WYMAN GORDON CO
10-Q, 1996-10-10
METAL FORGINGS & STAMPINGS
Previous: WINN DIXIE STORES INC, 10-Q, 1996-10-10
Next: WYNNS INTERNATIONAL INC, 8-K/A, 1996-10-10



<PAGE>  1

	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 the quarterly period ended August 31, 1996

	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 0-3085

	WYMAN-GORDON COMPANY
       (Exact name of registrant as specified in its charter)


        MASSACHUSETTS	04-1992780
 (State or other jurisdiction 	(I.R.S. Employer
 incorporation or organization)	Identification No.)


244 WORCESTER STREET, BOX 8001, NO. GRAFTON, MASSACHUSETTS 01536-8001
    (Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code 508-839-4441

     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    

     Indicate the number of shares outstanding of each of the 
     issuer's classes of common stock, as of the latest 
     practicable date.

<TABLE>
<CAPTION>
                                     OUTSTANDING AT
         CLASS                       AUGUST 31, 1996
<S>                                    <C>
Common Stock, $1 Par Value             35,714,766
</TABLE>


                            Page 1 of 16

<PAGE>  2
Part I.
Item 1.  FINANCIAL STATEMENTS



                WYMAN-GORDON COMPANY AND SUBSIDIARIES
           CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS



<TABLE>
<CAPTION>
                                         THREE MONTHS ENDED   
                                       AUGUST 31,   AUGUST 31,
                                         1996          1995    
                         (000's omitted, except per share data)
<S>                                    <C>          <C>
Revenue                                $134,235     $114,077

Less:
  Cost of goods sold                    122,744       95,897
  Selling, general and
    administrative expenses              10,052        9,197
  Other charges                          15,779          900
                                        148,575      105,994


Income (loss) from operations           (14,340)       8,083

Other deductions (income):
  Interest expense                        2,722        2,886
  Miscellaneous, net                     (5,197)          96
                                         (2,475)       2,982

Income (loss) before income taxes       (11,865)       5,101
Provision (credit) for income taxes     (19,680)           -

Net income                             $  7,815     $  5,101

Net income per share                   $    .21     $    .14

Shares used to compute net income
  per share                              36,619       35,889
</TABLE>








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



                               -2-

<PAGE>  3
                WYMAN-GORDON COMPANY AND SUBSIDIARIES
                CONSOLIDATED CONDENSED BALANCE SHEETS

<TABLE>	
<CAPTION>
                                           AUGUST 31,  MAY 31,
                                              1996      1996			
                                             (000's omitted)
<S>                                        <C>        <C>		
ASSETS

  Cash and cash equivalents                $ 27,904   $ 30,134
  Tax and interest receivable                20,258          -
  Accounts receivable                        89,469     94,928
  Inventories                                72,820     65,873
  Prepaid expenses                           11,154     14,338
     Total current assets                   221,605    205,273

  Property, plant and equipment, net        141,928    140,408

  Intangible assets                          19,723     19,899
  Other assets                                7,306     10,310
                                           $390,562   $375,890

LIABILITIES

  Borrowings due within one year           $     77   $     77
  Accounts payable                           43,442     40,484
  Accrued liabilities and other              52,563     48,178
     Total current liabilities               96,082     88,739

  Restructuring, integration, disposal
    and environmental                        17,569     18,275
  Long-term debt                             90,231     90,231
  Pension liability                           5,478      1,698
  Deferred income tax and other              14,106     17,717
  Postretirement benefits                    47,727     49,287

STOCKHOLDERS' EQUITY

  Preferred stock - none issued                   -          -
  Common stock issued - 37,052,720 shares    37,053     37,053
  Capital in excess of par value             32,172     33,291
  Retained earnings                          73,689     65,653

  Less treasury stock at cost
     August 31, 1996 - 1,337,954 shares
     May 31, 1996 - 1,480,448 shares        (23,545)   (26,054)
                                            119,369    109,943
                                           $390,562   $375,890
</TABLE>


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


                                -3-

<PAGE>  4

              WYMAN-GORDON COMPANY AND SUBSIDIARIES
          CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                          THREE MONTHS ENDED    
                                         AUGUST 31,  AUGUST 31,
                                            1996        1995
                                            (000's omitted)
<S>                                        <C>        <C>
Operating activities:
  Net income (loss)                        $ 7,815    $ 5,101

  Adjustments to reconcile net income
   (loss) to net cash provided by
   operating activities:
       Depreciation and amortization         4,956      4,227
       Other charges                        13,045          - 
       Provision for equity investment       2,734        900
     Changes in assets and liabilities net
       of purchase price activity:
       Accounts receivable                   5,261      2,494
       Tax and interest receivable         (20,258)         -
       Inventories                          (7,723)    (1,505)
       Prepaid expenses and other assets       709       (354)
       Accrued restructuring, disposal
         and environmental                    (782)    (2,019)
       Income and other taxes               (4,343)     2,760
       Accounts payable and accrued
         liabilities                         2,241     (4,974)
     Net cash provided by operating
       activities                            3,655      6,630

Investing activities:
  Capital expenditures                      (7,184)    (1,840)
  Proceeds from sale of fixed assets           323      1,393
  Other, net                                  (413)       (89)
     Net cash used by investing
       activities                           (7,274)      (536)

Financing activities:
  Issuance (payment) of debt                     -        897
  Net proceeds from issuance of
    common stock                             1,389        589
     Net cash provided (used) by 
       financing activities                  1,389      1,486

Increase (Decrease) in cash                 (2,230)     7,580

Cash, beginning of year                     30,134     13,856

Cash, end of period                        $27,904    $21,436
</TABLE>

     The accompanying notes to the consolidated condensed 
financial statements are an integral part of these financial 
statements.
                               -4-

<PAGE>  5
                WYMAN-GORDON COMPANY AND SUBSIDIARIES
         NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
                          August 31, 1996


NOTE A - BASIS OF PRESENTATION

     In the opinion of the Company, the accompanying unaudited 
consolidated condensed financial statements contain all 
adjustments necessary to present fairly its financial position at 
August 31, 1996 and its results of operations and cash flows for 
each of the three months ended August 31, 1996 and 1995.  All 
such adjustments are of a normal recurring nature.

     The accompanying unaudited consolidated condensed financial 
statements have been prepared in accordance with Article 10 of 
Securities and Exchange Commission Regulation S-X and, therefore, 
do not include all information and footnotes necessary for a fair 
presentation of the financial position, results of operations and 
cash flows in conformity with generally accepted accounting 
principles.  In conjunction with its May 31, 1996 Annual Report 
on Form 10-K, the Company filed audited consolidated financial 
statements which included all information and footnotes necessary 
for a fair presentation of its financial position at May 31, 1996 
and 1995 and its results of operations and cash flows for the 
years ended May 31, 1996 and 1995, the five months ended May 31, 
1994 and the year ended December 31, 1993 in conformity with 
generally accepted accounting principles.  Where appropriate, 
prior period amounts have been reclassified to permit comparison.

NOTE B - ADOPTION OF RECENT ACCOUNTING STANDARDS

     Effective June 1, 1996, the Company adopted Statement of 
Financial Accounting Standard No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to be 
Disposed of" ("SFAS 121").  SFAS 121 prescribes the accounting 
for the impairment of long-lived assets that are to be held and 
used in the business and similar assets to be disposed of.  The 
adoption has not had a material effect on earnings or the 
financial position of the Company.

NOTE C - INVENTORIES

Inventories consisted of:
<TABLE>
<CAPTION>
                             AUGUST 31, 1996     MAY 31, 1996
                                      (000's omitted)
     <S>                          <C>              <C>
     Raw material                 $34,914          $21,608
     Work-in-process               44,554           51,125
     Supplies                       2,710            3,168
                                   82,178           75,901
     Less progress payments         9,358           10,028
                                  $72,820          $65,873
</TABLE>


                                -5-
<PAGE>  6
               WYMAN-GORDON COMPANY AND SUBSIDIARIES
 NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)
                        August 31, 1996


NOTE C - INVENTORIES (Continued)

     If all inventories valued at LIFO cost had been valued at 
first-in, first-out (FIFO) cost or market which approximates 
current replacement cost, inventories would have been $16,662,000 
higher than reported at August 31, 1996 and May 31, 1996.

     There were no LIFO inventory credits to cost of goods sold
in the three months ended August 31, 1996 or August 31, 1995.

NOTE D - COMMITMENTS AND CONTINGENCIES

     At August 31, 1996, certain lawsuits arising in the normal 
course of business were pending.  The Company denies all material 
allegations of these complaints.  In the opinion of management, 
the outcome of legal matters will not have a material adverse 
effect on the Company's financial position, results of operations 
or liquidity.

