FORM 10-Q
                SECURITIES AND EXCHANGE COMMISSION
                      Washington, D.C.  20549

(Mark one)
[X]  QUARTERLY  REPORT  PURSUANT TO SECTION 13 OR  15  (d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934.

For Quarterly Period Ended December 31, 2000
                                OR
[ ]  TRANSITION  REPORT PURSUANT TO SECTION 13 OR  15  (d)  OF  THE
     SECURITIES EXCHANGE ACT OF 1934.

For the transition period from ____________ to ____________

Commission File Number 1-8462

GRAHAM CORPORATION
(Exact name of registrant as specified in its charter)

DELAWARE                                                16-1194720
(State or other jurisdiction of                   (I.R.S. Employer
incorporation or organization)                 Identification No.)

20 FLORENCE AVENUE, BATAVIA, NEW YORK                        14020
(Address of Principal Executive Offices)                (Zip Code)

Registrant's telephone number, including Area Code -  716-343-2216

(Former  name,  former address and former fiscal year,  if  changed
since last report.)

   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 _____
   As  of February 12, 2001, there were outstanding 1,629,322 shares
of common stock, $.10 per share.



















2
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                         DECEMBER 31, 2000

                  PART I - FINANCIAL INFORMATION


































   Unaudited   consolidated   financial   statements   of    Graham
Corporation  (the Company) and its subsidiaries as of December  31,
2000 and for the three month and nine month periods then ended  are
presented  on  the following pages.  The financial statements  have
been  prepared  in  accordance with the Company's usual  accounting
policies,  are  based  in part on approximations  and  reflect  all
normal  and  recurring adjustments which are,  in  the  opinion  of
management, necessary to a fair presentation of the results of  the
interim periods.

   This part also includes management's discussion and analysis  of
the  Company's financial condition as of December 31, 2000 and  its
results  of  operations for the three and nine month  periods  then
ended.




3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS


                                              December 31,    March 31,
                                                  2000           2000
                                                  ----           ----
                                                       
Assets
Current Assets:
 Cash and equivalents                         $    92,000    $ 1,110,000
 Investments                                    4,905,000      4,905,000
 Trade accounts receivable                      7,528,000      7,593,000
 Inventories                                    6,492,000      6,640,000
 Domestic and foreign income taxes
  receivable                                      179,000        300,000
 Deferred income tax asset                      1,496,000      1,644,000
 Prepaid expenses and other current assets        575,000        400,000
                                              -----------    -----------
                                               21,267,000     22,592,000
Property, plant and equipment, net             10,026,000     10,105,000
Deferred income tax asset                       1,956,000      1,862,000
Other assets                                       21,000         37,000
                                              -----------    -----------
                                              $33,270,000    $34,596,000
                                              ===========    ===========

































4
                GRAHAM CORPORATION AND SUBSIDIARIES
              CONSOLIDATED BALANCE SHEETS (concluded)


                                              December 31,    March 31,
                                                  2000           2000
                                                  ----           ----
                                                       

Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                              $ 3,586,000    $ 2,000,000
 Current portion of long-term debt                183,000        286,000
 Accounts payable                               3,242,000      2,672,000
 Accrued compensation                           2,296,000      3,228,000
 Accrued expenses and other liabilities           776,000        865,000
 Customer deposits                                710,000        444,000
 Contingent liability                                            700,000
                                              -----------    -----------
                                               10,793,000     10,195,000

Long-term debt                                    226,000      1,948,000
Accrued compensation                              788,000        766,000
Deferred income tax liability                      31,000         33,000
Other long-term liabilities                        12,000         13,000
Accrued pension liability                       1,493,000      1,339,000
Accrued postretirement benefits                 3,272,000      3,210,000
                                              -----------    -----------
 Total liabilities                             16,615,000     17,504,000
                                              -----------    -----------
Shareholders' equity:
 Preferred Stock, $1 par value -
  Authorized, 500,000 shares
 Common stock, $.10 par value -
  Authorized, 6,000,000 shares
  Issued 1,697,645 shares on December 31,
   2000 and 1,690,595 on March 31, 2000           170,000        169,000
 Capital in excess of par value                 4,567,000      4,521,000
 Retained earnings                             15,998,000     16,898,000
 Accumulated other comprehensive loss          (2,077,000)    (1,964,000)
                                              -----------    -----------
                                               18,658,000     19,624,000
Less:
 Treasury Stock                                (1,161,000)    (2,532,000)
 Notes receivable from officers and
  directors                                      (842,000)
                                              -----------    -----------
Total shareholders' equity                     16,655,000     17,092,000
                                              -----------    -----------
                                              $33,270,000    $34,596,000
                                              ===========    ===========








