.  Test and Measurement offers a wide range of technology-
based equipment and systems for improved manufacturing, product testing, 
and inspection for industry.  Business units in this segment include Ling 
Electronics Inc., Advanced Products Division, and L.A.B. Division. 
ProQuip Inc. was also included in this segment prior to its sale on 
November 22, 1994. 

Ling Electronics Inc., of Anaheim, California, designs, manufactures, and 
markets electrodynamic shakers, high-intensity-sound transducers, and 
power amplifliers used to perform reliability testing and stress 
screening during product development and quality control.  This mode of 
testing is used by industry and the military to reveal design and 
manufacturing flaws in a broad range of precision products, from 
satellite parts to computer components. Recent Ling products for power 
and frequency conversion and "clean power" applications include systems 
capable of output up to 432 kVA.  

The Advanced Products Division designs, manufactures, and markets high-
performance test and measurement instruments and systems.  These products 
are categorized in two general product families: noncontact sensing 
instrumentation and computer-based balancing systems. The noncontact 
sensing instrumentation products utilize fiber optic, laser and 
capacitance technology to perform high precision position measurements 
for product design and quality control inspection requirements. Computer-
based balancing systems include an on-wing jet engine balancing system 
used by both commercial and military aircraft fleet maintenance 
personnel. 

The L.A.B. Division designs, manufactures, and markets mechanically- and 
hydraulically-driven test systems for package and product reliability 
testing.  Among other uses, this equipment simulates the conditions a 
product will encounter during transportation and distribution including 

shock, compression, vibration, and impact.  This type of testing is
widely conducted by businesses involved in product design, packaging, and 
distribution. 

The business units in the Test and Measurement segment have numerous 
customers and are not dependent upon a single or a few customers. 

Technology

The Technology segment includes the Technology Division and Turbonetics 
Energy, Inc.  The Company derived 29% of its revenues from the 
Technology segment in 1996. The Technology segment engages in 
technology commercialization/product development, provides technical 
support to the Company's other divisions, has initiated several 
strategic/teaming relationships with other companies, and performs 
contract research, development, engineering, and technical services for 
government and commercial customers. 

The Technology Division is structured into two business areas: 
Measurement & Diagnostics and Power & Energy Systems. 

The Measurement & Diagnostics business area provides hardware and 
software for machine monitoring; develops sensor technology for 
imaging, control, and measurement; and is developing new applications 
for biomedical markets. This business area develops hardware and 
software that determines physical parameters, the health of machines, 
and the quality of products that machines produce. Key markets include 
the U.S. Air Force and several major utilities. Measurement & 
Diagnostics employs proprietary fiber-optic, capacitance, and laser 
sensors and software technology for imaging, control, and measurement. 
The Technology Division currently deploys an integrated structured-
light mapping and 3D visualization system to support DOE environmental 
remediation. In partnership with a major clinic, Measurement & 
Diagnostics is capitalizing on the Company's strengths in sensors, 
instrumentation, software, and machinery dynamics to create new 
applications for the biomedical market. 

The Power & Energy Systems business area is a leader in fuel cell 
development, develops electronic controls for hybrid vehicles, markets 
high-efficiency turbines, and develops advanced technology for rotating 
machinery systems. Power & Energy currently is developing fuel cell 
technology for both automotive and utility industry applications. This 
business area is developing prototype hybrid electric vehicle controls 
which support the introduction of fuel cell technology into the 
automotive market. The business area is capable of producing high-
efficiency turbines, ranging in size from one to ten megawatts, in the 
event that deregulation of utility markets triggers demand. Power & 
Energy Systems also has expertise in magnetic bearings, hybrid 
bearings, and high-efficiency compressors.

Finally, Turbonetics Energy Inc. ("Turbonetics") previously manufactured 
and sold a commercial line of high efficiency steam turbines for electric 
power generation in the 1 to 10 MW range, through waste heat recovery 
application. Turbonectics is presently inactive, and activities related 

to this product line are being conducted within the Technology Division.

The Technology segment, either directly or as a subcontractor, received 
approximately 73% of its 1996 revenues (versus 77% in 1995) from various 
agencies of the U.S. Government; approximately 69% of the segment's 
revenues were derived from two agencies, the Departments of Defense and 
Energy.  Contracts with the U.S. Government are subject to termination, 
at any time, by the Government either for convenience or for other causes 
as determined by the contracts.  The Technology segment has had no 
government contracts terminated which when terminated resulted in a 
material adverse effect on the Company.

Backlog
- -------
The  backlog of orders believed to be firm as of September 30, 1996 and 
1995 is as follows:
                                        1996         1995 
                                       ------       ------
                                          (In thousands)

Technology                            $ 1,572      $ 2,809

Test and Measurement                    6,970        4,502
                                       ------       ------
        Total                         $ 8,542      $ 7,311
                                       ======       ======

All amounts shown above have been awarded by government agencies or 
released to manufacture by commercial customers; however, approximately 
$40 thousand of the orders included in the September 30, 1996 backlog may 
not be filled during the Company's current fiscal year (as compared to 
approximately $70 thousand not expected to be so filled at the end of the 
prior year). 


Marketing and Sales
- -------------------
The Company sells its products and services through a combination of a 
direct sales force, manufacturer's representatives, distributors and 
commission salesmen.  Each business unit is responsible for its own sales 
organization. Typically, the Company's product businesses employ regional 
manufacturer's representatives on an exclusive geographic basis to form a 
nationwide or worldwide distribution organization; the business unit is 
responsible for marketing and sales management and provides the 
representatives with sales and technical expertise on an "as-required" 
basis. To a great extent, the marketing and sales of the Company's larger 
products and systems consist of a joint effort by the business unit's 
senior management, its direct sales force, and manufacturer's representa-
tives to sophisticated customers.  The manufacturer's representatives are 
compensated on a commission basis.

The Company's technology support and research and development services 
are sold on a direct basis.  Reputation and personal contacts within the 
specialized technical areas are critical to the identification and 
receipt of support contracts. The Company believes it has an excellent 

reputation within the technical areas in which it operates.


Research and Development
- ------------------------
The Company conducts considerable research and development. The following 
table summarizes company- and customer-sponsored expenditures on 
technology support, research and development, and product development for 
the last three years:

                                       1996      1995      1994
                                      ------    ------    ------
                                            (In thousands)

     Company-Sponsored               $ 1,263   $ 1,425   $ 3,270

     Customer-Sponsored                5,946     8,492     7,742
                                      ------    ------    ------
                Total                $ 7,209   $ 9,917   $11,012
                                      ======    ======    ======

While the amount estimated above as customer-sponsored research 
activities is often not directly related to the development of new 
products or the improvement of existing products, it is the belief of the 
Company that these expenditures contribute to the growth of the Company's 
technological base.


Product Protection
- ------------------
The Company holds numerous patents and rights in various fields of 
technology.  However, these patents, either individually or collectively, 
are not believed to be material to the success of any of the Company's 
business segments.  The technology of the Company is generally an 
advancement of the "state of the art", and the Company expects to 
maintain a competitive position by continuing such advances rather than 
relying on patents.  Licenses to other companies to use Company-developed 
technology have been granted. Licenses which have been granted or agreed 
to be granted have been and are expected to be of benefit to the Company, 
though royalty income received in recent years has not been material in 
amount and is not expected to be material in the foreseeable future.


Competition
- -----------
The Company and each of its business segments are subject to intense 
competition.  In each of its business segments, the Company faces 
competition from at least several companies, many of which are larger 
than MTI and have greater financial resources.  While the business units 
in the Company's Test and Measurement segment each have a major share of 
their respective markets, the Company does not consider any of them to be 
dominant within its industry. The Company's Technology Division has a 
negligible share of its respective market and competes with dozens (and 
perhaps hundreds) of competing providers of similar products and 
services, many of whom have greater financial and technical resources.


The primary competitive considerations in the business segments in which 
the Company operates are: product quality and performance, price, and 
timely delivery. The Company believes that its research and development 
skills and reputation are competitive advantages.


Employees
- ---------
The total number of employees of the Company and its subsidiaries was 233 
as of September 30, 1996, compared to 232 as of the beginning of the 
fiscal year.   


Executive Officers
- ------------------
The executive officers of the registrant (all of whom serve at the 
pleasure of the Board of Directors), their ages, and the position or 
office held by each, are as follows:

     Position or Office                       Name               Age 
     ------------------                       ----              -----
Chief Executive Officer                  R. Wayne Diesel          51
 and a Director

President and Chief                      Martin J. Mastroianni    52 
 Operating Officer

Chief Financial Officer                  Stephen T. Wilson        44

Vice-President and General Manager       Douglas McCauley         48
 Technology Division

President and Chief Operating Officer,   Stephen F. Sullivan      62
 Ling Electronics Inc.					    

Vice-President and General Manager,      Denis P. Chaves          56 
 LAB Division and Advanced                
 Product Division


Mr. Diesel was elected Chief Executive Officer of the Company in February 
1994, and prior to December 1996, also held the title of President. Prior 
to February 1994, he had been Chief Financial Officer since 1991 and 
President since March 1993 of Lawrence Management Group, and Treasurer of 
the Lawrence Insurance Group, Inc. since March 1993.  From 1988 until his 
association with Lawrence Group, Inc., Mr. Diesel was Administrative Vice 
President responsible for corporate administration, human resources and 
strategic planning at KeyCorp.  Previously, he held various executive 
positions with the State of New York.    

Mr. Mastroianni was appointed President and Chief Operating Officer of 
the Company in December 1996. Prior to joining the Company, he served 

most recently as Director, Transmission Power Delivery for the Electric
Power Research Institute (EPRI) where he was employed since 1992. 
Previously, between 1973 to 1992, he held senior management positions in 
the technology driven test and measurement industries with Vacuum 
Components, Inc., Tenney Engineering, Inland Vacuum Industries, 
Halocarbon Products, Inc., and Allied Signal Corporation.
 
Mr. Wilson joined the Company in March 1995 and was appointed Chief 
Financial Officer. Prior to joining the Company, he had been the Manager-
Corporate Accounting/Banking of Lawrence Management Group since January 
1991. Prior to 1991, he held various management positions with Fleet 
Financial Group.     

Mr. McCauley has been Vice-President and General Manager of the 
Technology Group since August 1994. He was previously Director of 
Business Development from January 1989 to September 1991 and from October 
1993 to August 1994. From October 1991 to October 1993 he had been Vice 
President of Corporate Development for Chamberlain Manufacturing 
Corporation, responsible for business conversion from defense to 
commercial products. Prior to 1989, he held various management positions 
with the General Electric Company.

Mr. Sullivan has been President and Chief Operating Officer of Ling 
Electronics Inc., a wholly owned subsidiary of the Company, since August 
1992.  Mr. Sullivan was previously Executive Vice President of Ling 
Electronics Inc. from January 1990 through August 1992.  Prior to 1990, 
he held various management positions with Ling Electronics Inc. since his 
employment in 1977.    

Mr. Chaves has been Vice-President and General Manager of the Company's 
Advanced Products Division since 1987 and Vice-President and General 
Manager of the Company's LAB Division since January 1994. Previously, he 
served as Manager of Corporate Marketing for the Company from 1981 to 
1987.


ITEM 2:  PROPERTIES

The Company and its subsidiaries presently own or lease real estate 
principally in New York and California.  In management's opinion, these 
facilities are generally well maintained and are adequate to meet the 
Company's current and anticipated future needs.