     The Company is subject to extensive, stringent and changing 
federal, state and local environmental laws and regulations, 
including those regulating the use, handling, storage, discharge 
and disposal of hazardous substances and the remediation of 
alleged environmental contamination.  Accordingly, the Company is 
involved from time to time in administrative and judicial 
inquiries and proceedings regarding environmental matters.  
Nevertheless, the Company believes that compliance with these 
laws and regulations will not have a material adverse effect on 
the Company's operations as a whole.

     The Company had foreign exchange contracts totaling 
approximately $19,900,000 at August 31, 1996.  These contracts 
hedge certain normal operating purchase and sales transactions.  
The exchange contracts generally mature within six months and 
require the Company to exchange U.K. pounds for non-U.K. 
currencies or non-U.K. currencies for U.K. pounds.  Transaction 
gains and losses included in the Consolidated Condensed 
Statements of Operations for the three months ended August 31, 
1996 and 1995 were not material.

NOTE E - INCOME TAX REFUND

     In the three months ended August 31, 1996, the Company 
recognized the net benefit of a refund of prior years' income 
taxes amounting to $19,680,000, plus interest of $3,484,000.  The 
refund relates to the carryback of tax net operating losses to 
tax years 1981, 1984 and 1986 under the provisions of Internal 
Revenue Code Section 172(f).  The amount of net operating losses 
carried back to such years was approximately $48,500,000.  At 
August 31, 1996, the Company has approximately $38,000,000 of net 
operating loss carryforwards available to offset future taxable 
income.

                               -6-

<PAGE>  7

                WYMAN-GORDON COMPANY AND SUBSIDIARIES
 NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Continued)
                         August 31, 1996



NOTE F - LONG-TERM, FIXED PRICE CONTRACTS

     In the three months ended August 31, 1996, the Company's 
evaluation of its accruals for losses on long-term, fixed price 
contracts took into consideration its new market-focused business 
operations management and continuing efforts toward focusing its 
factories, current raw material prices and changes in its cost 
structure.  Based on this evaluation, the Company projected that 
the fully allocated cost to produce certain aerospace structural 
products at the Company's Grafton, Massachusetts facility exceeds 
the sales price provided in the long-term, fixed price contracts 
for such products.  Cost of goods sold in the three months ended 
August 31, 1996 includes a net charge of $5,800,000 to recognize 
losses on such products included in the Company's backlog.


NOTE G - OTHER CHARGES

     In the three months ended August 31, 1996, the Company 
recorded other charges of $15,779,000.  Such other charges 
include $8,000,000 to provide for the costs of workforce 
reductions at the Company's Grafton, Massachusetts facility and 
the write-off and disposal of certain equipment.  Other charges 
also include $2,300,000 to reduce the carrying value of certain 
assets of the Company's titanium castings operations, $2,485,000 
to recognize the Company's 25.0% share of the net losses of its 
Australian Joint Venture and to reduce the carrying value of such 
joint venture, $250,000 relating to expenditures for an 
investment in another joint venture and $2,745,000 to reduce the 
carrying value of the cash surrender value of certain company-
owned life insurance policies.

     In the three months ended August 31, 1995, the Company 
provided $900,000 in order to recognize its 25.0% share of the 
net losses of its Australian Joint Venture and to reserve for 
amounts loaned to such joint venture during the first quarter of 
fiscal year 1996 and to provide for expenditures for an 
investment in an additional joint venture.













                               -7-

<PAGE>  8

Item 2.

    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                     AND RESULTS OF OPERATIONS




"FORWARD-LOOKING INFORMATION IS SUBJECT TO RISK AND UNCERTAINTY"

     Certain statements in Management's Discussion and Analysis 
of Financial Condition and Results of Operations contain 
"forward-looking" information (as defined in the Private 
Securities Litigation Reform Act of 1995) that involves risk and 
uncertainty, including discussions of continuing raw material 
prices and availability and their impact on gross margins and 
business trends as well as liquidity and sales volume.  Actual 
future results and trends may differ materially depending on a 
variety of factors, including the Company's successful 
negotiation of long-term customer pricing contracts and raw 
material prices and availability.  For a discussion identifying 
important factors that could cause actual results to differ 
materially from those anticipated in forward-looking statements, 
see the Company's SEC filings, in particular see the Company's 
Annual Report on Form 10-K for the fiscal year ended May 31, 1996  
Part I, Item 1 - "Markets and Products - Aerospace", "Customers", 
"Marketing and Sales", "Raw Materials", "Employees", 
"Competition", "Environmental Regulations" and "Product Liability 
Exposure".

     The principal markets served by the Company are aerospace 
and power generation.  Revenue by market for the respective 
periods was as follows (000's omitted):
<TABLE>
<CAPTION>
                                  THREE MONTHS ENDED
                         AUGUST 31, 1996     AUGUST 31, 1995
                                    % OF                % OF
                          AMOUNT   TOTAL      AMOUNT   TOTAL
<S>                      <C>        <C>      <C>        <C>	
Aerospace                $ 93,062    69%     $ 82,211    72%
Power generation           30,636    23%       22,823    20%
Other                      10,537     8%        9,043     8%
                         $134,235   100%     $114,077   100%
</TABLE>












                                -8-

<PAGE>  9
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS THREE MONTHS ENDED AUGUST 31, 1996 
("first quarter of fiscal year 1997") COMPARED TO THREE MONTHS 
ENDED AUGUST 31, 1995 ("first quarter of fiscal year 1996")

     The Company's revenue increased 17.7% to $134.2 million in 
the first quarter fiscal year 1997 from $114.1 million in the 
first quarter fiscal year 1996 due to higher sales volume at the 
Company's Forgings and Castings Divisions.  These sales volume 
increases during the first quarter of fiscal year 1997 as 
compared to the first quarter of fiscal year 1996 are reflected 
by market as follows: a $10.9 million (13.2%) increase in 
aerospace, a $7.8 million (34.2%) increase in power generation 
and a $1.5 million (16.5%) increase in other.  The causes of the 
strength in these markets was higher engine build rates and 
higher demands for spares by aerospace engine prime contractors 
and higher extruded pipe shipments to energy customers.  Revenues 
in the first quarter of fiscal year 1996 and, to a lesser extent, 
in the first quarter of fiscal year 1997, were limited by raw 
material shortages and production delays caused by capacity 
constraints of the Company's suppliers.  The revenue increases 
mentioned above have occurred while the Company's backlog has 
grown to $690.6 million at August 31, 1996 from $477.1 million at 
August 31, 1995.  The Company believes that the higher order 
activity reflects continued higher spares demand and new business 
resulting from increasing production rates on commercial aircraft 
by commercial airframe primes.

     The Company's gross margins were 8.6% in the first quarter 
of fiscal year 1997 as compared to 15.9% in the first quarter of 
fiscal year 1996.  In the first quarter of fiscal year 1997, the 
Company's evaluation of its accruals for losses on long-term, 
fixed price contracts took into consideration its new market-
focused business operations management and continuing efforts 
toward focusing its factories, current raw material prices and 
changes in its cost structure.  Based on this evaluation, the 
Company projected that the fully allocated cost to produce 
certain aerospace structural products at the Company's Grafton, 
Massachusetts facility exceeds the sales price provided in the 
long-term, fixed price contracts for such products.  Cost of 
goods sold in the three months ended August 31, 1996 includes a 
net charge of $5.8 million to recognize losses on such products 
included in the Company's backlog.  Excluding the $5.8 million 
charge discussed above, gross margin was 12.9% in the first 
quarter of fiscal year 1997.  Higher production volumes and 
productivity gains resulting from the Company's continuing 
efforts toward focusing forging production of rotating parts for 
jet engines in its Houston, Texas facility and forging production 
of airframe structures and large turbine parts in its Grafton, 
Massachusetts facility and continuing realization of cost 
reductions from synergies associated with the integration of 
Cameron Forged Products Company ("Cameron") favorably impacted 
gross margins in the first quarter of fiscal year 1997.  These 
improvements have been more than offset by higher raw material 
costs.  Beginning in the second half of fiscal year 1996, the

                               -9-
<PAGE>  10
    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS THREE MONTHS ENDED AUGUST 31, 1996 
("first quarter of fiscal year 1997") COMPARED TO THREE MONTHS
ENDED AUGUST 31, 1995 ("first quarter of fiscal year 1996")
(Continued)

higher spares demand referred to above has required the Company 
to purchase certain raw materials under terms not covered by 
long-term agreements ("LTAs") with its vendors.  The Company 
simultaneously entered into supply (customer) and purchase 
(vendor) LTAs and minimized its raw material price exposure to an 
anticipated volume level.  To the extent that the demand is 
greater than anticipated by the LTAs, the Company must purchase 
raw materials at market prices.  The current rebound in demand 
for many of these raw materials, especially nickel and titanium, 
has resulted in significant market price increases which have 
negatively affected the Company's gross margins.

