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    June 30, 2001
                                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  August 3, 2001, there were outstanding 1,635,142  shares
of common stock, $.10 per share.

2
                GRAHAM CORPORATION AND SUBSIDIARIES

                             FORM 10-Q

                           JUNE 30, 2001

                  PART I - FINANCIAL INFORMATION



































   Unaudited   consolidated   financial   statements   of    Graham
Corporation (the Company) and its subsidiaries as of June 30,  2001
and  for  the  three month period 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 June  30,  2001  and  its
results of operations for the three month period then ended.





3
                GRAHAM CORPORATION AND SUBSIDIARIES
                    CONSOLIDATED BALANCE SHEETS


                                               June 30,      March 31,
                                                 2001           2001
                                                 ----           ----
                                                     
Assets
Current Assets:
 Cash and equivalents                        $ 1,283,000   $   226,000
 Investments                                                 4,905,000
 Trade accounts receivable                     7,399,000     7,954,000
 Inventories                                   8,892,000     9,383,000
 Domestic and foreign income taxes
  receivable                                     732,000       449,000
 Deferred income tax asset                       903,000     1,021,000
 Prepaid expenses and other current assets       416,000       529,000
                                             -----------   -----------
                                              19,625,000    24,467,000
Property, plant and equipment, net             9,865,000    10,013,000
Deferred income tax asset                      2,268,000     2,113,000
Other assets                                       9,000        15,000
                                             -----------   -----------
                                             $31,767,000   $36,608,000
                                             ===========   ===========

































4
                GRAHAM CORPORATION AND SUBSIDIARIES
              CONSOLIDATED BALANCE SHEETS (concluded)


                                               June 30,      March 31,
                                                 2001           2001
                                                 ----           ----
                                                     
Liabilities and Shareholders' Equity
Current liabilities:
 Short-term debt                             $ 1,130,000   $ 4,164,000
 Current portion of long-term debt                88,000       126,000
 Accounts payable                              3,182,000     4,968,000
 Accrued compensation                          2,483,000     2,225,000
 Accrued expenses and other liabilities        1,031,000       893,000
 Customer deposits                             1,512,000       929,000
                                             -----------   -----------
                                               9,426,000    13,305,000

Long-term debt                                   166,000       682,000
Accrued compensation                             731,000       706,000
Deferred income tax liability                     31,000        31,000
Other long-term liabilities                       11,000        11,000
Accrued pension liability                      1,579,000     1,516,000
Accrued postretirement benefits                3,250,000     3,220,000
                                             -----------   -----------
 Total liabilities                            15,194,000    19,471,000
                                             -----------   -----------
Shareholders' equity:
 Preferred stock, $1 par value -
  Authorized, 500,000 shares
 Common stock, $.10 par value -
  Authorized, 6,000,000 shares
  Issued 1,703,465 shares on June 30, 2001
   and 1,697,645 on March 31, 2001               170,000       170,000
 Capital in excess of par value                4,619,000     4,575,000
 Retained earnings                            15,974,000    16,583,000
 Accumulated other comprehensive loss         (2,187,000)   (2,188,000)
                                             -----------   -----------
                                              18,576,000    19,140,000
Less:
 Treasury stock                               (1,161,000)   (1,161,000)
 Notes receivable from officers and
  directors                                     (842,000)     (842,000)
                                             -----------   -----------
Total shareholders' equity                    16,573,000    17,137,000
                                             -----------   -----------
                                             $31,767,000   $36,608,000
                                             ===========   ===========










5
                GRAHAM CORPORATION AND SUBSIDIARIES

    CONSOLIDATED STATEMENTS OF OPERATIONS AND RETAINED EARNINGS


                                                Three Months
                                               ended June 30,
                                            2001            2000
                                            ----            ----
                                                 
Net Sales                               $ 9,581,000    $ 8,284,000
                                        -----------    -----------
Cost and expenses:
 Cost of products sold                    7,982,000      6,425,000
 Selling, general and administrative      2,432,000      2,307,000
 Interest expense                            73,000         74,000
                                        -----------    -----------
                                         10,487,000      8,806,000
                                        -----------    -----------
Loss before income taxes                   (906,000)      (522,000)
Benefit for income taxes                   (297,000)      (168,000)
                                        -----------    -----------
Net loss                                   (609,000)      (354,000)

Retained earnings at beginning of
 period                                  16,583,000     16,898,000
                                        -----------    -----------
Retained earnings at end of period      $15,974,000    $16,544,000
                                        ===========    ===========
Per Share Data:
 Basic:
  Net loss                                    $(.37)         $(.23)
                                              =====          =====
 Diluted:
  Net loss                                    $(.37)         $(.23)
                                              =====          =====