Owned Properties

The Company's corporate headquarters and certain of its research and 
development and manufacturing facilities are located in a three-building 
complex of approximately 103,000 square feet on 38 acres in Latham, New 
York, which is owned by the Company.  This complex is divided 
approximately equally between office and laboratory-manufacturing areas. 
Corporate staff, the Technology segment, and the Advanced Products 
Division (part of the Test and Measurement segment) are located at the 
Latham facility.


The property referred to in the preceding paragraph is subject to 
mortgages to secure the Company's indebtedness described in Note 7 to the 
accompanying Consolidated Financial Statements.


Leased Properties

The Company and its subsidiaries lease the following facilities in which 
its various business units conduct operations; generally, these are 
stand-alone low-rise buildings containing primarily manufacturing space, 
with some portion of each used for office space.



                     Approximate                                 Lease
  Location           Square feet       Segment Used By          Expires
  --------           -----------       ---------------          -------
Anaheim, CA             85,000         Test and Measurement    June,1998

Malta, NY               18,000         Technology              Dec.,1999

Skaneateles, NY         18,000         Test and Measurement    June,1998



In addition to the above properties, the Company and its subsidiaries 
lease several small offices for field engineering and/or marketing 
personnel at various locations in the United States and United Kingdom.


ITEM 3:  LEGAL PROCEEDINGS

At any point in time, the Company and its subsidiaries may be involved in 
various lawsuits or other legal proceedings; these could arise from the 
sale of products or services or from other matters relating to its 
regular business activities, could relate to compliance with various 
governmental regulations and requirements, or could be based on other 
transactions or circumstances. The Company does not believe there are any 
such proceedings presently pending which, if ultimately resolved in a 
manner adverse to the Company, could have a material adverse effect on 
the Company's financial position except for the matters described in Note 
11 to the accompanying Consolidated Financial Statements (which 
description is incorporated herein by reference),and the matter discussed 
below (as to which matter the Company considers the likelihood of a 
material adverse outcome to be remote).

In October 1989, the Environmental Protection Agency (EPA) issued an 
Order alleging that there has been a release of hazardous materials into 
the environment at a site in Malta, New York (the "Site") at which the 
Company leased a facility and directing the "potentially responsible 
parties" ("PRPs"), including the Company, to undertake a remedial 
investigation and feasibility study (RI/FS) of the Site. The Company, 
however, believes that it is not responsible for any release of hazardous 

substances that may have occurred at the Site, and has denied any
liability for the matter. 

In August 1996, after the Site investigation was completed, EPA demanded 
that a remedial plan be undertaken by the PRPs and that EPA be reimbursed 
for cost it incurred with respect to the Site. Efforts have been underway 
between the PRPs and EPA to negotiate a settlement of all claims; a 
tentative settlement has been negotiated among the PRPs but has not yet 
been approved by EPA. There is no assurance that the proposed settlement 
will be completed, however the Company considers the likelihood of a 
material adverse outcome to be remote and does not expect that any 
expense or liability it may incur as a result of this matter in the 
future will be material.

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

There were no matters submitted to a vote of the registrant's security 
holders during the fourth quarter of fiscal 1996.


                                   PART II

ITEM 5:	MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED 	  	    	
        STOCKHOLDER MATTERS

Price Range of Common Stock
- ---------------------------
Since August 1994, the Company's Common Stock has been traded on the 
over-the-counter market and is listed under the symbol MKTY on NASD's 
electronic OTC Bulletin Board. Set forth below are the highest and lowest 
prices at which shares of the Company's Common Stock have been traded 
during each of the Company's last two fiscal years.
                                     High            Low
Fiscal Year 1996                    ------          ------
        First Quarter                1-1/8             3/8
        Second Quarter               3-1/2             5/16
        Third Quarter                3-1/4           1-1/2
        Fourth Quarter               2-7/8           1-3/4

Fiscal Year 1995
        First Quarter                  3/8             1/16
        Second Quarter               1-3/8             3/8
        Third Quarter                2               1-1/4
        Fourth Quarter               1-5/8            15/16

Number of Equity Security Holders
- ---------------------------------
                                       Approximate Number of Record
        Title of Class                 Holders* (as of December 13,1996)
        --------------                 ---------------------------------
 Common Stock, $1.00 Par Value                       535
- ---------------------------------

*In addition, there are approximately 505 beneficial owners holding stock
in "street" name.

Dividends
- ---------
The Company has never paid cash dividends on its Common Stock. Subject to 
the terms of the Company's loan agreements (described in Note 7 to the 
accompanying Consolidated Financial Statements), under which the payment 
of cash dividends is currently prohibited, the payment of dividends is 
within the discretion of the Company's Board of Directors and will 
depend, among other factors, on earnings, capital requirements, and the 
operating and financial condition of the Company. The Company does not 
anticipate paying dividends in the foreseeable future.


ITEM 6:  SELECTED FINANCIAL DATA

The following table sets forth summary financial information regarding 
Mechanical Technology Incorporated for the years ended September 30, as 
indicated:
 				(In thousands, except per share amounts)
 					 
                            1996       1995       1994       1993      1992  
                           ------     ------     ------     ------    ------
Net Sales                 $31,901    $29,748    $40,234    $41,500   $42,462
Income (Loss) from
  Continuing Operations       509(1)   2,922(2)     141      1,162      (335)

Net Income (Loss)           3,748      2,922    (24,378)     1,056        57

Earnings (Loss) Per
Share:
  From Continuing 
   Operations                 .13        .82        .04        .33      (.09)
  Net Income (Loss)           .96        .82      (6.91)       .30       .02


As of September 30: 
  Total Assets             14,452     14,483     25,317     42,428    38,890
  Long-term Obligations     3,806      6,222      2,144(3)  11,699    13,142 

- -------------                      
(1) Includes $750 thousand gain from the sale of ProQuip resulting from 
the release of escrow funds. (See Note 14 to the accompanying 
Consolidated Financial Statements).

(2) Includes ProQuip (sold in November 1994) results through the sale 
date and the $6.8 million gain on its sale. All prior periods include the 
results of ProQuip. (See Note 14 to the accompanying Consolidated 
Financial Statements).


(3) Does not include approximately $8.0 million classified as a current 
liability and paid in the first quarter of fiscal year 1995 from the net 
proceeds received from the sale of ProQuip in November 1994. 

Consistent with 1996 data, prior years have been restated to reflect the 
Defense/Aerospace segment as a discontinued operation. (See Note 13 to 
the accompanying Consolidated Financial Statements).


There were no cash dividends on common stock declared for any of the 
periods presented.    



ITEM 7:  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
         CONDITION AND RESULTS OF OPERATIONS

As described in Note 13 to the accompanying Consolidated Financial 
Statements, the Company's United Telecontrol Electronics, Inc. ("UTE") 
subsidiary filed for voluntary bankruptcy under Chapter 11 of the Federal 
Bankruptcy Code in April 1994 and commenced an orderly liquidation in 
October 1994. In June 1996 the Bankruptcy Court confirmed UTE's plan of 
liquidation under which the Company was released from all remaining 
liabilities related to UTE's bankruptcy. Accordingly, UTE's results and 
the impact of the liquidation on the Company's results have been 
classified as "discontinued operations" in the Consolidated Financial 
Statements.

The Company recorded the effect of the final liquidation of UTE during 
fiscal year 1996. Final adjustments to the Company's financial statements 
as a result of the UTE bankruptcy are reflected in income from 
discontinued operations. For 1996, income from discontinued operations of 
$3.2 million was recorded as a result the Company's release from all 
remaining liabilities . No income (loss) from discontinued operations was 
recorded for fiscal year 1995, and a $24.5 million net loss was recorded 
in 1994 for discontinued operations, including $15.4 million to write 
down all assets to net realizable value and establish a reserve for 
estimated future termination and liquidation cost. 

In November 1994, the Company sold its ProQuip Inc. ("ProQuip") 
subsidiary for approximately $13.3 million, of which $750 thousand was 
placed in escrow for fifteen months to provide a fund for indemnity 
payments. As of February 22, 1996 (the escrow expiration date), no claim 
had been filed, nor was the company aware of any circumstances which 
might give rise to future claims. Accordingly, the Company recognized the 
remaining $750 thousand gain from the sale during the second quarter of 
fiscal 1996. Prior year information contains ProQuip results through its 
sale date (November 22, 1994) and the $6.8 million gain on its sale. (See 
Note 14 to the accompanying Consolidated Financial Statements). 

Results of Operations: 1996 in Comparison with 1995
- ---------------------------------------------------
The following is management's discussion and analysis of certain 
significant factors which have affected the Company's results of 

operations for 1996 compared to 1995. This discussion relates only to the
Company's continuing operations, which included ProQuip in fiscal year 
1995 prior to its sale in November 1994:

Sales for fiscal year 1996 totaled $31.9 million compared to $29.7 
million for the prior year. Prior year sales include $2.6 million from 
the Company's former subsidiary, ProQuip; excluding ProQuip, sales 
increased $4.7 million or 17.4% in fiscal 1996 compared to fiscal 1995.

Selling, general and administrative expenses for fiscal 1996 were 30.7% 
of sales, as compared to 27.2% in 1995 (28.6% excluding ProQuip). Product 
development and research costs during fiscal 1996 were 4.0% of sales, 
compared to 4.8% for 1995 (4.5% excluding ProQuip). Higher levels of 
general/administrative expenses for fiscal 1996 resulted primarily from 
increased divisional profit sharing accruals, expenses incurred in 
connection with the now-discontinued efforts to sell Ling, and expenses 
attributable to several legal matters. 

Company 1996 operating income totaled $956 thousand compared to a $2.5 
million operating loss for fiscal 1995, or an improvement of $3.4 
million. The significant improvement in operating income is primarily due 
to results in the Test and Measurement segment.

The Test and Measurement segment reported fiscal 1996 sales of $22.8 
million compared to $18.1 million in the prior period or a 25.4% 
increase. Prior year sales include $2.6 million from ProQuip; excluding 
ProQuip, sales increased 46.3%. All divisions within this segment 
reported higher levels of orders and shipments in fiscal 1996 as compared 
to 1995. Operating income for fiscal 1996 amounted to $1.4 million, an 
increase of $3.4 million over the $2.0 million operating loss in 1995. 
The prior year's results included a $1.6 million impairment loss on the 
Company's investment in Ling, which was partially offset by operating 
income from ProQuip of $607 thousand before the date of its sale. All 
divisions reported significant improvements, primarily from the higher 
level of sales, however Ling continued to experience an operating loss.

The Technology segment recorded a $2.5 million or 21.2% decline in sales 
to $9.1 million for fiscal 1996 as compared to $11.6 million in fiscal 
1995. The operating loss for 1996 was $434 thousand, a slight improvement 
over the $463 thousand operating loss in 1995. The lower level of sales 
resulted from completion of a major program in the Power and Energy 
business area. Margins improved which resulted from a higher yielding 
sales mix, however this benefit was substantially offset by higher levels 
of product development and other expenses.
 