     The Company is not likely to see significant pricing relief 
for its products until early calendar 1997 when new LTAs that the 
Company expects to negotiate with its customers will go into 
effect.  Until the new LTAs are finalized, the Company may 
continue to experience pressures on its gross margins.

     Gross margins in the first quarter of fiscal year 1997 were 
also negatively impacted by price and demand declines within the 
titanium golf club head business during competitor capacity 
additions and increasing costs of non-integrated finishing 
services.

     There were no LIFO credits recorded during the first quarter 
of fiscal year 1997 or 1996.

     Selling, general and administrative expenses increased 9.3% 
to $10.1 million during the first quarter of fiscal year 1997 
from $9.2 million during the first quarter of fiscal year 1996.  
Selling, general and administrative expenses as a percentage of 
revenues improved to 7.5% in the first quarter of fiscal year 
1997 from 8.1% in the first quarter of fiscal year 1996.  The 
improvement as a percent of revenues is the result of higher 
revenues.

     During the first quarter of fiscal year 1997, the Company 
recorded other charges of $15.8 million.  Such other charges 
include $8.0 million to provide for the costs of workforce 
reductions at the Company's Grafton, Massachusetts facility and 
the write-off and disposal of certain equipment.  Other charges 
also include $2.3 million to reduce the carrying value of certain 
assets of the Company's titanium castings operations, $2.5 
million to recognize the Company's 25.0% share of the net losses 
of its Australian Joint Venture and to reduce the carrying value 
of such joint venture, $0.3 million relating to expenditures for 
an investment in another joint venture and $2.7 million to reduce 
the carrying value of the cash surrender value of certain 
company-owned life insurance policies.

                               -10-
<PAGE>  11
   MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS THREE MONTHS ENDED AUGUST 31, 1996 
("first quarter of fiscal year 1997") COMPARED TO THREE MONTHS
ENDED AUGUST 31, 1995 ("first quarter of fiscal year 1996") 
(Continued)

     During the first quarter of fiscal year 1996, the Company 
provided $0.9 million in order to recognize its 25.0% share of 
the net losses of its Australian Joint Venture and to reserve for 
amounts loaned to the Australian Joint Venture during the first 
quarter of fiscal year 1996 and to provide for expenditures for 
an investment in an additional joint venture.

     Interest expense was $2.7 million in the first quarter of 
fiscal year 1997 and $2.9 million in the first quarter of fiscal 
year 1996.  The decrease results from lower borrowings 
outstanding under the Company's U.K. Credit Agreement.

     Miscellaneous, net was income of $5.2 million in the first 
quarter of fiscal year 1997 as compared to an expense of $0.1 
million in the first quarter of fiscal year 1996.  Miscellaneous, 
net in the first quarter of fiscal year 1997 includes interest 
income on the refund of prior years' income taxes amounting to 
$3.5 million and a $1.7 million gain on the sale of fixed assets.  
Miscellaneous, net in the first quarter of fiscal year 1996 
includes a $0.2 million gain on the sale of marketable 
securities.

     In the first quarter of fiscal year 1997, the Company 
recognized the net benefit of a refund of prior years' income 
taxes amounting to $19.7 million.  The refund relates to the 
carryback of tax net operating losses.  The Company recorded no 
provision or benefit for income taxes in the first quarter of 
fiscal year 1996.

     Net income was $7.8 million, or $.21 per share, in the first 
quarter of fiscal year 1997 and $5.1 million, or $.14 per share 
in the first quarter of fiscal year 1996.  The $2.7 million 
improvement results from the items described above.

LIQUIDITY AND CAPITAL RESOURCES

     The decrease in the Company's cash of $2.2 million to $27.9 
million at August 31, 1996 from $30.1 million at May 31, 1996 
resulted primarily from cash provided by operating activities of 
$3.7 million and the issuance of common stock of $1.4 million, 
offset by capital expenditures of $7.2 million.

     The increase in the Company's working capital of $9.0 
million to $125.5 million as of August 31, 1996 from $116.5 
million as of May 31, 1996 resulted primarily from net income of 
$7.8 million, a decrease in other assets of $3.0 million, a 
decrease in intangible assets of $0.2 million, net proceeds from 
the issuance of Common Stock of $1.4 million, other changes in 
stockholders' equity of $0.2 million and an increase in long-term

                               -11-
<PAGE>  12

     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)


LIQUIDITY AND CAPITAL RESOURCES (Continued)

benefit liabilities of $2.2 million, offset by net increases in 
fixed assets of $1.5 million, a decrease in deferred taxes and 
other of $3.6 million and a decrease in long-term restructuring, 
integration, disposal and environmental of $0.7 million.

     Earnings before interest, taxes, depreciation and 
amortization ("EBITDA") decreased $16.4 million to $(4.2) million 
in the first quarter of fiscal year 1997 from $12.2 million in 
the first quarter of fiscal year 1996.  This decrease reflects 
primarily the $15.8 million of other charges provided in the 
first quarter of fiscal year 1997.

     In the first quarter of fiscal year 1997, the Company 
recorded other charges of $15.8 million, of which $10.1 million 
was non-cash and $5.7 million is expected to require the use of 
cash during the remainder of fiscal year 1997 and the fiscal year 
ending May 31, 1998, $2.2 million to pay severance and other 
employee costs and $3.5 million to dispose of certain equipment.
	
     As of May 31, 1996, the Company estimated the remaining cash 
requirements for the integration of Cameron and direct costs 
associated with the acquisition of Cameron to be $4.0 million.  
Of such amount, the Company expects to spend approximately $2.5 
million during its fiscal year ending May 31, 1997 ("fiscal year 
1997") and $1.5 million thereafter.  In the first quarter of 
fiscal year 1996, spending related to the integration of Cameron 
and associated direct costs amounted to $0.5 million.

     The Company expects to spend $1.2 million in fiscal year 
1997 and $15.5 million thereafter on non-capitalizable 
environmental activities.  In the first quarter of fiscal year 
1997, $0.1 million was expended for non-capitalizable 
environmental projects.  The Company has completed all 
environmental projects within established timetables and is 
continuing to do so at the present time.

     The Company from time to time expends cash on capital 
expenditures for more cost effective operations, environmental 
projects and joint development programs with customers.  Capital 
expenditures amounted to $18.3 million for the year ended May 31, 
1996 ("fiscal year 1996").  Capital expenditures in the 
foreseeable future are expected to increase somewhat from fiscal 
year 1996 levels.  In the first quarter of fiscal year 1997, 
capital expenditures amounted to $7.2 million.

     The Company's revolving receivables-backed credit facility 
(the "Receivables Financing Program") provides the Company with 
an aggregate maximum borrowing capacity under the Receivables 
Financing Program of $65.0 million, with a letter of credit sub-
limit of $35.0 million.  The term of the Receivables Financing 

                               -12-
<PAGE>  13

     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
               AND RESULTS OF OPERATIONS (Continued)


LIQUIDITY AND CAPITAL RESOURCES (Continued)

program is five years, with an evergreen feature.  As of August 
31, 1996, under the credit facility, the total availability based 
on eligible receivables was $42.5 million, there were no 
borrowings and letters of credit amounting to $9.0 million were 
outstanding.

     Wyman-Gordon Limited, the Company's subsidiary located in 
Livingston, Scotland, entered into a credit agreement ("the U.K. 
Credit Agreement").  The maximum borrowing capacity under the 
U.K. Credit Agreement is 6.0 million pounds sterling with a 
separate letter of credit or guarantee limit of 1.0 million 
pounds sterling.  The term of the U.K. Credit Agreement is one 
year with an evergreen feature.  There were no borrowings 
outstanding at August 31, 1996 and the Company had issued 0.9 
million pounds sterling or $1.4 million of letters of credit or 
guarantees under the U.K. Credit Agreement.

     In the first quarter of fiscal year 1997, the Company 
recognized the net benefit of a refund of prior years' income 
taxes amounting to $19.7 million, plus interest of $3.5 million.  
In September of 1996, the Company received $20.3 million relating 
to such refund.  Previously, the Company had received $2.9 
million related to certain refund claims filed.  The refund 
relates to the carryback of tax net operating losses to tax years 
1981, 1994 and 1986 under the provisions of Internal Revenue Code 
Section 172(f).  The amount of net operating losses carried back 
to such years was approximately $48.5 million.  At August 31, 
1996, the Company has approximately $38.0 million of net 
operating loss carryforwards available to offset future taxable 
income.

     The primary sources of liquidity available to the Company in 
fiscal year 1996 to fund operations, anticipated expenditures in 
connection with workforce reductions and disposal of certain 
equipment, the integration of Cameron, planned capital 
expenditures and planned environmental expenditures include 
available cash ($27.9 million at August 31, 1996), borrowing 
availability under the Company's Receivables Financing Program, 
cash generated by operations and reductions in working capital 
requirements through planned inventory reductions and accounts 
receivable management.