5

                GRAHAM CORPORATION AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS


                                 Three Months              Nine Months
                              ended December 31,        ended December 31,
                              2000         1999          2000        1999
                              ----         ----          ----        ----
                                                      
Net Sales                 $10,558,000  $ 8,288,000   $30,568,000  $29,000,000
                          -----------  -----------   -----------  -----------
Cost and expenses:
 Cost of products sold      8,511,000    6,485,000    23,748,000   21,266,000
 Selling, general and
  administrative            2,464,000    2,357,000     7,215,000    7,079,000
 Interest expense              89,000       58,000       229,000      168,000
 Curtailment loss                        1,993,000                  1,993,000
                          -----------  -----------   -----------  -----------
                           11,064,000   10,893,000    31,192,000   30,506,000
                          -----------  -----------   -----------  -----------
Loss before income
 taxes                       (506,000)  (2,605,000)     (624,000)  (1,506,000)
Provision (Benefit) for
 income taxes                (203,000)    (217,000)     (234,000)     192,000
                          -----------  -----------   -----------  -----------
Net loss                     (303,000)  (2,388,000)     (390,000)  (1,698,000)

Retained earnings at
 beginning of period       16,301,000   18,421,000    16,898,000   17,731,000
Loss on issuance of
 treasury stock                                         (510,000)
                          -----------  -----------   -----------  -----------
Retained earnings at
 end of period            $15,998,000  $16,033,000   $15,998,000  $16,033,000
                          ===========  ===========   ===========  ===========
Per Share Data:
 Basic:
  Net loss                      $(.18)      $(1.57)        $(.25)      $(1.11)
                                =====       ======         =====       ======
 Diluted:
  Net loss                      $(.18)      $(1.57)        $(.25)      $(1.11)
                                =====       ======         =====       ======
 














 6
                GRAHAM CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                    Nine Months Ended
                                                       December 31,
                                                    2000         1999
                                                    ----         ----
                                                       
Operating activities:
 Net loss                                      $  (390,000)   $(1,698,000)
                                               -----------    -----------
Adjustments to reconcile net loss to net
 cash used by operating activities:
 Depreciation and amortization                     718,000        756,000
 (Gain) Loss on sale of property, plant and
  equipment                                        (54,000)        20,000
 (Increase) Decrease in operating assets:
  Accounts receivable                                9,000      1,366,000
  Inventory, net of customer deposits              405,000        (96,000)
  Prepaid expenses and other current and
   non-current assets                             (182,000)      (202,000)
 Increase (Decrease) in operating
  liabilities:
  Accounts payable, accrued compensation,
   accrued expenses and other liabilities       (1,086,000)    (2,520,000)
  Deferred compensation, deferred pension
   liability, and accrued postemployment
   benefits                                        237,000        224,000
  Domestic and foreign income taxes                120,000        (89,000)
  Other long-term liabilities                                      (5,000)
  Deferred income taxes                              9,000
                                               -----------    -----------
   Total adjustments                               176,000       (546,000)
                                               -----------    -----------
  Net cash used by operating activities           (214,000)    (2,244,000)
                                               -----------    -----------






















7
                GRAHAM CORPORATION AND SUBSIDIARIES
         CONSOLIDATED STATEMENTS OF CASH FLOWS (concluded)


                                                    Nine Months Ended
                                                       December 31,
                                                    2000         1999
                                                    ----         ----
                                                       