The Technology segment continues to be dependent on government-funded R&D 
contracts for the bulk of its business. However, fiscal constraints at 
all levels of government have reduced the level of funding available for 
these programs, and securing additional such contracts has become more 
difficult and competitive; no improvement in this situation is 
anticipated in the foreseeable future. For the second year in a row , the 
Technology segment has an historically low level of backlog, and any 
improvement in the segment's results in fiscal 1997 will depend on 
success in procuring and fulfilling orders within the fiscal year. The 

future growth and profitability of the segment will depend on its success
in identifying and exploiting new markets for its products and services.
                                                                       
In addition to the matters noted above, the Company's results for fiscal 
1996 were further enhanced by decreased interest expense, due to reduced 
indebtedness and a lower prime rate, and by recognition of a $750 
thousand contingency gain on the sale of ProQuip. Moreover, the Company 
continues to benefit from net operating loss carryforwards and therefore 
has no federal income tax provision (exclusive of minimum taxes).        
                                                        

Results of Operations: 1995 in Comparison with 1994
- ---------------------------------------------------
The following discussion and analysis relates only to the Company's 
continuing operations  which included ProQuip prior to its sale in 
November 1994:

Sales for 1995 of $29.7 million were $10.5 million or 26.1% lower than 
1994. The decrease in sales was entirely attributable to the sale of 
ProQuip. Excluding ProQuip, sales increased $2.2 million or 8.6% in 1995 
as compared to 1994.   

Selling, general and administrative expenses for 1995 were 27.2% of 
sales, versus 24.7% in 1994.  Product development and research costs for 
1995 were 4.8% of sales versus 8.1% in 1994. The Company continued to 
narrow the focus of its internal research and development activities. Due 
to continuing operating and cash flow losses at Ling Electronics, Inc. 
("Ling"), a $1.6 million impairment loss was recognized in 1995 to reduce 
the carrying value of the Company's investment in that subsidiary. 

As reported in Note 14 to the accompanying Consolidated Financial 
Statements, the Company sold its ProQuip subsidiary for $13.3 million 
which resulted in a gain of $6.8 million before income taxes.

1995 income from continuing operations of $2.9 million was $2.8 million 
higher than 1994. The increase is attributed to the $6.8 million gain on 
the sale of ProQuip reduced by the $1.6 million impairment loss on Ling; 
in addition, 1994 included a $1.9 million gain on the sale of a building.

The Test and Measurement segment's financial results include ProQuip 
until November 22, 1994, the date of its sale. The Test and Measurement 
segment recorded sales of $18.1 million in 1995, $11.6 million lower than 
the $29.7 million in 1994. The decrease in sales was entirely attribut-
able to the sale of ProQuip. Excluding ProQuip, the Test and Measurement 
segment reported a sales increase of $1.1 million or 7.4%. LAB, Advanced 
Products, and Ling divisions reported sales increases of 28%, 11%, and 
3%, respectively. The Operating results of the Test and Measurement 
segment for 1995 were a $2.0 million loss (including an impairment loss 
of $1.6 million; see Note 15 to the accompanying Consolidated Financial 
Statements) as compared to a $2.2 million profit in the prior year. 
Excluding ProQuip and the impairment loss, the operating results were a 
$1.1 million loss as compared to a $1.9 million loss or a $800 thousand 
reduction in operating losses, 1995 compared to 1994. All divisions 
reported improvements, however, Ling reported an operating loss of $2.0 

million (excluding impairment loss) for 1995 compared to $2.6 million
loss for 1994. Ling's poor results reflect continued inadequate margins, 
unfavorable adjustments to inventory, account receivable write-offs, and 
severance cost associated with work force reductions. Export license 
restrictions on certain of Ling's products, imposed in the first quarter 
of the fiscal year 1995, caused numerous inefficiencies and delays in 
shipments.  
  
The Technology segment recorded sales of $11.6 million in 1995, $1.1 
million or 10% higher than the $10.5 million recorded in 1994. The 
operating loss for 1995 was $463 thousand or a $1.4 million improvement 
from the $1.9 million loss recorded in 1994. The segment's performance 
was favorably impacted by work completed on a major new order along with 
lower product development and selling expenses, partially offset by a 
contract cost overrun of $243 thousand, and inventory write-offs of $160 
thousand on a contract with performance contingencies and $150 thousand 
on the unsuccessful funding of an anticipated project. 

Liquidity and Capital Resources  
- -------------------------------
In November 1994, the Company sold its ProQuip subsidiary for approxi-
mately $13.3 million, of which $750 thousand was placed in escrow for 
fifteen months to provide a fund for indemnity payments. As of February 
22, 1996 (the escrow expiration date), no claim had been filed, nor was 
the company aware of any circumstances which might give rise to future 
claims. Accordingly, the escrow monies were released to the Company and 
an additional $750 thousand gain was recognized during the second quarter 
of fiscal 1996.

In June 1996, the Bankruptcy Court confirmed UTE's plan of liquidation 
under which the Company was released from all remaining liabilities 
related to UTE's bankruptcy. The final settlement of the UTE related 
matters resulted in eliminating the remaining "Net liabilities of 
discontinued operations" and recording $3.2 million in income from 
discontinued operations.

Also in June 1996, the Company successfully raised $1.9 million (net of 
$100 thousand in expenses) in new capital through a private placement of 
1.3 million shares of Common Stock, which were sold at an offering price 
of $1.50 per share. The proceeds of this placement were applied to the 
Company's line of credit.

During December 1993 UTE borrowed $3.0 million ("Note Payable") from a 
finance company. The agreement states that the Company shall pay amounts 
due thereunder which are not paid by UTE when due. The obligation matured 
in October 1994, which was subsequently extended to December 31, 1996 
(See Notes 7, 12, and 17 to the accompanying Consolidated Financial 
Statements). 

During fiscal 1996, First Albany Companies, Inc. ("FAC") purchased 
909,091 shares of the Company's Common Stock from the New York State 
Superintendent of Insurance as the court-ordered liquidator of United 
Community Insurance Company ("UCIC"). In connection with this purchase, 

FAC also acquired certain rights to an obligation ("Term Loan") due from
the same finance company ("FCCC") to whom the Company is obligated under 
the Note Payable, due December 31, 1996. 

FCCC is in default of its Term Loan to UCIC. FAC, as the owner of the 
rights to the Term Loan, filed suit seeking payment. Collateral for the 
FCCC Term Loan includes the Company's Note Payable to FCCC. FAC has 
exercised its rights to the collateral securing the Term Loan, including 
the right to obtain payment on the Note Payable directly from the 
Company. The Company and FAC have entered into an agreement dated as of 
December 27, 1996 under which the Company will issue to FAC 1.0 million 
shares of Common Stock in full satisfaction of the Note Payable. 
Accordingly, the Note Payable of $3.0 million and accrued interest of 
$1.1 million have been reclassified as long term in the accompanying 
balance sheet (See Notes 7, 12, and 17 to the accompanying Consolidated 
Financial Statements).

At September 30, 1996 cash and cash equivalents were $66 thousand versus 
$78 thousand at September 30, 1995.  Working capital was a positive $5.1 
million at September 30, 1996 an improvement over a positive $1.4 million 
at fiscal year-end 1995.  Net cash provided by continuing operations was 
$1.4 million in 1996 versus $558 thousand of net cash used in 1995. 
Improved operating income was the most significant positive factor 
impacting the cash provided from operations. Line of credit borrowing at 
September 30, 1996 was $100 thousand, while at September 30, 1995 there 
was line of credit borrowing of $3.4 million. The capital provided in 
1996 was used to, among other things, reduce debt and accounts payable, 
support higher levels of receivables and inventories, and acquire capital 
equipment.

The Company also benefited in fiscal 1996 from $483 thousand in cash 
provided from discontinued operation (finalization of UTE bankruptcy), 
$750 thousand in cash provided from investing activities (release of 
ProQuip escrow), and $1.9 million in cash provided from financing 
activities (private placement of Common Stock); these proceeds were 
applied to reduce the Company's line of credit borrowings.
  
Capital spending for 1996 was $549 thousand, a decline from 1995's 
capital spending level of $667 thousand.

In November 1995, the lending institution agreed to extend the maturity 
of the Company's term debt to October 1998; scheduled principal payments 
on the Company's bank term debt are due as follows: $604 thousand in 
fiscal year 1997, $654 thousand in fiscal year 1998, and on October 31, 
1998 the balance of $52 thousand is payable in full. 

The Company has a line of credit available in the amount of $4.0 million, 
of which $100 thousand was outstanding on September 30, 1996. In October 
1995, the lending institution agreed to extend the maturity of the line 
of credit until October 31, 1998 when the outstanding balance becomes due 
and payable. This line of credit continues to be collateralized by a 
guarantee from a former shareholder, and expires on October 31, 1998. 


The Company anticipates that it will be able to meet the liquidity needs 
of its continuing operations from cash flow generated by those operations 
and borrowing under its existing line of credit, including sufficient 
cash flow to make all payments due on its term loan indebtedness during 
1997. 


ITEM 8:   FINANCIAL STATEMENTS 

The financial statements filed herewith are set forth on the Index to 
Consolidated Financial Statements on Page F-1 of the separate financial 
section which follows page 25 of this report and are incorporated herein 
by reference.


ITEM 9:   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON               
          ACCOUNTING AND FINANCIAL DISCLOSURE

None.

                                   PART III

ITEM 10:  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The information set forth under the caption "Executive Officers" in Item 
1 of this Form 10-K Report, and the information which will be set forth in the section 
entitled "Election of Directors", and under the captions "Security 
Ownership of Certain Beneficial Owners" and "Compliance with 
Section"Section 16(a) of the Securities Exchange Act of 1934"Beneficial 
Ownership Reporting Compliance " in the section entitled "Additional 
Information", in the definitive Proxy Statement to 
be filed by the registrant, 
pursuant to Regulation 14A, for its Annual Meeting of Shareholders to be 
held on April 16, 1997 (the "1997 Proxy Statement"), is incorporated 
herein by reference.

ITEM 11:  EXECUTIVE COMPENSATION

The information which will be set forth under the captions "Executive Compensation", 
"Compensation Committee Report", "Compensation Committee Interlocks and 
Insider Participation", "Employment Agreements", and "Directors Compensation"Compensa-
tion", in the section entitled "Additional Infor-
mation"Information" in the 
registrant's 1997 Proxy Statement, is incorporated herein by reference.

ITEM 12:  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND            
          MANAGEMENT

The information which will be set forth under the captions "Security Ownership of 
Certain Beneficial Owners" and "Security Ownership of Management" in the 
section entitled "Additional Information" in the registrant's 1997 Proxy 
Statement is incorporated herein by reference.

ITEM 13:  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The information which will be set forth under the caption "Certain Information 
Regarding Nominees" in the section entitled "Election of Directors", and 
under the captions "Directors Compensation", "Security Ownership of 
Certain Beneficial Owners", and "Certain Relationships"Compensation Committee Interlocks and 
Related Transactions"Insider Participation", in the section entitled "Additional Information", 
in the registrant's 1997 Proxy Statement is incorporated herein by refer-
ence.

                                   PART IV

ITEM 14:  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON        
          FORM 8-K

(a)	The financial statements filed herewith are set forth on the Index 
to Consolidated Financial Statements on page F-1 of the separate 
financial section which accompanies this Report, which is incorporated by 
reference.

The following exhibits are filed as part of this Report:

   Exhibit Number                       Description
   ---------------------                       -----------
        2.1             Purchase Agreement, dated as of November 23,  
                        1994, among the Registrant, ProQuip Inc. and
			Phase Metrics.(7)

        3.1             Certificate of Incorporation of the registrant, 
			as amended.(1)

        3.2             By-Laws of the registrant, as amended.

        4.1             Certificate of Amendment of the Certificate 
			of Incorporation of the registrant, filed 	
                        on March 6, 1986 (setting forth the provisions 
			of the Certificate of Incorporation,as amended, 
			relating to the authorized shares of the 		
                        registrant's Common Stock) - included in the  
			copy of the registrant's Certificate of 		
			Incorporation, as amended, filed as Exhibit 3.1 
			hereto.