     Cash from operations and debt are expected to be the 
Company's primary sources of liquidity beyond fiscal year 1997. 
The Company believes that it has adequate resources to provide 
for its operations and the funding of restructuring, integration, 
capital and environmental expenditures.




                               -13-
<PAGE>  14

     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS (Continued)



LIQUIDITY AND CAPITAL RESOURCES (Continued)

     The Company's current plans to improve operating results 
include completing the integration of Cameron, further reductions 
of personnel and various other cost reduction measures.  Programs 
to expand the Company's revenue base include participation in new 
aerospace programs and expansion of participation in the land-
based gas turbine and extruded pipe markets and other markets in 
which the Company has not traditionally participated.  The 
Company anticipates that, in addition to the growth in commercial 
aviation, the aging current commercial airline fleet will require 
future orders for its replacement.


IMPACT OF INFLATION

     The Company's earnings may be affected by changes in price 
levels and in particular, changes in the price of basic metals.  
The Company's contracts generally provide for fixed prices for 
finished products with limited protection against cost increases. 
The Company would therefore be affected by changes in prices of 
the raw materials during the term of any such contract.  The 
Company attempts to minimize this risk by entering into fixed 
price arrangements with raw material suppliers.


ACCOUNTING AND TAX MATTERS

     Effective June 1, 1996, the Company adopted Statement of 
Financial Accounting Standards No. 121, "Accounting for the 
Impairment of Long-Lived Assets and for Long-Lived Assets to be 
Disposed of" ("SFAS 121") which must be adopted by the Company no 
later than fiscal year 1997.  SFAS 121 prescribes the accounting 
for the impairment of long-lived assets that are to be held and 
used in the business and similar assets to be disposed of.  The 
adoption has not had a material impact on the earnings or the 
financial position of the Company.

     The Company for several years maintained a program of 
Company-owned life insurance ("COLI") for certain of its 
employees.  As of August 31, 1996, the Company is named as 
beneficiary on COLI policies with an aggregate cash surrender 
value of approximately $5.2 million, issued by Confederation Life 
Insurance Company (U.S.), which is currently in rehabilitation.  
Confederation Life Insurance Company is continuing to pay 
benefits under the policies but has ceased to redeem cash 
surrender values.  No assurances can be given regarding to what 
extent the Company will be able to realize such cash surrender 
values in the future.



                              -14-

<PAGE>  15
Part II.

Item 6.  EXHIBITS AND REPORTS FILED ON FORM 8-K

(a)  Exhibits

     The following exhibits are being filed as part of this 
Form 10-Q:
<TABLE>
<CAPTION>
EXHIBIT NO.                DESCRIPTION                   PAGE
<S>             <C>                                       <C>
10.A            Form of Performance Stock Option          E-1
                Agreement under the Wyman-Gordon
                Long-term Incentive Plan dated July 16,
                1996 granted to 13 employees to the
                Company for an aggregate of 485,875
                shares of the Company's Common Stock.

10.B            Form of Performance Share Agreement       E-2
                under the Wyman-Gordon Long-term
                Incentive Plan dated July 16, 1996
                granted to 13 employees of the Company
                for an aggregate of 118,300 shares of
                the Company's Common Stock.

10.C            Form of Stock Option Agreement under      E-3
                the Wyman-Gordon Long-term Incentive 
                Plan dated July 16, 1996 granted to 13
                employees of the Company for an 
                aggregate of 105,625 shares of the 
                Company's Common Stock.

27              Financial Data Schedule for the Three     E-4
                Months Ended August 31, 1996.

</TABLE>

(b)   No reports on Form 8-K have been filed with the Commission
      during the period covered by this report.


















                              -15-

<PAGE>  16
                            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.




                         WYMAN-GORDON COMPANY      




Date:  10/10/96          By: /S/ANDREW C. GENOR
                             Andrew C. Genor
                             Vice President,
                             Chief Financial Officer 
                             and Treasurer




Date:  10/10/96          By: /S/JEFFREY B. LAVIN
                             Jeffrey B. Lavin
                             Corporate Controller and
                             Chief Accounting Officer





























                               -16-


<PAGE>  1

EXHIBIT 10.A

           FORM OF PERFORMANCE STOCK OPTION AGREEMENT
      UNDER THE WYMAN-GORDON COMPANY LONG-TERM INCENTIVE PLAN

WYMAN-GORDON COMPANY, a Massachusetts corporation (the 
"Company"), hereby grants to (the "Grantee"), who is now employed
by the Company or by a Subsidiary of the Company, a Non-qualified 
Stock Option (the "Option") to purchase prior to July 16, 2006 
(the "Expiration Date") an aggregate of 37,375 shares of Common 
Stock of the Company ("Shares") at a price of $16.75 per Share 
pursuant to the terms and conditions set forth in the Wyman-
Gordon Company Long-Term Incentive Plan as approved by the 
stockholders of the Company on October 18, 1995, as it may be 
amended from time to time in accordance with its terms (the 
"Plan") and this Stock Option Agreement, as it may be amended 
from time to time in accordance with its terms (the "Award 
Agreement").   By execution of this Award Agreement, the Grantee 
acknowledges receipt of copy of the Plan and further agrees to be 
bound thereby and by the actions, pursuant to the Plan, of the 
Committee referred to in the Plan (the "Committee") and of the 
Wyman-Gordon Company Board of Directors.

     (1)  The Option is in all respects governed by the terms of 
the Plan.  All of the terms and provisions of the Plan are hereby 
incorporated into this Award Agreement by reference and are made 
a part of this Award Agreement.  For the convenience of the 
Grantee, certain but not all of the provisions of the Plan are 
also summarized or elaborated upon in this Award Agreement.  Each 
and every provision of this Award Agreement shall be 
administered, interpreted, and construed so that the Option shall 
conform to the provisions of the Plan.  Any provisions of this 
Award Agreement that cannot be so administered, interpreted, or 
construed shall be disregarded, and, accordingly, in the event of 
any conflict between the Award Agreement and the Plan, the latter 
will govern.  Any capitalized terms used herein and not defined 
herein have the respective meanings ascribed to them in the Plan. 
Whenever the word "Grantee" is used herein in a context where the 
provision should logically be construed to apply to the Grantee's 
Beneficiary, the word "Grantee" shall be deemed to include such 
Beneficiary.
	(2)	The date of grant of the Option is July 16, 1996.
     (3)  The Option is a Non-qualified Stock Option and is not 
an Incentive Stock Option.

     (4)  Subject to the terms of this Award Agreement, the 
Option shall be exercisable from and after July 16, 2003; 
provided, however, that the option may be exercised by the 
Grantee at any time after January 16, 1997 with respect to the 
number of shares set forth below if the average closing price 
during a period of 30 consecutive business days of the Common 
Stock of the Company, par value $1.00 per share, on the NASDAQ 
National Market System, or on any successor market or exchange in 
which the Common Stock is publicly traded, as quoted in the WALL 
STREET JOURNAL reaches the indicated price levels.


                               E-1

<PAGE>  2
<TABLE>
<CAPTION>
                                       CUMULATIVE
                                        NUMBER OF
            STOCK PRICE               OPTIONS VESTED
          <S>                              <C>
          Below $21.00                           0
                 21.00                      1,869
                 22.00                      3,738
                 23.00                      7,475
                 24.00                     13,081
                 25.00                     18,688
                 26.00                     24,294
                 27.00                     29,900
                 28.00                     33,368
                 29.00                     35,506
                 30.00 or above            37,375
</TABLE>

     (5)  Grantee may exercise the Option only in the following 
manner:  From time to time prior to the Expiration Date and 
subject to the provisions of Paragraph 4 above, the Grantee may 
give written notice to the Treasurer of the Company of his 
election to purchase some or all of the Shares purchasable at the 
time of such notice.  Said notice shall specify the number of 
Shares to be purchased and shall be accompanied by payment 
therefor (a) in U.S. dollars by personal check, bank draft, or 
money order payable to the order of the Company; (b) in Shares 
that have been held by the Grantee for at least six (6) months 
and that have a Fair Market Value equal to the purchase price; 
(c) to the extent not limited or prohibited by the Committee, by 
payment made by the Grantee's broker, in U.S. dollars by personal 
check, bank draft, or money order payable to the order of the 
Company, pursuant to the Grantee's instructions; or (d) by a 
combination thereof; and by any agreement, statement, or other 
evidence that the Committee may require in order to satisfy 
itself that the issuance of the Shares being purchased pursuant 
to such exercise and any subsequent resale thereof will be in 
compliance with applicable laws and regulations relating to the 
issuance and sale of securities, including the provisions of the 
Securities Act of 1933 and regulations promulgated thereunder.