Investing activities:
 Purchase of property, plant and equipment        (921,000)      (494,000)
 Proceeds from sale of property, plant and
  equipment                                        293,000          7,000
 Purchase of investments                                         (904,000)
 Proceeds from maturity of investments                            906,000
                                               -----------    -----------
 Net cash used by investing activities            (628,000)      (485,000)
                                               -----------    -----------
Financing activities:
 Increase (Decrease) in short-term debt          1,589,000      3,007,000
 Proceeds from issuance of long-term debt       11,434,000
 Principal repayments on long-term debt        (13,258,000)      (255,000)
 Issuance of common stock                           54,000
 Sale of treasury stock                             12,000
 Purchase of treasury stock                                      (125,000)
                                               -----------    -----------
 Net cash (used) provided by financing
  activities                                      (169,000)     2,627,000
                                               -----------    -----------
 Effect of exchange rate on cash                    (7,000)        (2,000)
                                               -----------    -----------
 Net decrease in cash and equivalents           (1,018,000)      (104,000)

 Cash and equivalents at beginning of
  period                                         1,110,000        120,000
                                               -----------    -----------
Cash and equivalents at end of period          $    92,000    $    16,000
                                               ===========    ===========





















8

                GRAHAM CORPORATION AND SUBSIDIARIES
                  NOTES TO FINANCIAL INFORMATION
                         DECEMBER 31, 2000
- ------------------------------------------------------------------------
NOTE 1 - INVENTORIES
- ------------------------------------------------------------------------
   Major classifications of inventories are as follows:


                                           12/31/00      3/31/00
                                           --------      -------
                                                   
Raw materials and supplies               $1,502,000   $1,627,000
Work in process                           6,167,000    6,045,000
Finished products                         1,586,000    1,304,000
                                         ----------   ----------
                                          9,255,000    8,976,000
Less - progress payments                  2,763,000    2,336,000
                                         ----------   ----------
                                         $6,492,000   $6,640,000
                                         ==========   ==========


- -------------------------------------------------------------------------
NOTE 2 - EARNINGS PER SHARE:
- -------------------------------------------------------------------------
   Basic  earnings per share is computed by dividing net income  by
the  weighted average number of common shares outstanding  for  the
period.   Diluted earnings per share is calculated by dividing  net
income  by  the  weighted  average  number  of  common  and,   when
applicable, potential common shares outstanding during the  period.
A  reconciliation of the numerators and denominators of  basic  and
diluted earnings per share is presented below:


                                  Three months               Nine months
                               ended December 31,         ended December 31,
                                2000        1999           2000        1999
                                ----        ----           ----        ----
                                                        
Basic loss per share

Numerator:
 Net loss                  $ (303,000)  $(2,388,000)   $ (390,000)  $(1,698,000)
                           ----------   -----------    ----------   -----------
Denominator:
 Weighted common shares
  outstanding               1,629,000     1,510,000     1,575,000     1,517,000
 Share equivalent units
  (SEU) outstanding            11,000        11,000        11,000         9,000
                           ----------   -----------    ----------   -----------
 Weighted average shares
  and SEU's outstanding     1,640,000     1,521,000     1,586,000     1,526,000
                           ----------   -----------    ----------   -----------
Basic loss per share            $(.18)       $(1.57)        $(.25)       $(1.11)
                                =====        ======         =====        ======


9
- -------------------------------------------------------------------------
NOTE 2 - EARNINGS PER SHARE (concluded):
- -------------------------------------------------------------------------


                                  Three months               Nine months
                               ended December 31,         ended December 31,
                                2000        1999           2000        1999
                                ----        ----           ----        ----
                                                       
Diluted loss per share

 Numerator:
  Net loss                 $ (303,000)  $(2,388,000)   $ (390,000)  $(1,698,000)
                           ----------   -----------    ----------   -----------
 Denominator:
  Weighted average common
   and potential common
   shares outstanding       1,640,000     1,521,000     1,586,000     1,526,000
                           ----------   -----------    ----------   -----------
Diluted loss per share          $(.18)       $(1.57)        $(.25)       $(1.11)
                                =====        ======         =====        ======


   All  options  to  purchase  shares of common  stock  at  various
exercise prices  were excluded from the computation of diluted loss
per  share as the effect would be antidilutive due to the quarterly
and year-to-date net loss.