6
                GRAHAM CORPORATION AND SUBSIDIARIES
               CONSOLIDATED STATEMENTS OF CASH FLOWS


                                              Three Months Ended June 30,
                                                   2001         2000
                                                   ----         ----
                                                       
Operating activities:
 Net loss                                      $ (609,000)   $ (354,000)
                                               ----------    ----------
Adjustments to reconcile net loss to net
 cash provided by operating activities:
 Depreciation and amortization                    245,000       240,000
 Gain on sale of property, plant and
  equipment                                                     (23,000)
 Loss on sale of investments                       28,000
 (Increase) Decrease in operating assets:
  Accounts receivable                             555,000      (506,000)
  Inventory, net of customer deposits           1,085,000     1,814,000
  Prepaid expenses and other current and non-
   current assets                                 113,000     ( 115,000)
 Increase (Decrease) in operating
  liabilities:
  Accounts payable, accrued compensation,
   accrued expenses and other liabilities      (1,389,000)   (1,142,000)
  Accrued compensation, accrued pension
   liability, and accrued postemployment
   benefits                                       118,000        92,000
  Domestic and foreign income taxes              (294,000)      242,000
  Deferred income taxes                           (37,000)
                                               ----------    ----------
   Total adjustments                              424,000       602,000
                                               ----------    ----------
 Net cash provided (used) by operating
  activities                                     (185,000)      248,000
                                               ----------    ----------






















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


                                              Three Months Ended June 30,
                                                   2001         2000
                                                   ----         ----
                                                       
Investing activities:
 Purchase of property, plant and equipment        (64,000)     (188,000)
 Proceeds from sale of property, plant &
  equipment                                                      27,000
 Proceeds from sale of investments              4,877,000
                                               ----------    ----------
 Net cash provided (used) by investing
  activities                                    4,813,000      (161,000)
                                               ----------    ----------
Financing activities:
 Increase (decrease) in short-term debt        (3,034,000)       95,000
 Proceeds from issuance of long-term debt       4,530,000     5,844,000
 Principal repayments on long-term debt        (5,111,000)   (7,103,000)
 Issuance of common stock                          44,000
                                               ----------    ----------
 Net cash used by financing activities         (3,571,000)   (1,164,000)
                                               ----------    ----------
 Effect of exchange rate on cash                                 (8,000)
                                               ----------    ----------
 Net increase (decrease) in cash and
  equivalents                                   1,057,000    (1,085,000)

 Cash and equivalents at beginning of
  period                                          226,000     1,110,000
                                               ----------    ----------
 Cash and equivalents at end of period         $1,283,000    $   25,000
                                               ==========    ==========
























8
                GRAHAM CORPORATION AND SUBSIDIARIES
                  NOTES TO FINANCIAL INFORMATION
                           JUNE 30, 2001

- -------------------------------------------------------------------------
NOTE 1 - INVENTORIES
- -------------------------------------------------------------------------
   Major classifications of inventories are as follows:


                                           6/30/01       3/31/01
                                           -------       -------
                                                
Raw materials and supplies              $ 1,927,000   $ 1,996,000
Work in process                          10,723,000    11,243,000
Finished products                         1,678,000     1,880,000
                                        -----------   -----------
                                         14,328,000    15,119,000
Less - progress payments                  5,436,000     5,736,000
                                        -----------   -----------
                                        $ 8,892,000   $ 9,383,000
                                        ===========   ===========


- -------------------------------------------------------------------------
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:

<CAPTION
                                               Three months
                                              ended June 30,
                                            2001          2000
                                            ----          ----
                                                  
Basic loss per share

 Numerator:
  Net loss                                $(609,000)    $(354,000)
                                          ---------     ---------
 Denominator:
  Weighted common shares outstanding      1,631,000     1,504,000
  Share equivalent units (SEU)
   outstanding                               11,000        11,000
                                          ---------     ---------
  Weighted average shares and SEU's
   outstanding                            1,642,000     1,515,000
                                          ---------     ---------
Basic loss per share                          $(.37)        $(.23)
                                              =====         =====



9

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


                                               Three months
                                              ended June 30,
                                            2001          2000
                                            ----          ----
                                                  
Diluted loss per share

 Numerator:
  Net loss                                ($609,000)    $(354,000)
                                          ---------     ---------
 Denominator:
  Weighted average shares and SEU's
   outstanding                            1,642,000     1,515,000
                                          ---------     ---------
  Weighted average common and potential
   common shares outstanding
                                          1,642,000     1,515,000
                                          ---------     ---------
Diluted loss per share                        $(.37)        $(.23)
                                              =====         =====


   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 net loss.