     (6)  The exercise of the Option shall be deemed to occur 
(a) on the date that the notice of exercise and the personal 
check, bank draft, money order or Shares are received by the 
Company, or (b) if such notice of exercise and payment are mailed 
in the United States, and the United States Postal Service has 
stamped its postmark thereon, then on the date of such postmark. 
As soon as practicable after each exercise of the Option and 
compliance by the Grantee with all applicable conditions, 
including any payments to the Company that may be required 
pursuant to Paragraphs 5 and 7 hereof, the Company shall mail or 
deliver or cause to be mailed or delivered to the Grantee a stock 
certificate or certificates for the number of Shares that the 
Grantee shall be entitled to receive upon such exercise under the 
provisions of this Award Agreement.


                               -2-

<PAGE>  3


     (7)  In each case where the Grantee shall exercise the 
Option, in whole or in part, the Company will notify the Grantee 
of the amount of withholding tax, if any, that must be paid under 
Federal and, where applicable, state and local law, by reason of 
such exercise.  It shall be a condition to any delivery of Shares 
or payment to be made to the Grantee hereunder that provision 
satisfactory to the Company shall have been made for payment of 
any taxes the Company determines, in its reasonable opinion, are 
required to be paid or withheld pursuant to any applicable law or 
regulation.  The Grantee may irrevocably elect to have any 
withholding tax obligation satisfied by either of the methods 
described in clause (a) or (c) of Paragraph 5, above, or a 
combination thereof, whether or not the same method is used to 
pay the purchase price of the Option.  As an alternative to such 
an election with respect to all or any part of the withholding 
tax obligation, the Company and its Subsidiaries also shall, to 
the extent permitted by law, have the right to deduct from any 
payment or transfer of any kind (whether of cash, Shares, or 
other property, and whether or not related to the Plan) otherwise 
due to the Grantee any such taxes required to be withheld.

     (8)  This Award Agreement and the Grantee's right to 
exercise the Option shall terminate, as to any portion of the 
Option not theretofore exercised, whenever the Grantee is for any 
reason no longer employed by the Company or a Subsidiary; 
subject, however, to the following provisions:

          (a)  If the Company or a Subsidiary terminates the 
Grantee's employment for reasons other than fraud, dishonesty, 
willful misconduct, retirement, or disability, or if the Grantee 
resigns from the Company and the Subsidiaries (as applicable), 
the Grantee shall have a period of 90 days immediately after such 
termination in which to exercise the Option to the extent then 
exercisable.  The Option shall not become exercisable with 
respect to any Shares with respect to which it was not 
exercisable on the date of such termination of employment.

          (b)  If the termination of Grantee's employment results 
from the Grantee's death, retirement or disability, the Grantee 
(or his Beneficiary in the case of his death) shall have a period 
of three years following such termination to exercise in whole or 
in part the Option with respect to Shares subject to the Option, 
to the extent then exercisable.  The Option shall not become 
exercisable with respect to any Shares with respect to which it 
was not exercisable on the date of such termination of 
employment.

          (c)  If the Grantee dies during the three-year period 
following retirement or disability referred to in Subsection (b) 
above, the Option may be exercised in whole or in part by his 
Beneficiary before the expiration of one year after the date of 
his death or the expiration of the three-year period following 
retirement or disability referred to in Subsection (b) above, 
whichever occurs later.


                                -3-

<PAGE>  4

     For purposes of this Paragraph 8, the term "retirement" 
shall mean termination of employment after the Grantee has become 
eligible for an early, normal or late retirement benefit (but not 
a terminated vested or deferred vested benefit) under the tax-
qualified deferred benefit pension plan maintained by the Company 
and/or its Subsidiaries that covers the Grantee, and the term 
"disability" shall have the meaning ascribed to it in the Wyman-
Gordon Company Savings/Investment Plan.

     (9)  The Option is nontransferable other than by will or by 
the laws of descent and distribution, and the Option may be 
exercised during the lifetime of the Grantee only by him.

     (10) In the event that there is any change in the Shares 
through merger, consolidation, reorganization, recapitalization, 
or otherwise; or if there shall be any dividend on the Shares, 
payable in Shares, or an extraordinary cash dividend or other 
extraordinary distribution; or if there shall be a stock split, 
reverse stock split, combination of Shares, exercisability of 
stock purchase rights received under the Company's Stockholder 
Rights Plan, or other similar corporate transaction or event that 
affect the Shares, such that an adjustment is determined by the 
Committee to be appropriate in order to prevent dilution or 
enlargement of the rights of the Grantee or of the potential 
benefits intended to be made available under the Plan, the number 
and kind of Shares subject to the Option, the purchase price, and 
the other relevant provisions of this Award Agreement shall be 
appropriately adjusted as provided in Section 12 of the Plan.

     (11)  As provided in Section 25 of the Plan in the event of 
a Triggering Event, as hereinafter defined, the Option, to the 
extent it has not theretofore been exercised, shall be fully 
exercisable without regard to the schedule in Paragraph 4 above, 
but the Option shall thereupon become a Limited Right, as 
hereinafter defined, and the terms thereof shall be modified as 
described in the remaining provisions of this Paragraph 11.  In 
the event of a Triggering Event, the Grantee shall have the right 
(the "Limited Right") to have the Company, at the election of the 
Grantee (which election for each Triggering Event, as hereinafter 
defined, may be made only during the period beginning on the 
effective date of such Triggering Event, as hereinafter defined, 
and ending on the 45th day following such date), purchase all or 
any Shares subject to the Option (to the extent not theretofore 
exercised) for an amount (payable entirely in cash) equal to the 
number of Shares with respect to which the Limited Right is 
exercised, multiplied by the excess of the higher of (a) the 
highest Fair Market Value of a Share during the period commencing 
on the ninetieth (90th) day preceding the exercise of the Limited 
Right and ending on the date of exercise and (b) either (i) if an 
event described in clause (a) of the definition of "Triggering 
Event," below, has occurred, the highest price per Share paid for 
any Share as shown on Schedule 13D (or an amendment thereto) 
filed pursuant to Section 13(d) of the 1934 Act by any person or 
group (as defined in that definition) whose acquisition cause the



                               -4-

<PAGE>  5

Triggering Event to occur, or (ii) if an event described in 
clause (b) of the definition of "Triggering Event," below, has 
occurred, the fixed or formula price specified in the 
reorganization agreement (as defined in that definition) if such 
price is determinable as of the date of exercise of the Limited 
Right over the purchase price of the Option.  Such purchase 
pursuant to the exercise of a Limited Right shall be deemed to be 
an exercise of the Option.  Notwithstanding any other provision 
of this Award Agreement, no Limited Right may be exercised after 
the Expiration Date, but a Limited Right may be exercised within 
six months of the date hereof.  For purposes of this Paragraph 
11, a Triggering Event shall be deemed to occur when and if any 
of the following events occurs:  (a) stockholder approval of a 
merger or consolidation involving the Company or a sale of all or 
substantially all of the assets of the Company, in each case 
except for a transaction in which the Company's shareholders 
receive at least 50% of the stock of the surviving, resulting or 
acquiring corporation; (b) any "person" (other than the Company 
or an employee benefit plan of the Company or a corporation 
controlled by an employee benefit plan of the Company or a 
corporation controlled by the Company's shareholders) becomes the 
"beneficial owner" of shares of capital stock of the Company 
representing a majority of the votes entitled to be cast on 
matters submitted to the shareholders of the Company; or (c) 
persons who, as of July 16, 1996, constituted the Company's Board 
(the "Incumbent Board") cease for any reason, including without 
limitation as a result of a tender offer, proxy contest, merger 
or similar transaction, to constitute at least a majority of the 
Board, provided that any person becoming a director of the 
Company subsequent to July 16, 1996 whose election was approved 
by a least a majority of the directors then comprising the 
Incumbent Board shall, for purposes of this Agreement, be 
considered a member of the Incumbent Board.  For purposes of this 
paragraph, the term "person" shall have the meaning used in 
Section 13(d) and 14(d)(2) of the Securities Exchange Act of 
1934, as amended (the "1934 Act") and "beneficial ownership" 
shall have the meaning set forth in Rule 13d-3 of the 1934 Act.

     (12)  Notices hereunder shall be mailed or delivered to the 
Treasurer of the Company at its principal place of business at 
Grafton, Massachusetts, and shall be mailed or delivered to 
Grantee at his address set forth below or at such other address 
as he may subsequently furnish the Treasurer of the Company in 
writing.

     (13)  The Grantee shall not have any rights of a shareholder 
by virtue of the Option except with respect to Shares actually 
issued to him, and the issuance of Shares shall confer no 
retroactive right to dividends.

     (14)  The Committee may not, without the written consent of 
the Grantee, cause this Award Agreement to be revoked, and may 
not without such written consent make or change any determination 
or change any term, condition or provision affecting the Option 
if the determination or change would reduce or adversely affect 
the Option or the Grantee's rights thereto.

                               -5-

<PAGE>  6

     (15)  Notwithstanding anything herein to the contrary, on or 
after the occurrence of a Triggering Event, as defined above, the 
Committee may not under any circumstances make or change any 
determination or change any term, condition, or provision 
affecting the Option if the determination or change would reduce 
or adversely affect the Option or the Grantee's rights thereto.