- -------------------------------------------------------------------------
NOTE 3 - CASH FLOW STATEMENT
- -------------------------------------------------------------------------
   Actual  interest  paid was $227,000 and $166,000  for  the  nine
months  ended  December  31,  2000  and  1999,  respectively.    In
addition, actual income taxes refunded were $364,000 for  the  nine
months  ended December 31, 2000 and actual income taxes  paid  were
$398,000 for the nine months ended December 31, 1999.

   Non-cash  activities during the nine months ended  December  31,
2000  included  capital expenditures totaling  $23,000  which  were
financed  through  the  issuance of capital leases.   In  addition,
certain  officers and directors purchased treasury stock  from  the
Company  in which the individuals paid cash equal to the par  value
of the shares and a note receivable was recorded by the Company for
the  remaining  balance due on the purchase of the shares.   During
the  nine  months  ended  December 31,  1999,  non-cash  activities
included  the  reversal of a minimum pension liability  adjustment,
net  of a $510,000 tax benefit, totaling $1,191,000 which had  been
recognized in the previous year.

- ------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME
- ------------------------------------------------------------------------
   Total  comprehensive loss was $207,000 and  $2,462,000  for  the
three months ended December 31, 2000 and 1999, respectively.  Other
comprehensive income (loss) for the three months ended December 31,
2000 and 1999 included foreign currency translation adjustments  of
$96,000 and $(74,000), respectively.

10
- ------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME (concluded)
- ------------------------------------------------------------------------
   Total comprehensive loss for the nine months ended December  31,
2000  and  1999  was  $503,000 and $523,000,  respectively.   Other
comprehensive loss for the nine months ended December 31, 2000  and
1999  included foreign currency translation adjustments of $113,000
and  $16,000, respectively.  In addition, other comprehensive  loss
for  the nine months ended December 31, 1999 included income for  a
minimum pension liability adjustment of $1,191,000.

- -------------------------------------------------------------------------
NOTE 5 - SEGMENT INFORMATION
- -------------------------------------------------------------------------
   The  Company's business consists of two operating segments based
upon  geographic  area.   The  United States  segment  designs  and
manufactures  heat transfer and vacuum equipment and the  operating
segment   located   in  the  United  Kingdom  manufactures   vacuum
equipment.  Operating segment information is presented below:


                           Three Months Ended         Nine Months Ended
                              December 31,               December 31,
                           2000         1999          2000         1999
                           ----         ----          ----         ----
                                                     
Sales from external
 customers
 U.S.                  $ 9,629,000   $ 7,227,000   $28,113,000   $25,941,000
 U.K.                      929,000     1,061,000     2,455,000     3,059,000
                       -----------   -----------   -----------   -----------
 Total                 $10,558,000   $ 8,288,000   $30,568,000   $29,000,000
                       ===========   ===========   ===========   ===========
Intersegment sales
 U.S.                                $     1,000   $    18,000   $   161,000
 U.K.                  $   571,000       235,000     1,340,000       780,000
                       -----------   -----------   -----------   -----------
 Total                 $   571,000   $   236,000   $ 1,358,000   $   941,000
                       ===========   ===========   ===========   ===========
Segment net income
 (loss)
 U.S.                  $  (305,000)  $  (452,000)  $  (438,000)  $   350,000
 U.K.                       56,000    (1,908,000)       22,000    (2,132,000)
                       -----------   -----------   -----------   -----------
 Total segment net
  income                  (249,000)   (2,360,000)     (416,000)   (1,782,000)
 Elimination of
  intercompany profit
  in inventory             (54,000)      (28,000)       26,000        84,000
                       -----------   -----------   -----------   -----------
Net income (loss)      $  (303,000)  $(2,388,000)  $  (390,000)  $(1,698,000)
                       ===========   ===========   ===========   ===========







11

- -------------------------------------------------------------------------
NOTE 6 - CURTAILMENT LOSS
- --------------------------------------------------------------------------