        4.20            Loan Agreement, dated as of June 1, 1987,  
			between the registrant and Chase Lincoln 		
                        First Bank, N.A. ("Chase Lincoln"), relating to 
			a $20,000,000 term loan to finance the 		
                        registrant's acquisition of United   
                        Telecontrol Electronics, Inc. (the "UTE Loan  
			Agreement").(1)

        4.21            First Amendment to Loan Agreement, dated as  
			of September 30, 1988, amending certain 		
			provisions of the UTE Loan Agreement.(1)

        4.22            Second Amendment to Loan Agreement, dated as of 
                        February 21, 1990, amending certain provisions 
			of the UTE Loan Agreement.(1)

        4.24            Third Amendment to Loan Agreement, dated as  
			of January 1, 1991, amending certain 		
			provisions of the UTE Loan Agreement.(2)

        4.25            Form of Note, in the amount of $9,181,700,  
			executed by the registrant on January 1, 		
			1991 to evidence its indebtedness under the 	
			UTE Loan Agreement.(2)

        4.26            Form of Note, in the amount of $2,000,000,  
			executed by the registrant on January 1, 		
			1991 to evidence its indebtedness under the 	
			UTE Loan Agreement.(2)

        4.27            Form of Note, in the amount of $1,000,000,  
			executed by the registrant on January 1, 		
			1991 to evidence its indebtedness under the 	
			UTE Loan Agreement.(2)

        4.28            Mortgage, dated January 31, 1991, executed  
			by the registrant in favor of Chase Lincoln 	
			and securing the registrant's obligation to 	
			Chase Lincoln, including those under the 		



UTE and ProQuip Loan Agreements.(2)

        4.30            Loan Agreement, dated as of September 30,  
                        1988, between the registrant and Chase         
			Lincoln relating to an $8,000,000 term loan 	
			to finance the registrant's acquisition of 	
			ProQuip, Inc. (the "ProQuip Loan 			
			Agreement").(1)

        4.31            Negative Pledge Agreement, dated as of   
			September 30, 1988, executed by the 			
			registrant in favor of Chase Lincoln in 		
			connection with the ProQuip Loan 			
			Agreement.(1) 

        4.32            Security Agreement, dated as of September  
			30, 1988, executed by the registrant in 		
			favor of Chase Lincoln and securing the 		
			registrant's obligations to Chase Lincoln, 	
			including those under the UTE and ProQuip 	
			Loan Agreements (the "Chase Lincoln 			
			Security Agreement").(1)

        4.33            First Amendment to Loan Agreement, dated as  
			of February 21, 1990, amending certain 		
			provisions of the ProQuip Loan	Agreement.(1)

        4.34            Form of Note, in the amount of                   
			$3,375,817.80, executed by the registrant 	
			on February 21, 1990 to evidence its 		
			indebtedness under the ProQuip Loan 			
			Agreement.(1)

        4.35            Amendment Number One to Security Agreement,  
			executed by the registrant on February 21, 	
			1990, amending the Chase Lincoln Security 	
			Agreement.(1)

        4.36            Mortgage, dated February 21, 1990, executed  
			by the registrant in favor of Chase Lincoln 	
			and securing the registrant's obligations 	
			to Chase Lincoln, including those under the 	
			UTE and ProQuip Loan Agreements.(1)

        4.37            Second Amendment to Loan Agreement, dated  
			as of January 1, 1991, amending certain 		
			provisions of the ProQuip Loan 				
			Agreement.(2)

        4.38            Mortgage Modification and Allocation     
			Agreement, dated January 1, 1991, executed 	
			by the registrant and Chase Lincoln.(2)

        4.40            Form of Payment Guaranty, dated as of    
			September 1, 1988 [as of September 30, 		
			1988, in the case of ProQuip, Inc.], 		



executed by the subsidiaries of the
			registrant in favor of Chase Lincoln and 		
			guaranteeing payment of the registrant's 		
			obligations to Chase Lincoln, including 		
			those under the UTE and ProQuip Loan 		
			Agreements.(1)

        4.41            Form of Negative Pledge Agreement, dated as  
			of September 30, 1988, executed by the 		
			subsidiaries of the registrant in favor of 	
			Chase Lincoln in connection with the 		
			ProQuip Loan Agreement.(1)

        4.42            Form of Security Agreement, dated as of          
			September 30, 1988, executed by the 			
			subsidiaries of the registrant in favor of 	
			Chase Lincoln and securing the registrant's 	
			obligations to Chase Lincoln, including 		
			those under the UTE and ProQuip Loan 		
			Agreements.(1)

        4.43            Acknowledgment, Confirmation and Further         
			Agreement, made as of February 21, 1990, 		
			executed by the subsidiaries of the 			
			registrant in favor of Chase Lincoln with 	
			respect to the registrant's obligations 		
			under the UTE and ProQuip Loan 				
			Agreements.(1)

        4.50            Debt Restructure Agreement, made as of   
			February 21, 1990, between the registrant, 	
			Chase Lincoln, and Manufacturers Hanover 		
			Trust Company ("Manufacturers Hanover"), 		
			providing for a restructuring of the 		
			registrant's indebtedness to Chase Lincoln 	
			under the UTE and ProQuip Loan Agreements 	
			and of the registrant's outstanding 			
			indebtedness to Manufacturers Hanover (the 	
			"MHTCo. Existing Debt"), among other 		
			things.(1)

        4.55            Second Amendment to Debt Restructure     
			Agreement, made as of January 1, 1991, 		
			between the registrant, Chase Lincoln, and 	
			Manufacturers Hanover, amending certain 		
			provisions of the Debt Restructure 			
			Agreement.(2)
	
        4.56            Second Debt Restructure Agreement, as of         
			July 22, 1992, between the registrant, 		
			Chase Lincoln First Bank, N. A. ("CLFB"), 	
			and Chemical Bank ("Chemical"), as 			
			successor in interest to Manufacturers 		
			Hanover Trust Company, providing for a 		
			restructuring of the registrant's 			
			indebtedness to CLFB under the UTE and 		



ProQuip Loan Agreements and of the
			registrant's outstanding indebtedness to 		
			Chemical, among other things.(3)

        4.63            Promissory Note, in the amount of                
			$4,000,000 and dated July 22, 1992, 			
			executed by the registrant to evidence its 	
			indebtedness to Chemical from time to time 	
			with respect to a line of credit in such 		
			amount (The Chemical Line of Credit).(3)

        4.64            Form of Payment Guaranty, dated as of July  
			24, 1992, executed by Masco Corporation in 	
			favor of Chemical and guaranteeing payment 	
			of the registrant's obligations to Chemical 	
			under the Chemical Line of Credit.(3)

        4.65            Promissory Note, in the amount of                
			$4,000,000 and dated October 31, 1994, 		
			extending the maturity date of the 			
			Promissory note dated July 22, 1992, 		
			executed by the registrant to evidence its 	
			indebtedness to Chemical under The Chemical 	
			Line of Credit.(8)

        4.66            Promissory Note, in the amount of $4,000,000 
                        and dated October 31, 1995, extending the
                        maturity date of the Promissory note dated
                        October 31, 1994, executed by the registrant to
                        evidence its indebtedness to Chemical under Thethe
                        Chemical Line of Credit.(9)

        4.67            Form of Payment Guaranty, dated October 31, 
                        1995 executed by Masco Corporation in favor of
                        Chemical and guaranteeing payment of the
                        registrant's obligations to Chemical under the
                        Chemical Line of Credit.(9)

        4.80            Amended and Restated Loan Agreement, dated  
			as of July 22, 1992, between the registrant 	
			and Chase Lincoln First Bank, N.A., which 	
			amends, restates, combines,  and supersedes 	
			in full the UTE and the ProQuip loan 		
			agreements.(3)

        4.81            Form of Note, in the amount of $5,000,000,  
			executed by the registrant on July 24, 1992 	
			to evidence its indebtedness to CLFB under 	
			the July 22, 1992 Loan Agreement.(3)

        4.82            Form of Note, in the amount of $7,984,770,  
			executed by the registrant on July 24, 1992 	
			to evidence its indebtedness to CLFB under 	
			the July 22, 1992 Loan Agreement.(3)

        4.83            Additional Mortgage Note, dated July 24,         



1992, executed by the registrant in favor
			of CLFB and securing the registrant's 		
			obligation to CLFB under the Loan Agreement.(3)

        4.84            Additional Mortgage and Security Agreement,  
			dated as of July 22, 1992, executed by the 	
			registrant in favor of CLFB and securing 		
			the registrant's obligations to CLFB.(3)

        4.85            Mortgage Consolidation, Spreader, Modification 
			Extension and Security Agreement, dated July 	
			22, 1992, executed by the registrant and 		
			CLFB.(3)

        4.86            Confirmation of Guaranties and Security          
			Agreements, dated July 22, 1992, executed 	
			by subsidiaries of the registrant in favor 	
			of CLFB with respect to the registrant's 		
			obligations to CLFB.(3)

        4.87            Consent and waiver, dated December 21, 1993,  
			from CLFB to the registrant with respect to the 
			Amended and Restated Loan Agreement.(5)

        4.88            Amendment One to Amended and Restated Loan  
			Agreement, dated as of August 1, 1994, between 
			the registrant and Chase Manhattan Bank, N. A. 
			which amends the Amended and Restated Loan 	
			Agreement to defer the payment due on June 30, 
			1994.(6)

        4.89            Amendment Two to Amended and Restated Loan  
			Agreement with waiver, dated as of November 	
			22,1994, between the registrant and Chase 	
			Manhattan Bank, N. A. which amends the Amended 
			and Restated Loan Agreement and waives any 	
			existing defaults.(8)

        4.90            Additional Mortgage and Security Consolidation 
			Agreement, dated as of October 6, 1995 executed 
			by the registrant in favor of Chase Manhattan 	
			Bank, N.A. and securing the registrant's 		
			obligations to Chase Manhattan Bank, N.A.(9)

        4.91            Form of Note, in the amount of $340,000, 
                        executed by the registrant on October 6, 1995 
                        to evidence its indebtedness to Chase 
                        Manhattan Bank, N.A. under the July 22, 1992 
                        Loan Agreement.(9)

        4.92            Amendment Three to Amended and Restated Loan 
                        Agreement with waiver, dated as of November 
                        30, 1995, between the registrant and Chase 
                        Manhattan Bank, N. A. which amends the Amended 
                        and Restated Loan Agreement and waives any 
                        existing defaults.(9)
	


10.1             Mechanical Technology Incorporated Restricted
                        Stock Incentive Plan - filed as Exhibit 28.1 to 
                        the registrant's Form S-8 Registration 
                        Statement No. 33-26326 and incorporated herein 
                        by reference.