     (16)  The Grantee shall designate a Beneficiary in writing 
and in such manner as is acceptable to the Company.  If the 
Grantee fails so to designate a Beneficiary, or if no such 
designated Beneficiary survives the Grantee, the Grantee's 
beneficiary shall be the Grantee's estate.

     (17)  The exercise of the Option shall be subject to the 
condition that if at any time the Company shall determine (in 
accordance with the provisions of the following sentence) that it 
is necessary as a condition of, or in connection with, such 
exercise (a) to satisfy withholding tax or other withholding 
liabilities, (b) to effect the listing, registration, or 
qualification on any securities exchange or under any state or 
Federal law of any Shares otherwise deliverable in connection 
with such exercise, or (c) to obtain the consent or approval of 
any regulatory body, then in any such event such exercise shall 
not be effective unless such withholding, listing, registration, 
qualification, consent or approval shall have been effected or 
obtained free of any conditions not acceptable to the Company in 
its reasonable and good faith judgment.  Any such determination 
(described in the preceding sentence) by the Company must be 
reasonable, must be made in good faith, and must be made without 
any intent to postpone or limit such exercise, grant or 
distribution beyond the minimum extent necessary and without any 
intent otherwise to deny or frustrate the Grantee's rights in 
respect of the Option.  In seeking to effect or obtain any such 
withholding, listing, registration, qualification, consent or 
approval, the Company shall act with all reasonable diligence.  
Any such postponement or limitation affecting the right to 
exercise the Option shall not extend the time within which the 
Option may be exercised, unless the Company and the Grantee 
choose to amend the terms of this Award Agreement to provide for 
such an extension; and neither the Company nor its directors or 
officers shall have any obligation or liability to the Grantee 
with respect to any Shares with respect to which the Option shall 
lapse, because of a postponement or limitation that conforms to 
the provisions of this Paragraph 17.

     (18)  No fractional Shares shall be issued pursuant to this 
Award Agreement.  The Committee shall determine whether cash, 
other securities, or other property shall be paid or transferred 
in lieu of fractional Shares, or whether fractional Shares or any 
rights thereto shall be canceled, terminated or otherwise 
eliminated.






                                -6-

<PAGE>  7

     (19) Nothing in this Award Agreement shall confer upon the 
Grantee the right to continue in the employment or service of the 
Company or any Subsidiary or affect any right that the Company or 
any Subsidiary may have to terminate the employment or service of 
(or to demote or to exclude from future Awards under the Plan) 
the Grantee at any time for any reason.  The grant of the Option 
shall not give the Grantee any right to similar grants in future 
years.

     (20) So long as this Award Agreement shall remain in effect,
the Company shall furnish to the Grantee, as and when available, 
a copy of any Prospectus issued with respect to the Shares 
covered hereby, and also a copy of all material hereinafter 
distributed by the Company to its stockholders generally.

     (21) This Award Agreement and the provisions thereof shall 
be binding upon, and inure to the benefit of, any successor or 
successors of the Company and the person or entity to whom the 
Option may have been transferred by will, the laws of descent and 
distribution, or beneficiary designation hereunder.

     (22) The Award Agreement shall be governed and its 
provisions construed, enforced and administered in accordance 
with the laws of the Commonwealth of Massachusetts except to the 
extent that such laws may be superseded by any Federal law.  It 
may not be modified orally.


WYMAN-GORDON COMPANY

By: /S/DAVID P. GRUBER
    David P. Gruber
    President and Chief
    Executive Officer

     The foregoing Award Agreement is hereby accepted and the 
terms thereof hereby agreed to.


GRANTEE


Grantee's Signature


GRANTEE'S ADDRESS:


SOCIAL SECURITY NUMBER:








                                -7-
??  


<PAGE>  1

EXHIBIT 10.B

                 FORM OF PERFORMANCE SHARE AGREEMENT
            UNDER THE WYMAN-GORDON LONG-TERM INCENTIVE PLAN

     This Agreement is made as of the 16th day of July 1996 
between WYMAN-GORDON COMPANY, a Massachusetts corporation (the 
"Company") and (the "Grantee"), relating to 9,100 shares (the 
"Shares") of the Company's common stock, par value $1.00 per 
share (the "Common Stock") to be issued by the Company to the 
Grantee pursuant to the terms and conditions set forth in the 
Wyman-Gordon Company Long-Term Incentive Plan, as it may be 
amended from time to time in accordance with its terms (the 
"Plan") and this Performance Share Agreement, as it may be 
amended from time to time in accordance with its terms (the 
"Agreement") in consideration of services heretofore rendered and 
to be rendered by Grantee to the Company during the term of this 
Agreement.  By execution of this Agreement, the Grantee 
acknowledges receipt of a copy of the Plan and further agrees to 
be bound thereby and by the actions, pursuant to the Plan, of the 
Committee referred to in the Plan (the "Committee") and of the 
Company's Board of Directors.

     1.  On the date hereof the Company shall issue the Shares to 
the Grantee which shall be subject to risk of loss and forfeiture 
during a period beginning on the date hereof and ending on July 
16, 2001 (the "Term of this Agreement"). During the Term of this 
Agreement, the Committee shall determine the average closing 
price of the Common Stock on the NASDAQ National Market System, 
or on any successor market or exchange in which the Common Stock 
is publicly traded, as quoted in the WALL STREET JOURNAL during 
each period of 30 consecutive business days during the Term of 
this Agreement, each such period being referred to herein as a 
"Measurement Period" and the average prices being referred to 
herein as the "Target Price."  Restrictions on all or a portion 
of the Shares will lapse only if the Target Price during a 
Measurement Period has reached the amounts set forth below:
<TABLE>
<CAPTION>
                                   CUMULATIVE NUMBER OF
                                     SHARES ON WHICH
      TARGET PRICE                 RESTRICTIONS WILL LAPSE
     <S>                                   <C>
     Below $21.00                              0
            21.00                            455
            22.00                            910
            23.00                          1,820
            24.00                          3,185
            25.00                          4,550
            26.00                          5,915
            27.00                          7,280
            28.00                          8,190
            29.00                          8,645
            30.00 and above                9,100
</TABLE>


                                E-2

<PAGE>  2

Upon achieving a Target Price for a Measurement Period as set 
forth above, the restrictions set forth above and in Section 3 
below shall lapse with respect to the number of Shares indicated 
in the table as to which restrictions have not previously lapsed. 
At the end of the Term of this Agreement, Grantee shall forfeit 
all right, title and interest in the Shares to the extent that 
the Target Price with respect to such Shares has not been 
attained.

     2.  The Grantee acknowledges receipt of a stock certificate 
registered in his name for the Shares and bearing a legend 
setting forth the restrictions set forth in Section 1 of this 
Agreement.  The Grantee agrees, concurrently with the execution 
of this Agreement, to deposit such stock certificate with the 
Company together with a stock power relating thereto endorsed in 
blank.

     3.  The Grantee acknowledges that the Shares may not be 
sold, assigned, transferred, conveyed, pledged or otherwise 
encumbered during the Term of this Agreement except in accordance 
with the provisions of this Agreement.  If the Grantee ceases to 
be employed by the Company prior to the end of the Term of this 
Agreement, his rights to the Shares to the extent restrictions 
have not previously lapsed as provided above in Section 1 will 
thereupon be forfeited and revert to the Company.

     4.  Upon the attainment of the Target Price as provided in 
Section 1 and the satisfaction of all other conditions contained 
in this Agreement, the restrictions applicable to the designated 
number of Shares shall lapse and a stock certificate for the 
number of Shares with respect to which the restrictions have 
lapsed shall be delivered to the Grantee, free of all such 
restrictions except any that may be imposed by law.  Any Shares 
as to which the restrictions shall not have lapsed at the end of 
the Term of this Agreement shall be transferred to the Company 
without any further action of the Grantee.