   In  October 1999, management commenced the process to  terminate
the  defined  benefit  pension plan  in  the  United  Kingdom.   At
December  31,  1999, the curtailment loss resulting from  the  plan
termination was estimated at $1,993,000.  This charge was presented
separately   in  the  Consolidated  Statement  of  Operations.    A
valuation allowance was established for the full amount of the  tax
benefit  associated  with the loss.  Final  actuarial  calculations
relating to the plan termination were completed at March 31, 2000.














































12

                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                         December 31, 2000

Results of Operations
- ---------------------
   Sales  increased  27% in the third quarter of fiscal  year  2001
compared  to the same period in the previous year.  Sales  for  the
third  quarter increased 33% in the United States and  16%  in  the
United  Kingdom compared to fiscal year 2000.  Sales for  the  nine
months ended December 31, 2000 were greater than sales for the same
period  last  year by 5%.  Sales in the United States increased  8%
while sales in the United Kingdom decreased 1% from the same period
last year.  The increase in sales is due to the comparison to sales
levels  in  the  prior  year  periods  which  were  unusually  low.
Management anticipates sales growth to continue through the  fourth
quarter.

   Cost  of  sales as a percent of sales for the third quarter  was
81%  compared  to 78% a year ago.  Cost of sales as  a  percent  of
sales  for  the  three month period was 83% in  the  United  States
compared to 81% last year and in the United Kingdom it remained the
same  at  66%.  For the nine months, cost of sales as a percent  of
sales  increased  from  73% a year ago to 78%  currently.   In  the
United States, the cost of sales percentage was 80% compared to 75%
last year and in the United Kingdom it declined to 69% from 74% for
the  same  period  last year.  The unfavorable percentages  in  the
United States are due to product mix as rectangular condensers  are
a  material  intensive product line.  In addition, the Company  has
faced  fierce  price  competition  in  the  last  year  which   has
negatively impacted profit margins.  The improvement in the  United
Kingdom is due to lower manufacturing overhead costs as a result of
a reduction in the workforce.

   Selling,  general and administrative expenses were 5% higher  in
the  third quarter compared to the same period in fiscal year 2000,
and  represented 23% of sales compared to 28% last year.   For  the
nine  month  period,  selling, general and administrative  expenses
increased 2% as compared to fiscal year 2000 and remained stable at
24%  of  sales.   The  higher selling, general  and  administrative
expenses  are  attributable to costs incurred for marketing  in  an
effort  to  increase  sales  levels.   However,  since  sales  have
increased,  selling,  general  and  administrative  expenses  as  a
percent of sales have declined.

   Interest  expense for the third quarter of fiscal year 2001  was
53%  higher  than interest expense for the comparable  three  month
period  of  2000.   For  the  nine month period,  interest  expense
increased 36% as compared to 2000.  These significant increases are
due  to  higher  interest rates, as well as,  increased  short-term
borrowings required for working capital needs and capital equipment
purchases.





13

Results of Operations (concluded
- --------------------------------
   The  third  quarter  results of fiscal  year  2000  reflect  the
recognition  of a curtailment loss of $1,993,000 which  represented
the  Company's  estimate of the expense to  terminate  the  defined
pension  plan in the United Kingdom.  The termination of  the  plan
was completed at March 31, 2000.

   The  effective income tax rates for the third quarter  and  nine
month  period  of fiscal year 2001 were 40% and 38%,  respectively.
The  effective tax rates for the three months and nine months ended
December  31,  1999 were 8% and (13%), respectively.   The  unusual
effective tax rates for the prior year periods are attributable  to
the  recognition  of  a 100% valuation allowance  against  the  tax
benefit associated with the curtailment loss mentioned above.