      10.3              MTI Employee 1982 Stock Option Plan.(1)

      10.4              Agreement, dated December 21, 1993, between  
			UTE, First Commercial Credit Corporation 		
			("FCCC") and the registrant, relating to an 	
			advance against certain receivables.(5) 

      10.6              Agreement, dated June 2, 1993, between the 
                        registrant and Mr. Harry Apkarian, Director, 
                        regarding his employment.(5)

      10.7              Agreement, dated February 22, 1994, between 
                        the registrant and Mr. R. Wayne Diesel, 
                        President and Chief Executive Officer, 
                        regarding his employment.(8)

      10.8              Agreement, dated December 14, 1994, between
                        FCCC and the registrant, modifying the 
                        Agreement dated December 21, 1993 relating to 
                        an advance against certain receivables.(8)

      10.9              Agreement, dated May 30, 1995, between FCCC  
                        and the registrant, extending the maturity of  
                        the Agreement dated December 14, 1994 relating 
                        to an advance against certain receivables.(9)

      10.10             Agreement, dated June 28, 1995, between FCCC 
                        and the registrant, extending the maturity of 
                        the Agreement dated December 14, 1994 relating 
                        to an advance against certain receivables.(9)

      10.11             Agreement, dated September 21, 1995, between 
                        FCCC and the registrant, extending the 
                        maturity of the Agreement dated December 14, 
                        1994 relating to an advance against certain 
                        receivables.(9)

      10.12             Agreement, dated October 25, 1995, between FCCC 
                        and the registrant, extending the maturity of 
                        the Agreement dated December 14, 1994 relating 
                        to an advance against certain receivables.(9)

      10.13             Agreement, dated December 27, 1995, between 
                        FCCC and the registrant, extending the maturity 
                        of the Agreement dated December 14, 1994 
                        relating to an advance against certain 
                        receivables.(9)

      10.14             Mechanical Technology Incorporated Stock         




Incentive Plan - included as Appendix A to the
                        registrant's Proxy Statement, filed pursuant to 
                        Regulation 14A, for its December 20, 1996  
                        Special Meeting of Shareholders and              
                        incorporated herein by reference.

      10.15             Agreement, dated December 6, 1996, between  
			the registrant and Mr. Martin J. Mastroianni, 	
			President and Chief Operating Officer, 		
			regarding his employment.

      10.16             Settlement Agreement and Release, dated as of  
			December 27, 1996, between First Albany 		
			Companies Inc. and the registrant, with respect 
			to the registrant's indebtedness and 		
			obligations under the Agreement dated December 
			14, 1994 between FCCC and the registrant 		
			relating to an advance against certain 		
			receivables.

      21                Subsidiaries of the registrant.

- ---------------------------------------

Certain exhibits were previously filed (as indicated below) and are 
incorporated herein by reference.  All other exhibits for which no 
other filing information is given are filed herewith:  

(1)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-K Report, as amended, for its fiscal year ended 
September 30, 1989.

(2)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-Q Report for its fiscal quarter ended December 
29, 1990.

(3)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-Q Report for its fiscal quarter ended June 27, 
1992.

(4)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-K Report for its fiscal year ended September 
30, 1991.

(5)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-K Report for its fiscal year ended September 
30, 1993.

(6)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-Q Report for its fiscal quarter ended July 2, 
1994.

(7)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 8-K Report dated November 23, 1994.

(8)   Filed as an Exhibit (bearing the same exhibit number) to the 
registrant's Form 10-K Report for its fiscal year ended September 
30, 1994.



(9)   Filed as an Exhibit (bearing the same exhibit number) to the
registrant's Form 10-K Report for its fiscal year ended September 
30, 1995.


(b) No reports on Form 8-K were filed by the registrant during the last 
quarter of the period covered by this Form 10-K Report.	 





                                  SIGNATURES

	Pursuant to the requirements of Section 13 or 15(d) of the 
Securities Exchange Act of 1934, the registrant has duly caused this 
report to be signed on its behalf by the undersigned, thereunto duly 
authorized.

                                       MECHANICAL TECHNOLOGY INCORPORATED


Date: January 13,March 21, 1997              By:  /s/ R. Wayne Diesel                 
      ------------------                -----------------------------------------------------                 ------------------------------------
                                     R. Wayne Diesel
                                     Chief Executive Officer












 



 

 














Pursuant to the requirements of the Securities Exchange Act of 1934, 
this report has been signed below by the following persons on behalf of 
the registrant and in the capacities and on the dates indicated.

SIGNATURE                 TITLE                                    DATE
- ---------                 -----                                  --------

/s/ George C. McNamee     Chairman of the Board of Directors      1/13/97
- -----------------------
George C. McNamee

/s/ R. Wayne Diesel       Chief Executive Officer
- -----------------------   (Principal Executive Officer)     
R. Wayne Diesel             and a Director                          "   

/s/ Stephen T. Wilson     Chief Financial Officer   
- -----------------------   (Principal Financial and Accounting
Stephen T. Wilson          Officer)                                 "   

/s/ Harry Apkarian        Director                                  "   
- -----------------------
Harry Apkarian

/s/ Alan P. Goldberg      Director                                  "   
- -----------------------
Alan  P. Goldberg

/s/ Stanley Landgraf      Director                                  "   
- -----------------------
Stanley Landgraf

/s/ E. D. O'Connor        Director                                  "   
- -----------------------
E. D. O'Connor

/s/ Dr. Beno Sternlicht   Director                                  "   
- -----------------------
Dr. Beno Sternlicht


             MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                 INDEX TO CONSOLIDATED FINANCIAL STATEMENTS 
                       --------------------------



                                                                 Page 
                                                               --------
Report of Independent Accountants. . . . . . . . . . .            F-2


Consolidated Financial Statements:


  Balance Sheets as of September 30, 1996 and 1995 . . .       F-3 & F-4   
                 
  Statements of Income for the Years Ended
        September 30, 1996, 1995 and 1994 . . . . . . . .         F-5


  Statements of Shareholders' Equity for the Years Ended
        September 30, 1996, 1995 and 1994 . . . . . . . .         F-6

	
  Statements of Cash Flows for the Years Ended
        September 30, 1996, 1995 and 1994 . . . . . . . .         F-7   


  Notes to Consolidated Financial Statements  . . . . . .      F-8 - F-23







Separate financial statements of the registrant alone are omitted because 
the registrant is primarily an operating company and all subsidiaries 
included in the consolidated financial statements being filed, in the 
aggregate, do not have minority equity interest and/or indebtedness to 
any person other than the registrant or its consolidated subsidiaries in 
amounts which together exceed 5% of the total assets as shown by the most 
recent year-end consolidated balance sheet.








                                      F-1




                      REPORT OF INDEPENDENT ACCOUNTANTS



To the Board of Directors and Shareholders
  of Mechanical Technology Incorporated


We have audited the consolidated financial statements of Mechanical 
Technology Incorporated and Subsidiaries listed in the accompanying index 
in Item 8 of this Form 10-K. These financial statements are the 
responsibility of the Company's management. Our responsibility is to 
express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are 
free of material misstatement.  An audit includes examining, on a test 
basis, evidence supporting the amounts and disclosures in the financial 
statements.  An audit also includes assessing the accounting principles 
used and significant estimates made by management, as well as evaluating 
the overall financial statement presentation.  We believe that our audits 
provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present 
fairly, in all material respects, the consolidated financial position of 
Mechanical Technology Incorporated and Subsidiaries as of September 30, 
1996 and 1995, and the consolidated results of their operations and their 
cash flows for each of the three years in the period ended September 30, 
1996, in conformity with generally accepted accounting principles. 





						/s/ Coopers & Lybrand L.L.P.


Albany, New York                       
November 8, 1996, except as to 
Note 17, for which the date is 
December 31, 1996


						
                                      F-2


              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS
                         September 30, 1996 and 1995


                                           (Dollars in thousands)
	
                                               1996        1995   
         ASSETS                             ----------  ----------


CURRENT ASSETS

  Cash and cash equivalents                  $     66    $     78 

  Accounts receivable, less allowance of
    $102 (1996) and $120 (1995)                 7,389       6,793
 
  Inventories                                   4,111       3,484

  Escrow deposit                                  -           750

  Prepaid expenses and other current assets       190         461 
                                            ----------  ----------
                                            
    Total Current Assets                       11,756      11,566 


Property, Plant and Equipment, net              2,618       2,798

Other                                              78         119 
                                            ----------  ----------

                                             $ 14,452    $ 14,483 
                                            ==========  ==========






The accompanying notes are an integral part of the consolidated financial 
statements.



                                      F-3


              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                         CONSOLIDATED BALANCE SHEETS (Continued)
                         September 30, 1996 and 1995
                                           (Dollars in thousands)
                                                                         
                                               1996        1995     
                                            ----------  ----------
LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES 
  Line-of-Credit                             $    -      $  1,446 
  Current installments on long-term debt          604         738 
  Income taxes payable                             16          13
  Accounts payable                              1,979       2,290 
  Accrued liabilities                           4,021       2,948
  Net liabilities of discontinued operations      -         2,756 
                                            ----------  ----------
      Total Current Liabilities                 6,620      10,191 

LONG-TERM LIABILITIES
  Line-of-Credit                                  100       1,962
  Note Payable                                  3,000       3,000 
  Long-term debt, net of current maturities       706       1,260 
  Accrued Interest - Note Payable               1,098         781
  Deferred income taxes and other credits         764         779 
                                            ----------  ---------- 
      Total Liabilities                        12,288      17,973 
                                            ----------  ----------
COMMITMENTS AND CONTINGENCIES
 
SHAREHOLDERS' EQUITY 
  Common stock, par value $1 per share,
   authorized 15,000,000; issued 4,902,201
   (1996) and 3,568,868 (1995)                  4,902       3,569 
  Paid-in capital                              13,423      12,856 
  Deficit                                     (16,089)    (19,837)
                                            ----------  ----------
                                                2,236      (3,412)
  Foreign currency translation adjustment         (19)        (20)
  Common stock in treasury, at cost,
    3,000 shares (1996) and 3,000 (1995)          (29)        (29)
  Restricted stock grants                         (24)        (29)
                                            ----------  ----------
      Total Shareholders' Equity                2,164      (3,490)
                                            ----------  ----------
                                             $ 14,452    $ 14,483 
                                            ==========  ==========
The accompanying notes are an integral part of the consolidated financial 
statements.