     5.  If an event of a Change of Control, as defined below, 
shall occur, the Committee in its sole discretion may, but need 
not, determine that the restrictions not previously lapsed and 
terminated shall be deemed lapsed and terminated with respect to 
some or all of the Shares and such Shares, if any as determined 
by the Committee, shall not be forfeited and shall vest in the 
Grantee upon such terms and conditions as the Committee may 
determine.  "Change in Control" means any one of the following 
events: (1) stockholder approval of a merger or consolidation 
involving the Company or a sale of all or substantially all of 
the assets of the Company, in each case except for a transaction 
in which the Company's shareholders receive at least 50% of the 
stock of the surviving, resulting or acquiring corporation; (2) 
any "person" (other than the Company or an employee benefit plan






                                 -2-

<PAGE>  3


of the Company or a corporation controlled by the Company's 
employee benefit plan of the Company or a corporation controlled 
by the Company's stockholders) becomes the "beneficial owner" of 
shares of capital stock of the Company representing a majority of 
the votes entitled to be cast on matters submitted to the 
shareholders of the Company; or (3) persons who, as of July 16, 
1996, constituted the Company's Board (the "Incumbent Board") 
cease for any reason, including without limitation as a result of 
a tender offer, proxy contest, merger or similar transaction, to 
constitute at least a majority of the Board, provided that any 
person becoming a director of the Company subsequent to July 16, 
1996 whose election was approved by at least a majority of the 
directors then comprising the Incumbent Board shall for purposes 
of this Agreement, be considered a member of the Incumbent Board. 
 For purposes of this paragraph, the term "person" shall have the 
meaning used in Section 13(d) and 14(d)(2) of the Securities 
Exchange Act of 1934 as amended (the "1934 Act"), and "beneficial 
ownership" shall have the meaning set forth in Rule 13d-3 of the 
1934 Act.

     6.  The Grantee shall have all voting and dividend rights 
with respect to the Shares, provided that non-cash dividends 
shall be deposited with the Company together with a stock power 
or other appropriate instrument of transfer endorsed in blank and 
shall be subject to the same restrictions as the Shares.

     7.  If the Grantee properly elects, within 30 days of the 
date of this Agreement, to include in gross income for federal 
income tax purposes an amount equal to the aggregate value of the 
Shares subject to the Award based on the closing price of the 
Stock on the date of this Agreement, Grantee shall make 
arrangements satisfactory to the Committee to pay to the Company 
any federal, state or local taxes required to be withheld with 
respect to such Shares.  If the Grantee shall fail to make such 
tax payments as are required, the Company, shall, to the extent 
permitted by law, have the right to deduct from any payment of 
any kind otherwise due to the Grantee any federal, state or local 
taxes of any kind required by law to be withheld with respect to 
the Shares.

         If the Grantee does not make the election described 
above in this Section 7, Grantee shall, no later than the date as 
of which the restrictions referred to in Section 1 and such other 
restrictions as may have been imposed under this Agreement, shall 
lapse, pay to the Company, or make arrangements satisfactory to 
the Committee regarding payment of any federal, state or local 
taxes of any kind required by law to be withheld with respect to 
the Shares, and the Company shall, to the extent permitted by 
law, have the right to deduct from any payment of any kind 
otherwise due to the Grantee any federal, state or local taxes of 
any kind required by law to be withheld with respect to the 
Shares. 




                               -3-

<PAGE>  4


          Any tax withholding may be satisfied, at the discretion 
of the Committee, by the Company's withholding Shares, otherwise 
deliverable to Grantee hereunder with a Fair Market Value (as 
defined in the Plan) equal to all or a portion of the amount to 
be withheld.

          At the sole discretion of the Committee, the Company 
may make a loan to Grantee in such amount as may be required to 
discharge his federal income tax liability on account of the 
lapsing of restrictions under Section 1 above assuming the 
resulting income is taxable at the maximum applicable individual 
federal income tax rate.  Such loan shall have such maturity and 
other terms and conditions as the Committee shall determine in 
its sole discretion, and shall bear interest at the applicable 
federal rate under Section 1274(d) of the Internal Revenue Code 
of any successor provision thereto.


     8.  The issuance of the Shares to Grantee shall be subject 
to the condition that if at any time the Company shall determine 
(in accordance with the provisions of the following sentence) 
that it is necessary as a condition of, or in connection with, 
such exercise (a) to satisfy withholding tax or other withholding 
liabilities, (b) to effect the listing, registration, or 
qualification on any securities exchange or under any state or 
Federal law of any Shares otherwise deliverable in connection 
with such exercise, or (c) to obtain the consent or approval of 
any regulatory body, then in any such event such exercise shall 
not be effective unless such withholding, listing, registration, 
qualification, consent or approval shall have been effected or 
obtained free or any conditions not acceptable to the Company in 
its reasonable and good faith judgment.


     9.  This Agreement is in all respects governed by the terms 
of the Plan.  All of the terms and provisions of the Plan are 
hereby incorporated into this Agreement by reference and are made 
a part of this Agreement.  Each and every provision of this 
Agreement shall be administered, interpreted and construed so 
that this Agreement shall conform to the provisions of the Plan. 
 Any provisions of this Agreement that cannot be so administered, 
interpreted, or construed shall be disregarded, and, accordingly, 
in the event of any conflict between this Agreement and the Plan, 
the latter will govern.  Any capitalized terms used herein and 
not defined herein have the respective meanings ascribed to them 
in the Plan.  Whenever the word "Grantee" is used herein in a 
context where the provision should logically be construed to 
apply to the Grantee's beneficiary, the word "Grantee" shall be 
deemed to include such Beneficiary.







                                -4-

<PAGE>  5


     10.  In the event that there is any change in the Company 
Common Stock through merger, consolidation, reorganization, 
recapitalization, or otherwise; or if there shall be any dividend 
on the Shares, payable in Shares, or an extraordinary cash 
dividend or other extraordinary distribution; or if there shall 
be a stock split, reverse stock split, combination of Shares, 
exercisability of stock purchase rights received under the 
Company's Stockholder Rights Plan, or other similar corporate 
transaction or event that affects the Shares, such that an 
adjustment is determined by the Committee to be appropriate in 
order to prevent dilution or enlargement of the rights of the 
Grantee or of the potential benefits intended to be made 
available under this Agreement, the number and kind of Shares and 
the other relevant provisions of this Agreement shall be 
appropriately adjusted as provided in Section 12 of the Plan.


     11.  Notices hereunder shall be mailed or delivered to the 
Treasurer of the Company at its principal place of business at 
Grafton, Massachusetts, and shall be mailed or delivered to 
Grantee at his address set forth above or at such other address 
as he may subsequently furnish the Treasurer of the Company in 
writing.

     12.  The Committee may not, without the written consent of 
the Grantee, cause this Agreement to be revoked, and may not 
without such written consent make or change any determination or 
change any term, condition or provision hereunder if the 
determination or change would reduce or adversely affect the 
Grantee's rights hereunder.

     13.  Notwithstanding anything herein to the contrary, on or 
after the occurrence of a Change in Control, as defined above, 
the Committee may not under any circumstances make or change any 
determination or change any term, condition, or provision 
affecting this Agreement if the determination or change would 
reduce or adversely affect the Grantee's rights hereunder.

     14.  The Grantee shall designate a Beneficiary in writing 
and in such manner as is acceptable to the Company.  If the 
Grantee fails so to designate a Beneficiary, or if no such 
designated Beneficiary survives the Grantee, the Grantee's 
beneficiary shall be the Grantee's estate.

     15.  Nothing in this Agreement shall confer upon the Grantee 
the right to continue in the employment or service of the Company 
or affect any right that the Company may have to terminate the 
employment or service of (or to demote or to exclude from future 
Awards under the Plan) the Grantee at any time for any reason.







                                -5-

<PAGE>  6


     16.  So long as this Agreement shall remain in effect, the 
Company shall furnish to the Grantee, as and when available, a 
copy of any Prospectus issued with respect to the Shares covered 
hereby, and also a copy of all material hereinafter distributed 
by the Company to its stockholders generally.

     17.  This Agreement is nontransferable by Grantee other than 
by will or by the laws of descent and distribution.  This 
Agreement and the provisions thereof shall be binding upon, and 
inure to the benefit of, any successor or successors of the 
Company and the person or entity to whom his rights hereunder may 
have been transferred by will, the laws of descent and 
distribution, or beneficiary designation hereunder.

     18.  This Agreement shall be governed and its provisions 
construed, enforced and administered in accordance with the laws 
of the Commonwealth of Massachusetts except to the extent that 
such laws may be superseded by any Federal law. It may not be 
modified orally.

     IN WITNESS WHEREOF, the parties hereto have executed this 
Agreement as of the date first written above.



WYMAN-GORDON COMPANY



By: /S/DAVID P. GRUBER
    David P. Gruber
    President and Chief
    Executive Officer




GRANTEE



Grantee's Signature














                                -6-
??  


<PAGE>  1

EXHIBIT 10.C
                      STOCK OPTION AGREEMENT
      UNDER THE WYMAN-GORDON COMPANY LONG-TERM INCENTIVE PLAN


     WYMAN-GORDON COMPANY, a Massachusetts corporation (the 
"Company"), hereby grants to (the "Grantee"), who is now employed 
by the Company or by a Subsidiary of the Company, a Non-qualified 
Stock Option (the "Option") to purchase prior to July 16, 2006 
(the "Expiration Date") an aggregate 8,125 shares of Common Stock 
of the Company ("Shares") at a price of $16.75 per Share pursuant 
to the terms and conditions set forth in the Wyman-Gordon Company 
Long-Term Incentive Plan as approved by the stockholders of the 
Company on October 18, 1995, as it may be amended from time to 
time in accordance with its terms (the "Plan") and this Stock 
Option Agreement, as it may be amended from time to time in 
accordance with its terms (the "Award Agreement").  By execution 
of this Award Agreement, the Grantee acknowledges receipt of a 
copy of the Plan and further agrees to be bound thereby and by 
the actions, pursuant to the Plan, of the Committee referred to 
in the Plan (the "Committee") and of the Wyman-Gordon Company 
Board of Directors.