- -------------------------------------------------------------------------
NOTE 3 - CASH FLOW STATEMENT
- -------------------------------------------------------------------------

   Actual  interest  paid  was $84,000 and $77,000  for  the  three
months  ended  June 30, 2001 and 2000, respectively.  In  addition,
actual  income  taxes paid were $2,000 for the three  months  ended
June  30,  2001 and actual income taxes refunded were $411,000  for
the three months ended June 30, 2000.


- -------------------------------------------------------------------------
NOTE 4 - COMPREHENSIVE INCOME
- -------------------------------------------------------------------------

   Total  comprehensive  loss was $608,000  and  $476,000  for  the
three  months  ended  June 30, 2001 and 2000, respectively.   Other
comprehensive  income (loss) included foreign currency  translation
adjustments  of $1,000 and $(122,000) for the quarters  ended  June
30, 2001 and 2000, respectively.







10
- -------------------------------------------------------------------------
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 June 30,
                                             2001         2000
                                             ----         ----
                                                 
Sales from external customers
 U.S.                                     $8,476,000   $7,413,000
 U.K.                                      1,105,000      871,000
                                          ----------   ----------
 Total                                    $9,581,000   $8,284,000
                                          ==========   ==========
Intersegment sales
 U.S.                                                  $    9,000
 U.K.                                     $  269,000      194,000
                                          ----------   ----------
 Total                                    $  269,000   $  203,000
                                          ==========   ==========
Segment net loss
 U.S.                                     $ (549,000   $ (404,000)
 U.K.                                        (82,000)     (33,000)
                                          ----------   ----------
 Total                                    $ (631,000   $ (437,000)
                                          ==========   ==========
   The  segment  net  loss above is reconciled to the  consolidated
totals as follows:

Total segment net loss                    $ (631,000)  $ (437,000)
Eliminations                                  22,000       83,000
                                          ----------   ----------
Net loss                                  $ (609,000)  $ (354,000)
                                          ==========   ==========


- -------------------------------------------------------------------------
NOTE 6 - FINANCIAL ACCOUNTING STANDARDS NO. 133
- -------------------------------------------------------------------------

   During  the  first  quarter of fiscal  year  2002,  the  Company
adopted  Statement of Financial Accounting Standards  ("SFAS")  No.
133,  Accounting for Derivative Instruments and Hedging Activities.
At  April 1 and June 30, 2001, the Company had no derivatives  that
met  the  criteria  for  a  derivative instrument.   As  a  result,
management  of  the Company concluded that there  was  no  material
effect on the Company's consolidated financial position, results of
operations  or cash flows resulting from the adoption of  SFAS  No.
133 at June 30, 2001.


11
                        GRAHAM CORPORATION
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                CONDITION AND RESULTS OF OPERATIONS
                           June 30, 2001

Results of Operations
- ---------------------
   Sales  increased  16% in the first quarter of fiscal  year  2002
compared to the same period last year.  Sales for the first quarter
increased  14%  in the United States and 29% in the United  Kingdom
compared  to  fiscal year 2001.  The increase in the United  States
sales  is  attributable to significant sales of the new rectangular
condenser product.  The improvement in the United Kingdom sales  is
a  reflection of the higher order intake level experienced  in  the
second half of fiscal 2001.

   Cost  of  sales as a percent of sales for the first quarter  was
83%  compared  to 78% a year ago.  Cost of sales as  a  percent  of
sales  for  the  United States operating segment was  86%  for  the
current  quarter  compared to 80% for the first quarter  of  fiscal
year  2001.  For the United Kingdom operations, cost of sales as  a
percent  of  sales  declined to 70%  from  74%  a  year  ago.   The
significant increase in the United States is due to product mix and
is reflective of the fierce price competition experienced in fiscal
year  2001.  The reduced percentage in the United Kingdom  is  also
attributable  to  product  mix as a higher  portion  of  sales  was
comprised of spare parts which generate significant profit margins.

   Selling,  general  and  administrative expenses  for  the  three
months  ended  June 30, 2001 were 5% greater than selling,  general
and administrative expenses for the same period of fiscal year 2001
but  represented  25%  of sales as compared to  28%  in  the  first
quarter last year.  Selling, general and administrative expenses as
a  percent  of  sales declined due to the increase in sales  levels
during the current quarter as compared to the first quarter of last
year.   This  is an indication of management's efforts  to  control
overhead costs.

   Interest expense remained stable at $73,000 compared to  $74,000
from  the same period in fiscal year 2001.  The decrease in  short-
and  long-term debt of $3,588,000 was attributable to a significant
paydown in the United States near the end of the first quarter.

   The  effective  income  tax  rate  for  the  first  quarter  was
consistent with the prior year at 33% compared to 32%.