                                      F-4

               MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF INCOME
              For the Years Ended September 30, 1996, 1995 and 1994
                   (Dollars in thousands, except per share)
                                                                       
                                         1996        1995        1994  
                                        ------      ------      ------
Product revenue                        $22,966     $18,516     $30,347
Research & development revenue           8,935      11,232       9,887
                                        ------      ------      ------
 Total revenue                          31,901      29,748      40,234

Product cost of sales                   13,955      12,616      19,033
Research & development contract costs    5,946       8,492       7,742
Selling, general and administrative
  expenses                               9,781       8,097       9,921
Product development and
  research costs                         1,263       1,425       3,270 
Impairment loss on long-lived assets        -        1,590          -
                                        ------      ------      ------
Operating income (loss) from
  continuing operations                    956      (2,472)        268 

Interest expense                          (790)     (1,081)     (1,157) 
Gain on sale of subsidiary, ProQuip        750       6,779          -
Gain on sale of building                    -           -        1,856
Other (expense) income, net               (343)       (218)       (249)
                                        ------      ------      ------
 Income from continuing operations   
   before income taxes                     573       3,008         718

Income tax expense                          64          86         577 
                                        ------      ------      ------
Income from continuing operations          509       2,922         141
                                
 Income (loss) from discontinued 
   operations                            3,239          -      (24,519)
                                        ------      ------      ------
Net income (loss)                      $ 3,748     $ 2,922    $(24,378) 
                                        ======      ======      ======
Earnings (loss) per share:
   Continuing operations               $   .13     $   .82     $   .04
   Discontinued operations                 .83         .00       (6.95)
                                        ------      ------      ------
   Net income (loss)                   $   .96     $   .82     $ (6.91)
                                        ======      ======      ======

The accompanying notes are an integral part of the consolidated financial 
statements.
                                      F-5


               MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
              For the Years Ended September 30, 1996, 1995 and 1994
                            (Dollars in thousands)

                                        1996        1995        1994  
                                      --------    --------    --------
COMMON STOCK
  Balance, October 1                  $  3,569    $  3,546    $  3,546
   Issuance of shares                    1,333          23          -   
                                      --------    --------    --------
  Balance, September 30               $  4,902    $  3,569    $  3,546
                                      ========    ========    ========
PAID-IN-CAPITAL
  Balance, October 1                  $ 12,856    $ 12,944    $ 13,049
   Issuance of shares                      567          -           -
   Restricted stock grants                  -          (88)       (105)
                                      --------    --------    --------
  Balance, September 30               $ 13,423    $ 12,856    $ 12,944
                                      ========    ========    ========
DEFICIT
  Balance, October 1                  $(19,837)   $(22,759)   $  1,619
   Net income (loss)                     3,748       2,922     (24,378) 
                                      --------    --------    --------
  Balance, September 30               $(16,089)   $(19,837)   $(22,759)
                                      ========    ========    ========
FOREIGN CURRENCY TRANSLATION ADJUSTMENT
  Balance, October 1                  $    (20)   $    (31)   $    (44)
   Adjustments                               1          11          13
                                      --------    --------    --------
  Balance, September 30               $    (19)   $    (20)   $    (31)
                                      ========    ========    ========
TREASURY STOCK
  Balance, October 1                  $    (29)   $   (100)   $   (201)
   Restricted stock grants                  -           71         101
                                      --------    --------    --------
  Balance, September 30               $    (29)   $    (29)   $   (100)
                                      ========    ========    ========
RESTRICTED STOCK GRANTS
  Balance, October 1                  $    (29)   $    (18)   $     -
   Grants issued/vested,net                  5         (11)        (18)
                                      --------    --------    --------
  Balance, September 30               $    (24)   $    (29)   $    (18)
                                      ========    ========    ========
SHAREHOLDERS' EQUITY
  September 30                        $  2,164    $ (3,490)   $ (6,418)
                                      ========    ========    ========

The accompanying notes are an integral part of the consolidated finan-
cial statements.
                                      F-6

              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CASH FLOWS
             For The Years Ended September 30, 1996, 1995 and 1994
                            (Dollars in thousands)
                                                     1996      1995      1994
OPERATING ACTIVITIES                               --------  --------  --------
   Income from continuing operations               $    509  $  2,922  $    141
   Adjustments to reconcile net income to net cash  
     provided (used) by continuing operations:
    Depreciation and amortization                       686       837     1,017
    Impairment loss on long-lived assets                 -      1,590        -
    Gain on sale of building                             -         -     (1,856)
    Gain on sale of subsidiary                         (750)   (6,779)       - 
    Deferred income taxes and other credits             (15)       (1)      595
    Foreign currency translation                          1        11        12
    Other                                                71        (5)      463
   Changes in operating assets and liabilities net
     of effects from discontinued operations:
    Accounts receivable                                (578)    1,611      (824)
    Inventories                                        (627)     (230)      (50)
    Escrow deposit                                      750      (750)       -
    Prepaid expenses and other current assets           271       (19)      299
    Accounts payable                                   (311)      355       499
    Income taxes                                          3       394      (651)
    Accrued liabilities (including interest)          1,390      (494)    2,351
                                                    -------   -------   -------
Net cash provided (used) by continuing operations     1,400      (558)    1,996
   Discontinued Operations:                         -------   -------   -------
    Income (loss) from discontinued operations        3,239        -    (24,519)
    Adjustments to reconcile loss to net cash 
     provided(used) by discontinued operations:
      Write-down of assets to net realizable value       -         -     15,415
      Changes in net assets/liabilities
       of discontinued operations                    (2,756)       -      4,839
                                                    -------   -------   -------
Net cash provided (used) by discontinued operations     483        -     (4,265)
                                                    -------   -------   -------
Net cash provided (used) by operations                1,883      (558)   (2,269)
                                                    -------   -------   -------
INVESTING ACTIVITIES
   Purchases of property, plant & equipment            (549)     (667)     (645)
   Proceeds from sale of building                        -         -      1,959
   Proceeds from sale of subsidiary, net of			
     cash balance and expenses                          750     9,125        -  
                                                    -------   -------   -------
Net cash provided in investing activities               201     8,458     1,314
                                                    -------   -------   -------
FINANCING ACTIVITIES
   Private placement of common stock, net expenses    1,900        -         -
   Net (payments) borrowings under line-of-credit    (3,308)     (592)    1,000
   Borrowings under note payable agreement               -         -      3,000
   Principal payments of long-term debt                (688)   (9,050)   (1,900)
                                                    -------   -------   -------
Net cash (used) provided in financing activities     (2,096)   (9,642)    2,100
                                                    -------   -------   -------
(Decrease) increase in cash and cash equivalents        (12)   (1,742)    1,145
Cash and cash equivalents - beginning of year            78     1,820       675
                                                    -------   -------   -------
Cash and cash equivalents - end of year            $     66  $     78  $  1,820
                                                    =======   =======   =======
The accompanying notes are an integral part of the consolidated financial 
statements.                              
                                      F-7

              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1) Accounting Policies
    -------------------

Principles of Consolidation
- ---------------------------
The consolidated financial statements include the accounts of the Company 
and its subsidiaries. All significant intercompany transactions and 
accounts have been eliminated.

Use of Estimates 
- ----------------
The preparation of the financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the reported amounts of assets and liabilities 
and disclosure of contingent assets and liabilities at the date of the 
financial statements. Estimates also affect the reported amounts of 
revenues and expenses during the reported period. Actual results could 
differ from those estimates.

Financial Instruments 
- ---------------------
The fair value of the Company's financial instruments including cash and 
cash equivalents, line-of-credit, note payable and long-term debt, 
approximates carrying value. Fair values were estimated based on quoted 
market prices, where available, or on current rates offered to the 
Company for debt with similar terms and maturities.

Inventories                                                      
- -----------
Inventories are stated at the lower of cost (first-in, first-out) or 
market.

Depreciation and Amortization                                    
- -----------------------------
Property, plant and equipment are stated at cost and depreciated using 
primarily the straight-line method over their estimated useful lives 
ranging from 3 to 40 years.  When assets are sold, retired or otherwise 
disposed of, the applicable cost and accumulated depreciation or 
amortization are removed from the accounts and the resulting gain or loss 
is recognized.






                                      F-8

                MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)  Accounting Policies (continued)
     -------------------

Income Taxes                                                     
- ------------
The Company accounts for income taxes under Statement of Financial 
Accounting Standards (SFAS) No. 109, "Accounting for Income Taxes". Under 
SFAS 109, deferred tax consequences represent the future effects on 
income taxes, as measured by the applicable enacted tax rate and 
provisions of the enacted tax law, resulting from temporary differences 
and carryforwards, at the end of the current year.  

Revenue Recognition                                              
- -------------------
Sales of products are recognized when products are shipped to customers. 
Sales of products under long-term contracts are recognized under the 
percentage-of-completion method. Sales of contract research and 
development services are also recognized on the percentage-of-completion 
method. Percentage-of-completion is based on the ratio of incurred costs 
to current estimated total costs at completion.  Total contract losses 
are charged to operations during the period such losses are estimated.

Foreign Currency Translation                                     
- ----------------------------
Assets and liabilities of the foreign subsidiary are translated at year-
end rates of exchange, and revenues and expenses are translated at the 
average rates of exchange for the year. Gains and losses resulting from 
the translation of the foreign subsidiary's balance sheet are accumulated 
as a separate component of shareholders' equity.

Statement of Cash Flows 
- -----------------------
For purposes of reporting cash flows, cash and cash equivalents include 
cash on hand and repurchase agreements with maturities of less than three 
months.

Reclassification
- ----------------
Certain 1995 and 1994 amounts have been reclassified to conform with the 
1996 presentation.





                                      F-9

              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(2) Long-Term Contracts Receivable 
    ------------------------------
     Included in accounts receivable are the following:

                (Dollars in thousands)            1996          1995  
                                                --------      --------
     U.S. Government:
         Amounts billed and billable            $  1,485      $  2,722
         Retainage                                   357           396
                                                --------      --------
                                                   1,842         3,118
                                                --------      --------
     Commercial Customers:
         Amounts billed and billable                 294           207   
         Retainage                                   269           223
                                                --------      --------
                                                     563           430
                                                --------      --------
                                                 $ 2,405       $ 3,548
                                                ========      ========

The balances billed but not paid by customers pursuant to retainage 
provisions in contracts are due upon completion of the contracts and 
acceptance  by the customer.  Based on the Company's  experience, most 
retainage amounts are expected to be collected within the ensuing 
year.

In addition, the Company periodically incurs costs in excess of funded 
contract limits. Such costs are incurred in the expectation of future 
authorization by the contract sponsor. Management believes these 
costs, classified as inventory, will become billable and collectible.

(3) Inventories
    -----------
    Inventories consist of the following:

                (Dollars in thousands)            1996          1995   
                                                --------      --------
        Finished goods                          $    153      $    249
        Work in process                            1,727         1,119
        Raw materials, components
         and assemblies                            2,231         2,116
                                                --------      --------
                                                $  4,111      $  3,484
                                                ========      ========


                                      F-10

             MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



(4) Property, Plant and Equipment
    -----------------------------
    Property, plant and equipment consist of the following:

                (Dollars in thousands)            1996          1995 
                                                --------      --------
        Land and improvements                   $    125      $    125
        Buildings and improvements                 3,513         3,513
        Leasehold improvements                       752           694
        Machinery and equipment                   13,625        13,028
        Office furniture and fixtures              1,483         1,755
                                                --------      --------
                                                  19,498        19,115
        Less accumulated depreciation             16,880        16,317
                                                --------      --------
                                                $  2,618      $  2,798
                                                ========      ========

Depreciation expense was $640,000, $646,000 and $813,000 for 1996, 
1995 and 1994, respectively. Repairs and maintenance expense was 
$502,000, $362,000 and $417,000 for 1996, 1995 and 1994, respectively.


(5) Income Taxes
    ------------
Deferred tax assets and liabilities are determined based on the temporary 
differences between the financial statement and tax bases of assets and 
liabilities as measured by the enacted tax rates.  