Financial Condition
- -------------------
   Working capital of $10,474,000 at December 31, 2000 compares  to
$12,397,000  at  the  end of March.  This working  capital  decline
reflects  a  decrease in current assets and an increase in  current
liabilities of $1,325,000 and $598,000, respectively.  The decrease
in  current assets related primarily to a decrease in cash and  the
increase in current liabilities is due to an increase in short-term
borrowings offset by a decline in accrued compensation.  The use of
cash  and  short-term borrowings was due to paydowns  on  long-term
debt, capital purchases and cash used to fund the net loss incurred
to-date.   The  decrease  in accrued compensation  is  due  to  the
Company's  contribution  to  the United  States  pension  plan  and
payments  of deferred compensation.  The current ratio at  December
31, 2000 is 1.97 compared to 2.22 at March 31, 2000.

   Capital  expenditures  for the nine months  ended  December  31,
2000  were  $921,000 compared to $494,000 for the same period  last
year.  There were no major commitments for capital expenditures  as
of December 31, 2000.

   Management expects that the cash flow from operations and  lines
of credit will provide sufficient resources to fund the fiscal year
2001 cash requirements.

   Total long-term debt decreased $1,825,000 due to refinancing  of
long-term  bank  debt with short-term borrowings  and  paydowns  on
capital leases.  Debt ratios have improved with the long-term  debt
to  equity ratio at 2% compared to 13% at March 31, 2000 due to the
refinancing.   The total liabilities to assets ratio  is  currently
50% compared to 51% at March 31, 2000.

   Shareholders'  Equity decreased $437,000 from  March  31,  2000.
This  decrease is attributable to a net loss of $390,000 and  other
comprehensive loss of $113,000, offset by a $47,000 increase due to
the  exercise  of stock options.  In addition, treasury  stock  was
sold  which  reduced  treasury  stock  and  retained  earnings   by
$1,371,000   and  $510,000,  respectively.   This  treasury   stock
transaction also resulted in the recording of a note receivable  of
$842,000  which  is  classified  as a  reduction  of  shareholders'
equity.

14
New Orders and Backlog
- ----------------------
   New  orders  for the third quarter were $8,605,000  compared  to
$12,061,000  for the same period last year.  Prior to  intercompany
eliminations,  new  orders  in the United  States  were  $7,644,000
compared  to $10,992,000 for the same period in fiscal  year  2000.
New  orders  in  the  United Kingdom were  $1,125,000  compared  to
$1,307,000 for the same quarter last year.

   For  the nine month period, new orders were $32,554,000 compared
to  $29,563,000 for the comparable nine month period of  the  prior
year.  Prior to eliminations, new orders in the United States  were
$29,672,000 compared to $26,864,000 for the same period  last  year
and  new  orders in the United Kingdom were $3,810,000 compared  to
$3,560,000  in 2000.  New orders were low during the third  quarter
due to the slowdown of the economy, however, year-to-date there has
been  an  improvement in new order levels as compared to the  prior
year.   Management is cautiously optimistic that new  order  levels
will begin to improve over the next twelve months.

   Backlog  of  unfilled orders at December 31, 2000 is $26,242,000
compared to $15,992,000 at this time a year ago and $24,302,000  at
March  31,  2000.   Prior  to  intercompany  eliminations,  current
backlog in the United States of $25,226,000 compares to $23,689,000
at  March  31, 2000 and $15,383,000 at December 31, 1999.   Current
backlog  in the United Kingdom of $1,137,000 compares to $1,198,000
at  March 31, 2000 and $842,000 at December 31, 1999.  The  current
backlog,  with  the  exception  of  approximately  $6,000,000,   is
scheduled  to  be  shipped  during  the  next  twelve  months   and
represents  orders  from  traditional  markets  in  the   Company's
established product lines.

Quantitative and Qualitative Disclosures about Market Risk
- ----------------------------------------------------------
   The  Company  is  exposed to changes in interest rates,  foreign
currency  exchange  rates  and equity prices  which  may  adversely
impact  its  results  of  operations and financial  position.   The
Company  is  exposed  to interest rate risk primarily  through  its
borrowing   activities.   Risk  associated   with   interest   rate
fluctuations on debt is managed by holding interest bearing debt to
the  absolute  minimum  and assessing the risks  and  benefits  for
incurring long-term debt. Based upon variable rate debt outstanding
at  December  31, 2000, a 1% change in interest rates would  impact
annual interest expense by $37,000.