Liquidity and Capital Resources
- -------------------------------
   The   financial  condition  of  the  Company  remained   stable.
Working  capital  of  $10,199,000 at  June  30,  2001  compares  to
$11,162,000  at  March  31,  2001.  The  working  capital  decrease
reflects  decreases of $4,842,000 and $3,879,000 in current  assets
and  current  liabilities, respectively.  The decrease  in  current
assets  related to the sale of the investments during the  quarter.
The decrease in current liabilities is primarily attributable to  a
reduction in short-term debt as the proceeds from the sale  of  the
investments were used to pay down this debt.  The current ratio has
increased from 1.8 at March 31, 2001 to 2.1 at June 30, 2001.

12
Liquidity and Capital Resources (concluded)
- -------------------------------------------
   Net  cash  used from operating activities for the first  quarter
was   $185,000.    Net   loss,  adjusted   for   depreciation   and
amortization, used $364,000 of operating cash.  As noted above, net
cash  provided  from  investing  activities  through  the  sale  of
investments  during  the  three  month  period  of  $4,813,000  was
utilized  to  pay  down short- and long-term  debt  in  the  United
States.  Capital expenditures were $64,000 compared to $188,000 for
the  same  period  last year.  There were no major commitments  for
capital  expenditures as of June 30, 2001.  Management  anticipates
spending  approximately $900,000 in fiscal year  2002  for  capital
additions to upgrade computer equipment and machinery.

   Management expects that the cash flow from operations and  lines
of credit will provide sufficient resources to fund the fiscal year
2002 cash requirements.

   The  long-term  debt to equity ratio of 2%  compares  to  5%  at
March  31,  2001.   The total liabilities to assets  ratio  is  48%
compared to 53% at March 31, 2001.  These ratios are reflective  of
the  continued  stability and strength of the  Company's  financial
condition.

New Orders and Backlog
- ----------------------
   New  orders  for the first quarter were $19,186,000 compared  to
$12,425,000  for the same period last year.  Prior to  intercompany
eliminations,  new  orders in the United  States  were  $17,542,000
compared  to $11,760,000 for the same period in fiscal  year  2001.
New  orders  in  the  United Kingdom were  $1,732,000  compared  to
$1,101,00 for the same quarter last year.  The significant increase
in  new  orders  in the United States is due to significant  orders
obtained for rectangular condensers.

   Backlog  of  unfilled  orders at June 30,  2001  is  $38,060,000
compared to $28,418,000 at this time a year ago and $28,458,000  at
March  31,  2001.   Prior  to  intercompany  eliminations,  current
backlog in the United States of $34,607,000 compares to $25,544,000
at  March  31,  2001  and $28,027,000 at June  30,  2000.   Current
backlog  in the United Kingdom of $3,723,000 compares to $3,366,000
at  March  31, 2001 and $1,179,000 at June 30, 2000.   The  current
backlog  is reflective of the significant orders obtained for  pump
equipment  for a South African project and rectangular  condensers.
The   current   backlog,  with  the  exception   of   approximately
$8,500,000,  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

13
Quantitative and Qualitative Disclosures about Market Risk (concluded)
- ----------------------------------------------------------------------
incurring long-term debt. Based upon variable rate debt outstanding
at June 30, 2001, a 1% change in interest rates would impact annual
interest expense by $34,000.

     Over the past three years, Graham's international consolidated
sales  exposure  approximates 44% 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 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.

     Foreign operations produced a net loss in the first quarter of
$82,000.   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 first  quarter  net  loss  by
approximately $8,000.

     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 June 30, 2001 and 2000  and  the  respective
quarter  end  market price per share, a 50% to 100% change  in  the
respective  quarter end market price of the Company's common  stock
would  positively or negatively impact the Company's first  quarter
operating  results by $66,000 to $131,000 for 2002 and  $41,000  to
$82,000 for 2001.  In the first quarter of 2002, the loss,  net  of
tax,  recorded  due  to the increase 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
June  30,  2001 market price of the Company's stock of  $12.25  per
share, a 50% to 100% change in the stock price would positively  or
negatively  impact the Company's operating results by  $116,000  to
$231,000  in  2003, $121,000 to $241,000 in 2004  and  $126,000  to
$251,000 in 2005, 2006 and 2007.










14
                GRAHAM CORPORATION AND SUBSIDIARIES
                             FORM 10-Q
                           JUNE 30, 2001
                    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 June 30, 2001.



















                             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 08/03/01





15
                         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 reference.)

          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.)






16

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

     2000   Graham   Corporation   Incentive   Plan   to   Increase
     Shareholder  Value (filed on the Registrant's Proxy  Statement
     for  its  2001 Annual Meeting of Stockholders and incorporated
     herein by reference).

     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.

(99) Additional exhibits

     None.