Income tax expense (benefit) consists of the following:

                (Dollars in thousands)         1996      1995      1994  
                                              ------    ------    ------
Continuing operations
        Federal                               $   36    $   -     $  747
        State                                     28        86       408 
        Deferred                                  -         -       (578)
                                              ------    ------    ------
                                                  64        86       577
                                              ------    ------    ------
Discontinued operations
        Federal                                   -         -     (1,224) 
        State                                     -         -         28
        Deferred                                  -         -        843 
                                              ------    ------    ------
                                                  -         -       (353)
                                              ------    ------    ------
                                              $   64    $   86    $  224
                                              ======    ======    ======
                                      F-11

               MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(5) Income Taxes (continued)
    ------------
The significant components of deferred income tax expense (benefit) for 
the years ended September 30, 1996, 1995 and 1994 are as follows:


                (Dollars in thousands)         1996      1995      1994  
                                              ------    ------    ------
Continuing operations				   
        Deferred tax (benefit) expense       $  (259)  $ 1,586   $  (578)
        Net operating loss carryforward          573        -         - 
        Valuation allowance                     (314)   (1,586)       -   
                                              ------    ------    ------
                                                  -         -       (578)
                                              ------    ------    ------
Discontinued operations				   
        Deferred tax (benefit) expense          (103)    2,831    (3,851) 
        Net operating loss carryforward        1,090    (4,154)   (1,134)
        Valuation allowance                     (987)    1,323     5,828 
                                              ------    ------    ------
                                                  -         -        843
                                              ------    ------    ------
                                             $    -    $    -    $   265
                                              ======    ======    ======

The Company's effective income tax rate from continuing operations 
differed from the Federal statutory rate as follows:

                                               1996      1995      1994  
                                              ------    ------    ------
Federal statutory tax rate                       34%       34%       34%
State taxes, net of
  federal tax effect                              3%        2%       38%
Amortization of goodwill                          -         1%        1%
Meals and entertainment                           5%        -         -
Impairment loss on long-lived
  assets                                          -        18%        -
Additional tax gain on sale of
  subsidiary                                     13%        -         -
Change in valuation allowances                  (55%)     (53%)       -
Alternative minimum tax                           6%        -         -
Other, net                                        5%        1%        7% 
                                              ------    ------    ------
                                                 11%        3%       80%
                                              ======    ======    ======




                                      F-12

            MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(5) Income Taxes (continued)
    ------------
The deferred tax assets and liabilities as of September 30, 1996 and 1995 
consist of the following tax effects relating to temporary differences 
and carryforwards:

                (Dollars in thousands)            1996          1995  
                                                --------      --------
  Current deferred tax assets (liabilities):
  	Net deferral of income from
           discontinued operations              $     -       $   (295) 
        Bad debt reserve                              31            41
        Inventory valuation                          230           261
        Inventory capitalization                     161            70      
        Vacation pay                                 111           180
        Warranty and other sale obligations           64            50
        Other                                         37           178  
                                                --------      --------
                                                     634           485
        Valuation allowance                         (634)         (485)
                                                --------      --------
          Net current deferred tax assets       $     -       $     -
                                                ========      ========
  Noncurrent deferred tax assets
	(liabilities): 
        Net operating loss                      $  3,625      $  5,288
        Property, plant and equipment               (324)         (408)
        Other                                        329           200  
                                                --------      --------
                                                   3,630         5,080
        Valuation allowance                       (3,630)       (5,080) 
        Other credits                               (764)         (779)
                                                --------      --------
  Noncurrent net deferred tax asset
        (liabilities) and other credits         $   (764)     $   (779) 
                                                ========      ========

The valuation allowance at year ended September 30, 1996 is $4,264,000, 
and at September 30, 1995 was $5,565,000. During the year ended September 
30, 1996, the valuation allowance decreased by $1,301,000.

At September 30, 1996, the company has unused Federal net operating loss 
carryforwards of approximately $10,660,000. The Federal net operating 
loss carryforwards if unused will begin to expire during the year ended 
September 30, 2009. The use of these carryforwards may be limited on an 
annual basis, pursuant to the Internal Revenue Code, due to certain 
changes in ownership and equity transactions. For the year ended 
September 30, 1996, the Company has available alternative minimum tax 
credit carryforward of approximately $36,000.

During 1996, the Company made cash payments, net of cash refunds, for 
income taxes of $61,000, for 1995 received net cash refunds for income 
taxes of $266,000, and for 1994 made cash payments for income taxes of 
$365,000. 
                                      F-13

             MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(6) Accrued Liabilities
    -------------------
Accrued liabilities consist of the following:
                (Dollars in thousands)            1996          1995  
                                                --------      --------
  Salaries, wages and related expenses          $  1,230      $    666  
  Deferred income - ProQuip sale                      -            750
  Customer advances against contracts                696            - 
  Warranty and other sale obligations                460           223
  Acquisition costs                                  371           373
  Contingent liabilities                             367           185 
  Commissions                                        331           269
  Legal and professional fees                        197            89
  Interest expense                                    96           100
  Other                                              273           293
                                                --------      --------
                                                $  4,021      $  2,948
                                                ========      ========
(7) Indebtedness

Indebtedness consists of the following:
                (Dollars in thousands)            1996          1995  
                                                --------      --------
  Line-of Credit                                $    100      $  3,408
  Note Payable                                     3,000         3,000
  Term Loan                                        1,310         1,998
                                                --------      --------
                                                   4,410         8,406
  Less current portion                               604         2,184
                                                --------      --------
                                                $  3,806      $  6,222
                                                ========      ========

The loan agreement covering the Term Loan was amended in November 1995
and now provides for principal payments as follows: $604,000, fiscal year 
1997; $654,000, fiscal year 1998; and the balance of $52,000 is payable 
on October 31, 1998. The Term Loan is collateralized by accounts receiv-
able, inventories, real estate, machinery and equipment.  The interest on 
the debt is payable monthly at the rate of prime plus 1-1/2% (9.75% at 
September 30, 1996).

The Company borrowed $3,000,000 from a finance company in December 1993 
and the Note Payable agreement for this loan was modified in December 
1994. On December 27, 1995, the lender agreed to extend the due date to 
December 31, 1996. Interest is presently accruing at the rate of $1,250 
per day (15.2% per annum). Since the modification in December 1994, one-
third of the interest accrued was paid through August 1996, and as of 
September 30, 1996 and 1995 accrued but unpaid interest was $1,098,000 
and $781,000, respectively.(See Notes 12 and 17)


                                      F-14

            MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(7) Indebtedness (continued)
    ------------
The Company's Term Loan and Line of Credit agreements with its other 
lenders prohibit the Company from paying the principal balance of the 
Note Payable so long as the Company's indebtedness to its other lenders 
remains outstanding.

The Company has a Line of Credit available in the amount of $4,000,000 
with interest payable monthly at a rate of prime plus .625% (8.875% at 
September 30, 1996).  As of September 30, 1996, the Company had standby 
letters of credit outstanding of $73,500 against the Line of Credit. In 
October 1995 the maturity date of the Line of Credit was extended and it 
expires on October 31, 1998. The Line of Credit is collateralized by a 
guarantee from a former shareholder.   

The weighted average interest rate for the Note Payable and Line of 
Credit was 13.2%, 13.2%, and 12.9% during 1996, 1995, and 1994, 
respectively.

Cash payments for interest were $477,000, $695,000 and $1,109,000 for 
1996, 1995 and 1994, respectively.

(8) Shareholders' Equity
    --------------------
The Company had a Restricted Stock Incentive Plan, which awarded 
restricted Common Stock of the Company to officers and other key 
employees. The Plan expired on December 31, 1994 and no further awards 
may be granted. In fiscal year 1995, 32,500 shares were granted, 
amounting  to  $14,375 based on the market value of the stock at the date 
of grant. For accounting purposes, the value of the grants represents 
compensation, which has been deferred and is being amortized over the 5-
year and 10-year vesting periods.  The shares granted during 1995 are 
recorded as a component of Shareholders' Equity. The value of the grants, 
net of accumulated amortization and write-offs, was $24,000 at September 
30, 1996 and $29,000 at September 30, 1995. 

On October 17, 1996, the Board of Directors adopted a new stock incentive 
plan. The plan provides that the initial aggregate number of 500,000 
shares of Common Stock may be awarded or issued.  Under the plan, the 
Board of Directors is authorized to award stock options, stock 
appreciation rights, restricted stock, and other stock-based incentives 
to officers, employees and others. The plan was approved by shareholders 
on December 20, 1996; prior to shareholder approval, no awards had been 
made.

The Company's term loan obligations prohibit the payment of dividends.

                                      F-15

             MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(9) Earnings (Loss) Per Share
    -------------------------
Earnings (loss) per share is computed on the basis of the weighted 
average number of shares outstanding plus the common stock equivalents 
which would arise from the exercise of stock options, unless such common 
stock equivalents would be anti-dilutive. Weighted average outstanding 
shares are:  1996, 3,911,952; 1995, 3,559,789; and 1994, 3,529,881.

(10) Pension Plans
     -------------
The Company maintains a savings and retirement plan (Internal Revenue 
Code Section 401(k) Plan) covering substantially all employees. The 
Company plan allows eligible employees to contribute a percentage of 
their compensation; the Company makes additional contributions in amounts 
as determined by management and the Board of Directors.  The expense for 
the plan was $345,000, $346,000 and $420,000 for 1996, 1995 and 1994, 
respectively.	
		
(11) Commitments and Contingencies
     -----------------------------
During 1994, a legal action against the Company related to compensation 
matters was commenced by a former company officer/director. Management is 
vigorously defending the action and believes the likelihood of a loss in 
the action is not probable.  The final outcome of this action is not 
presently determinable and, therefore, no provision for any liability 
that may result has been recorded in the Company's financial statements.

In February 1995, Ling Electronics Inc. ("Ling"), a wholly owned 
subsidiary of the Company, made a voluntary disclosure to the United 
States Department of Commerce regarding unlicensed exports of certain 
products shipped in the first four months of fiscal 1995. Ling has fully 
cooperated with the Office of Export Enforcement, which has not taken any 
action to date. Possible administrative sanctions include: no action; a 
warning letter; denial of export privileges; and/or imposition of civil 
penalties. Foreign sales represent a significant portion of Ling's total 
revenue. The final outcome of this matter is not presently determinable 
and, therefore no provision for any liability that may result has been 
recorded in the Company's financial statements.

In May 1996, Lawrence Group, Inc. filed a legal action against the 
Company and  First Albany Companies, Inc. ("FAC") challenging certain 
actions taken by the Board of Directors in connection with its approval 
under Section 912 of the New York Business Corporation Law of the 
transfer of 909,091 shares of the Company's Common Stock to FAC.


                                      F-16

              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(11)  Commitments and Contingencies (continued)
      -----------------------------
Management is vigorously defending the action and believes the likelihood 
of a loss in the action is not probable.  The final outcome of this 
action is not presently determinable and, therefore, no provision has 
been recorded in the Company's financial statements for any expense or 
liability that may result(See Note 12).

Future minimum rental payments required under noncancelable operating 
leases are $517,000, 1997; $506,000, 1998; $486,000, 1999; $446,000, 
2000; and $ 462,000, 2001.  Rent expense under all leases was $542,000, 
$564,000 and $672,000 for 1996, 1995 and 1994, respectively.  

(12) Related Party Transactions 
     --------------------------
At September 30, 1996 FAC owned approximately 21.1% of the Company's 
Common Stock. (See Note 17) 

During fiscal 1996, First Albany Corporation, a wholly-owned subsidiary 
of FAC, acted as placement agent in connection with a private placement 
of 1.3 million shares of the Company's Common Stock, pursuant to which 
the Company raised approximately $1.9 million of additional capital (net 
of expenses), for which First Albany Corporation was paid a $40,000 fee. 
 
During 1996, 1995 and 1994, the Company made several rental payments for 
laboratory space to an officer/director of the Lawrence Insurance Group 
Inc. ("LIG") and purchased various insurance coverage from LIG or 
companies owned directly or indirectly by LIG totaling $453,000, 
$493,000, and $444,000, respectively. Several subsidiaries of LIG 
collectively own approximately 16.8% of the Company's Common Stock. 

(13) Discontinued Operations
     -----------------------
The Company's United Telecontrol Electronics, Inc. ("UTE") subsidiary, 
the sole component of the Defense/Aerospace segment, filed for voluntary 
bankruptcy under Chapter 11 of the Federal Bankruptcy Code in April 1994. 
During October 1994, UTE commenced an orderly liquidation and final court 
approval occurred during the third quarter of fiscal 1996. Accordingly, 
the Company no longer includes Defense/Aerospace amongst its reportable 
business segments, and since 1994 UTE has been reported as a discontinued 
operation, and accordingly the consolidated financial statements have 
been reclassified to report separately the net liabilities and operating 
results of the business.