   Over  the  past three years, Graham's international consolidated
sales   exposure  approximates  fifty  percent  of  annual   sales.
Operating  in  world  markets involves  exposure  to  movements  in
currency  exchange rates.  Currency movements can affect  sales  in
several  ways.  Foremost, the ability to competitively compete  for
orders  against  competition having a relatively  weaker  currency.
Business   lost  due  to  this  cannot  be  quantified.   Secondly,
redemption   value  of  sales  can  be  adversely  impacted.    The






15
Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ---------------------------------------------------------------------
substantial  portion  of  Graham's  sales  are  collected  in  U.S.
dollars.    The  Company  enters  into  forward  foreign   exchange
agreements  to  hedge its exposure against unfavorable  changes  in
foreign  currency values on significant sales contracts  negotiated
in  foreign  currencies.   Graham uses  derivatives  for  no  other
reason.

   Foreign operations produced net income in the third quarter  and
year-to-date  of  $56,000 and $22,000, respectively.   As  currency
exchange rates change, translations of the income statements of our
U.K.    business   into   U.S.   dollars   affects   year-over-year
comparability  of operating results.  The Company  does  not  hedge
translation  risks  because cash flows  from  U.K.  operations  are
mostly  reinvested  in the U.K.  A 10% change in  foreign  exchange
rates  would  impact third quarter and year-to-date net  income  by
approximately $6,000 and $3,000, respectively.

   The  Company  has a Long-Term Incentive Plan which provides  for
awards of share equivalent units (SEU) for outside directors  based
upon the Company's performance.  The outstanding SEU's are recorded
at  fair market value thereby exposing the Company to equity  price
risk.  Gains and losses recognized due to market price changes  are
included  in the quarterly results of operations.  Based  upon  the
SEU's  outstanding at December 31, 2000 and 1999 and the respective
quarter  end  market  price per share, a twenty  to  forty  percent
change  in the respective quarter end market price of the Company's
common  stock  would positively or negatively impact the  Company's
third quarter operating results by $32,000 to $63,000 for 2001  and
$14,000  to  $28,000 for 2000.  In the third quarter of  2001,  the
income, net of a tax provision, recorded due to the decrease in the
stock  price was not significant.  Assuming required net income  of
$500,000  to award SEU's is met and SEU's are granted to  the  five
outside  directors in accordance with the plan over the  next  five
years,  based  upon  the  December 31, 2000  market  price  of  the
Company's  stock  of $10.13 per share, a twenty  to  forty  percent
change in the stock price would positively or negatively impact the
Company's operating results by $42,000 to $83,000 in 2002,  $44,000
to $87,000 in 2003, and $46,000 to $91,000 in 2004, 2005 and 2006.

Accounting Standard Changes
- ---------------------------
   In  June  1998, the Financial Accounting Standards Board  issued
Statement  of  Financial Accounting Standards No. 133,  "Accounting
for Derivative Instruments and Hedging Activities."  This statement
establishes  accounting  and  reporting  standards  for  derivative
instruments, including certain derivative instruments  embedded  in
other  contracts, and derivatives utilized for hedging  activities.
It  requires  that  an entity recognize all derivatives  as  either
assets  or  liabilities in the statement of financial position  and
measure  those  instruments  at  fair  value.   This  statement  is
effective  for the Company in fiscal 2002.  The impact of  adopting
this  statement is not expected to have an adverse  effect  on  the
Company's financial statements.




16

Forward Looking
- ---------------
   Certain  statements  contained in this document,  that  are  not
historical  facts,  constitute "Forward-Looking Statements"  within
the  meaning  of the Private Securities Litigation  Reform  Act  of
1995.   Forward-looking statements, in general, predict,  forecast,
indicate  or imply future results, performance or achievements  and
generally  use words so indicative.  The Company wishes to  caution
the  reader that numerous important factors which involve risks and
uncertainties, including but not limited to economic,  competitive,
governmental  and  technological factors  affecting  the  Company's
operations,  markets,  products, services  and  prices,  and  other
factors discussed in the Company's filings with the Securities  and
Exchange  Commission,  in the future, could  affect  the  Company's
actual  results and could cause its actual consolidated results  to
differ  materially  from  those expressed  in  any  forward-looking
statement made by, or on behalf of, the Company.









































17
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                         DECEMBER 31, 2000
                    PART II - OTHER INFORMATION




Item 6.   Exhibits and Reports on Form 8-K.

          a. See index to exhibits.

          b. No  reports on Form 8-K were filed during the  quarter
             ended December 31, 2000.



