The Company recorded the effect of the final liquidation of UTE during 
fiscal year 1996. Final adjustments to the Company's financial statements

                                      F-17

              MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(13) Discontinued Operations (continued)
     -----------------------
as a result of the UTE bankruptcy are reflected in income from 
discontinued operations. 

Discontinued operations consist of the following:


(Dollars in thousands)                      1996        1995        1994   
                                          --------    --------    --------
Sales                                     $      0    $      0    $  2,299  
                                          ========    ========    ========
Income (loss) from discontinued
  operations before income tax            $  3,239    $      0    $(24,872) 

Income tax benefit                               0           0        (353)
                                          --------    --------    --------
Net income (loss) from discontinued
   operations                             $  3,239    $      0    $(24,519)
                                          ========    ========    ========

The assets and liabilities of the Company's discontinued operations at 
September 30, 1996 and 1995 are as follows:

(Dollars in thousands)                           1996            1995  
                                               --------        --------
Assets:
  Cash                                         $      0        $    162
  Assets held for sale                                0           1,658
                                               --------        --------
     Total Assets                              $      0        $  1,820
                                               --------        --------
Liabilities:
  Post-petition liabilities                    $      0        $    166
  Pre-petition liabilities                            0           4,410
                                               --------        --------
     Total Liabilities                         $      0        $  4,576
                                               --------        --------
  Net Liabilities                              $      0        $  2,756        
                                               ========        ========

(14) Sale of Subsidiary - ProQuip, Inc.
     ----------------------------------
On November 22, 1994, the Company sold all of the outstanding capital 
stock of its ProQuip Inc. subsidiary to Phase Metrics of San Diego, CA. 

                                      F-18

            MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(14) Sale of Subsidiary - ProQuip, Inc. (continued)
     ----------------------------------
The Company received $13,250,000 in cash from Phase Metrics and ProQuip 
forgave a $316,000 intercompany debt due from the Company.  The net 
proceeds from the sale were used to reduce term debt by $8,000,000 and to 
increase working capital by $3,776,000.

The sale resulted in a $6,779,000 gain, which was recorded during the 
first quarter of fiscal year 1995.  In addition, $750,000 of the net 
proceeds was escrowed to provide a fund for any indemnity payments that 
the Company may be obligated to pay Phase Metrics. As of February 22, 
1996 (the escrow expiration date), no claim had been filed, nor was the 
company aware of any circumstances which might give rise to future 
claims. Accordingly, the Company recognized the remaining $750 thousand 
gain from the sale during the second quarter of fiscal 1996. 

ProQuip, a component of the Test & Measurements segment, is included in 
the Company's financial statements through November 22, 1994, the date of 
its sale, as follows:

        (Dollars in thousands)                   1995            1994  
                                               --------        --------
Sales                                          $  2,584        $ 15,231
                                               ========        ========
Income from continuing operations
  before income tax                            $    730        $  4,019

Income tax expense                                  293           1,564
                                               --------        --------
Net Income                                     $    437        $  2,455
                                               ========        ========

The following unaudited condensed pro forma income statement from 
continuing operations for the year ended September 30, 1995 and 1994 
reflects the effects of the sale of ProQuip, assuming the sale had 
occurred October 1, 1994. The pro forma adjusted results include a 
reduction of interest on term debt, assuming a payment of $8,000,000 was 
made; a reduction of interest on the line of credit, assuming the excess 
net proceeds after the term  debt pay down are used to reduce or pay down 
any outstanding line of credit balance; and interest income earned on 
excess cash after the pay down of the term debt and line of credit. 





                                      F-19

            MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(14) Sale of Subsidiary - ProQuip, Inc. (continued)

(Dollars in thousands)                           1995            1994    
                                               Pro Forma       Pro Forma
                                               ---------       ---------
Sales                                          $  27,164       $  25,003  
                                               =========       =========
Operating loss                                 $  (3,194)      $  (3,801) 
                                               ---------       ---------
Interest expense                                     914             290
Other (expense) income, net                         (226)          1,670  
                                               ---------       ---------
Income (loss) from continuing
operations before income tax                      (4,334)         (2,421)
Income tax (benefit) expense                        (142)           (645) 
                                               ---------       ---------
Income (loss) from continuing
operations                                     $  (4,192)      $  (1,776)
                                               =========       =========

(15) Impairment Loss on Long-Lived Assets
     ------------------------------------
During 1995, the Company elected to adopt the provisions of Statement of 
Financial Accounting Standards No. 121 "Accounting for the Impairment of 
Long-Lived Assets to be Disposed Of". Accordingly, the realizability of 
goodwill associated with the Company's investment in Ling Electronics, 
Inc. (Ling), a wholly owned subsidiary, was analyzed for impairment due 
to its history of operating and cash flow losses. The Company determined 
that the goodwill would not likely be recoverable based on the estimated 
future cash flows at Ling. As a result, a $1,590,000 impairment loss was 
recognized to reduce the carrying value of the Company's investment in 
Ling.


(16) Information on Business Segments
     --------------------------------
The Company's operations comprise two business segments.

    Technology - provides contract research and development, design and 
    prototype manufacturing services in mechanical engineering, machinery 
    dynamics and diagnostics, tribology, electrical engineering, 
    measurement science, and energy technology.

    Test and Measurement - develops and manufactures high-accuracy 
    inspection systems, shock and vibration testing systems, and 
    electronic instruments using noncontact measurement techniques.
    The information below includes the results of ProQuip, Inc. which 
    was sold in November 1994 (See Note 14).

                                      F-20

             MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(16) Information on Business Segments (continued)
     --------------------------------
A summary of financial data for these business segments at September 30, 
1996, 1995, 1994, and for the fiscal years then ended follows:

                                        (Dollars in thousands)
                                                SALES              
                               ---------------------------------------
                                 1996           1995            1994
                               --------       --------        --------
Technology                     $  9,146       $ 11,608        $ 10,513
Test and Measurement             22,755         18,140          29,721
                               --------       --------        --------
                               $ 31,901       $ 29,748        $ 40,234
                               ========       ========        ========
                               
                                        OPERATING INCOME (LOSS)     
                               ---------------------------------------
                                 1996           1995            1994
                               --------       --------        --------
Technology                     $   (434)      $   (463)       $ (1,903)
Test and Measurement              1,390         (2,009)          2,171
                               --------       --------        --------
                               $    956       $ (2,472)       $    268
                               ========       ========        ========
                               
                                            DEPRECIATION           
                               ---------------------------------------
                                 1996           1995            1994
                               --------       --------        --------
Technology                     $    446       $    440        $    510 
Test and Measurement                190            203             298
Corporate                             4              3               5
                               --------       --------        --------
                               $    640       $    646        $    813
                               ========       ========        ========

                                            ASSETS EMPLOYED          
                               ---------------------------------------
                                 1996           1995            1994
                               --------       --------        --------
Technology                     $  4,527       $  5,753        $  6,120
Test and Measurement              9,577          7,492          18,167
Corporate                           348          1,238           1,030
                               --------       --------        --------
                               $ 14,452       $ 14,483        $ 25,317
                               ========       ========        ========
                               
                                          CAPITAL EXPENDITURES        
                               ---------------------------------------
                                 1996           1995            1994
                               --------       --------        --------
Technology                     $    285       $    227        $    219
Test and Measurement                258            437             426
Corporate                             6              3               0
                               --------       --------        --------
                               $    549       $    667        $    645
                               ========       ========        ========
                               

                                      F-21

            MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
               NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 


(16) Information on Business Segments (continued)
     --------------------------------
The U.S. Government is the largest customer of the Technology segment 
and accounted for 21%, 30% and 17% of consolidated revenues in 1996, 
1995 and 1994, respectively.  The largest single government agency 
customer of the Technology segment accounted for 14%, 23% and 12% of the 
Company's consolidated revenues in 1996, 1995 and 1994, respectively.  
The largest customer of the Test & Measurement segment accounted for 2%, 
7%, and 13% of consolidated revenues in 1996, 1995, and 1994, respec-
tively.

The Technology segment continues to be dependent on government-funded 
R&D contracts for the bulk of its business. However, fiscal constraints 
at all levels of government have reduced the level of funding available 
for these programs, and securing additional such contracts has become 
more difficult and competitive; no improvement in this situation is 
anticipated in the foreseeable future. For the second year in a row , 
the Technology segment has a historically low level of backlog, and any 
improvement in the segment's results in fiscal 1997 will depend on 
success in procuring and fulfilling orders within the fiscal year. The 
future growth and profitability of the segment will depend on its 
success in identifying and exploiting new markets for its products and 
services.

(17) Subsequent Event
     ----------------
During fiscal 1996, First Albany Companies, Inc. ("FAC") purchased 
909,091 shares of the Company's Common Stock from the New York State 
Superintendent of Insurance as the court-ordered liquidator of United 
Community Insurance Company ("UCIC"). In connection with this purchase, 
FAC also acquired certain rights to an obligation ("Term Loan") due from 
the same finance company ("FCCC") to whom the Company is obligated under 
the Note Payable, due December 31, 1996 (See Notes 7 and 12). 

FCCC is in default of its Term Loan to UCIC. FAC, as the owner of the 
rights to the Term Loan, filed suit seeking payment. Collateral for the 
FCCC Term Loan includes the Company's Note Payable to FCCC. FAC has 
exercised its rights to the collateral securing the Term Loan, including 
the right to obtain payment on the Note Payable directly from the 
Company. The Company and FAC have entered into an agreement dated as of 
December 27, 1996 under which the Company will issue to FAC 1.0 million 
shares  of  Common  Stock  in  full  satisfaction  of  the Note Payable. 




                                      F-22

             MECHANICAL TECHNOLOGY INCORPORATED AND SUBSIDIARIES
                NOTES TO CONSOLIDATED FINANCIAL STATEMENTS 


(17) Subsequent Event (continued)
     ----------------
Accordingly, the Note payable of $3.0 million and accrued interest of 
$1.1 million have been reclassified as long term in the accompanying 
balance sheet. If the transaction described herein had been consummated 
on September 30, 1996, Shareholders' Equity would be as follows:
	

                                                  September 30, 1996
                                                  ------------------
                                               As Reported     Pro Forma
                                               -----------    -----------
                                                (Dollars in thousands)

SHAREHOLDERS' EQUITY 

  Common stock, par value $1 per share,
   authorized 15,000,000; issued 4,902,201
   (Actual) and 5,902,201 (Pro Forma)          $     4,902    $     5,902
  Paid-in capital                                   13,423         16,421 
  Deficit                                          (16,089)       (16,089)
                                               -----------    -----------
                                                     2,236          6,234

  Foreign currency translation adjustment              (19)           (19)
  Common stock in treasury, at cost,
    3,000 shares                                       (29)           (29)
  Restricted stock grants                              (24)           (24)
                                               -----------    -----------
      Total Shareholders' Equity               $     2,164    $     6,162
                                               ===========    ===========

If FCCC were to seek collection of the Note Payable plus accrued 
interest from the Company, the Company, based on the opinion of counsel, 
believes that the outcome of any such action pursued by FCCC against the 
Company would not have a material adverse impact on the Company's 
financial position or results of operation.










                                      F-23