                             SIGNATURES

   Pursuant to the requirements of the Securities Exchange  Act  of
1934,  the  registrant has duly caused this report to be signed  on
its behalf by the undersigned thereunto duly authorized.

                          GRAHAM CORPORATION



                          /s/J. R. Hansen
                          -----------------------------------------
                          J. R. Hansen
                          Vice President Finance and
                          Administration / CFO (Principal
                          Accounting Officer)




Date 02/12/01





18
                         INDEX OF EXHIBITS



 (2) Plan of acquisition, reorganization, arrangement,  liquidation
     or succession

     Not applicable.

 (4) Instruments defining the rights of security holders, including
     indentures

     (a) Equity securities

         The instruments  defining the rights  of  the  holders  of
         Registrant's equity securities are as follows:

           Certificate of Incorporation, as amended  of  Registrant
           (filed as Exhibit 3(a) to the Registrant's annual report
           on Form  10-K  for  the fiscal year ended  December  31,
           1989, and incorporated herein by reference.)

           By-laws of  registrant,  as amended  (filed  as  Exhibit
           3.2(ii) to the Registrant's annual report on  Form  10-K
           for the  fiscal  year  ended  March  31,  1998,  and  is
           incorporated herein by referenced.)

           Stockholder Rights Plan of Graham Corporation (filed  as
           Item 5 to Registrant's current report filed on Form  8-K
           on August  23, 2000 and Registrant's Form 8-A  filed  on
           September  15,   2000,   and  incorporated   herein   by
           reference.)

     (b) Debt securities

         Not applicable.

(10) Material Contracts

     1989  Stock  Option  and  Appreciation  Rights  Plan of Graham
     Corporation (filed on the Registrant's Proxy Statement for its
     1990 Annual Meeting of Stockholders and incorporated herein by
     reference.)

     1995 Graham Corporation Incentive Plan to Increase Shareholder
     Value (filed on the Registrant's Proxy  Statement for its 1996
     Annual  Meeting  of  Stockholders  and  incorporated herein by
     reference.)

     Graham Corporation Outside Directors' Long-Term Incentive Plan
     (filed  as  Exhibit  10.3 to the Registrant's annual report on
     Form  10-K  for  the  fiscal year ended March 31, 1998, and is
     incorporated herein by reference.)






19

Index to Exhibits (cont.)
- -------------------------

     Employment  Contracts  between  Graham  Corporation  and Named
     Executive  Officers (filed as Exhibit 10.4 to the Registrant's
     annual report on Form 10-K for the fiscal year ended March 31,
     1998, and is incorporated herein by reference.)

     Senior  Executive  Severance  Agreements  with Named Executive
     Officers  (filed  as  Exhibit  10.5 to the Registrant's annual
     report  on Form 10-K for the fiscal year ended March 31, 1998,
     and is incorporated herein by reference.)

     Long-Term Stock Ownership Plan of Graham Corporation (filed on
     the  Registrant's  Proxy Statement for its 2000 Annual Meeting
     of Stockholders and incorporated herein by reference.)

(11) Statement re-computation of per share earnings

     Computation of per share earnings is included in Note 2 of the
     Notes to Financial Information.

(15) Letter re-unaudited interim financial information

     Not applicable.

(18) Letter re-change in accounting principles

     Not Applicable.

(19) Report furnished to security holders

     None.

(22) Published report regarding matters submitted to vote  of
     security holders

     None.

(23) Consents of experts and counsel

     Not applicable.

(24) Power of Attorney

     Not applicable.

(27) Financial Data Schedule

     Financial Data Schedule is included herein as Exhibit 27
     of this report.

(99) Additional exhibits

     None.