     (1)  The Option is in all respects governed by the terms of 
the Plan.  All of the terms and provisions of the Plan are hereby 
incorporated into this Award Agreement by reference and are made 
a part of this Award Agreement.  For the convenience of the 
Grantee, certain but not all of the provisions of the Plan are 
also summarized or elaborated upon in this Award Agreement.  Each 
and every provision of this Award Agreement shall be 
administered, interpreted, and construed so that the Option shall 
conform to the provisions of the Plan.  Any provisions of this 
Award Agreement that cannot be so administered, interpreted, or 
construed shall be disregarded, and, accordingly, in the event of 
any conflict between the Award Agreement and the Plan, the latter 
will govern.  Any capitalized terms used herein and not defined 
herein have the respective meanings ascribed to them in the Plan. 
Whenever the word "Grantee" is used herein in a context where the 
provision should logically be construed to apply to the Grantee's 
Beneficiary, the word "Grantee" shall be deemed to include such 
Beneficiary.


     (2)  The date of grant of the Option is July 16, 1996.


     (3)  The Option is a Non-qualified Stock Option and is not 
an Incentive Stock Option.


     (4)  Subject to the terms of this Award Agreement, the 
Option shall be exercisable from and after each initial exercise 
date set forth below with respect to the indicated number of 
Shares:




                                E-3

<PAGE>  2
<TABLE>
<CAPTION>
                                                   INITIAL
         NUMBER OF SHARES                       EXERCISE DATE
<S>                                             <C>
One quarter of the aggregate number             July 16, 1997
of Shares subject to the Option, as
specified above, in the first sentence
of the Award Agreement, rounded down
to the nearest whole Share.

An additional one quarter of the                July 16, 1998
aggregate number of Shares subject
to the Option, as specified above,
in the first sentence of the Award
Agreement, rounded down (after taking
into account any fractional Share
that was disregarded as a result of
rounding pursuant to the preceding
provision) to the nearest whole Share.

The additional one quarter of the               July 16, 1999
aggregate number of Shares subject
to the Option, as specified above,
in the first sentence of the Award
Agreement, rounded down (after taking
into account any fractional Share
that was disregarded as a result of
rounding pursuant to the preceding
provision) to the nearest whole Share.

The remaining number of Shares subject          July 16, 2000
to the Option, as specified above, in 
the first sentence of the Award Agreement.
</TABLE>

     (5)  The Grantee may exercise the Option only in the 
following manner:  From time to time prior to the Expiration 
Date, the Grantee may give written notice to the Treasurer of the 
Company of his election to purchase some or all of the Shares 
purchasable at the time of such notice.  Said notice shall 
specify the number of Shares to be purchased and shall be 
accompanied by payment therefor (a) in U.S. dollars by personal 
check, bank draft, or money order payable to the order of the 
Company; (b) in Shares that have been held by the Grantee for at 
least six months and that have a Fair Market Value equal to the 
purchase price; (c) to the extent not limited or prohibited by 
the Committee, by payment made by the Grantee's broker, in U.S. 
dollars by personal check, bank draft, or money order payable to 
the order of the Company, pursuant to the Grantee's instructions; 
or (d) by a combination thereof; and by any agreement, statement, 
or other evidence that the Committee may require in order to 
satisfy itself that the issuance of the Shares being purchased 
pursuant to such exercise and any subsequent resale thereof will 
be in compliance with applicable laws and regulations relating to 
the issuance and sale of securities, including the provisions of 
the Securities Act of 1933 and regulations promulgated 
thereunder.

                               -2-

<PAGE>  3

      (6)  The exercise of the Option shall be deemed to occur 
(a) on the date that the notice of exercise and the personal 
check, bank draft, money order and/or Shares are received by the 
Company, or (b) if such notice of exercise and payment are mailed 
in the United States, and the United States Postal Service has 
stamped its postmark thereon, then on the date of such postmark. 
As soon as practicable after each exercise of the Option and 
compliance by the Grantee with all applicable conditions, 
including any payments to the Company that may be required 
pursuant to Paragraphs 5 and 7 hereof, the Company shall mail or 
deliver or cause to be mailed or delivered to the Grantee a stock 
certificate or certificates for the number of Shares that the 
Grantee shall be entitled to receive upon such exercise under the 
provisions of this Award Agreement.


     (7)  In each case where the Grantee shall exercise the 
Option, in whole or in part, the Company will notify the Grantee 
of the amount of withholding tax, if any, that must be paid under 
Federal and, where applicable, state and local law, by reason of 
such exercise.  It shall be a condition to any delivery of Shares 
or payment to be made to the Grantee hereunder that provision 
satisfactory to the Company shall have been made for payment of 
any taxes the Company determines, in its reasonable opinion, are 
required to be paid or withheld pursuant to any applicable law or 
regulation.  The Grantee may irrevocably elect to have any 
withholding tax obligation satisfied by either of the methods 
described in clause (a) or (c) of Paragraph (5), above, or a 
combination thereof, whether or not the same method is used to 
pay the purchase price of the Option.  As an alternative to such 
an election with respect to all or any part of the withholding 
tax obligation, the Company and its Subsidiaries also shall, to 
the extent permitted by law, have the right to deduct from any 
payment or transfer of any kind (whether of cash, Shares, or 
other property, and whether or not related to the Plan) otherwise 
due to the Grantee any such taxes required to be withheld.


     (8)  This Award Agreement and the Grantee's right to 
exercise the Option shall terminate, as to any portion of the 
Option not theretofore exercised, whenever the Grantee is for any 
reason no longer employed by the Company or a Subsidiary; 
subject, however, to the following provisions:


          (a)  If the Company or a Subsidiary terminates the 
Grantee's employment for reasons other than fraud, dishonesty, 
willful misconduct, retirement, or disability, or if the Grantee 
resigns from the Company and the Subsidiaries (as applicable), 
the Grantee shall have a period of ninety days immediately after 
such termination in which to exercise the Option to the extent 
then exercisable.  The Option shall not become exercisable with 
respect to any Shares with respect to which it was not 
exercisable on the date of such termination of employment.




                                -3-

<PAGE>  4


          (b)  If the termination of Grantee's employment results 
from the Grantee's death, retirement or disability, the Grantee 
(or his Beneficiary in the case of his death) shall have a period 
of three years following such termination to exercise in whole or 
in part the Option with respect to Shares subject to the Option, 
to the extent then exercisable.  The Option shall not become 
exercisable with respect to any Shares with respect to which it 
was not exercisable on the date of such termination of 
employment.

          (c)  If the Grantee dies during the three-year period 
following retirement or disability referred to in Subsection (b) 
above, the Option may be exercised in whole or in part by his 
Beneficiary before the expiration of one year after the date of 
his death or the expiration of the three-year period following 
retirement or disability referred to in Subsection (b) above, 
whichever occurs later.

          For purposes of this Paragraph 8, the term "retirement" 
shall mean termination of employment after the Grantee has become 
eligible for an early, normal or late retirement benefit (but not 
a terminated vested or deferred vested benefit) under the tax-
qualified deferred benefit pension plan maintained by the Company 
and/or its Subsidiaries that covers the Grantee, and the term 
"disability" shall have the meaning ascribed to it in the Wyman-
Gordon Company Savings/Investment Plan.

     (9)  The Option is nontransferable other than by will or by 
the laws of descent and distribution, and the Option may be 
exercised during the lifetime of the Grantee only by him.

     (10) In the event that there is any change in the Shares 
through merger, consolidation, reorganization, recapitalization, 
or otherwise; or if there shall be any dividend on the Shares, 
payable in Shares, or an extraordinary cash dividend or other 
extraordinary distribution; or if there shall be a stock split, 
reverse stock split, combination of Shares, exercisability of 
stock purchase rights received under the Company's Stockholder 
Rights Plan, or other similar corporate transaction or event that 
affects the Shares, such that an adjustment is determined by the 
Committee to be appropriate in order to prevent dilution or 
enlargement of the rights of the Grantee or of the potential 
benefits intended to be made available under the Plan, the number 
and kind of Shares subject to the Option, the purchase price, and 
the other relevant provisions of this Award Agreement shall be 
appropriately adjusted as provided in Section 12 of the Plan.

     (11)  As provided in Section 25 of the Plan in the event of 
a Triggering Event, as hereinafter defined, the Option, to the 
extent it has not theretofore been exercised, shall be fully 
exercisable without regard to the schedule in Paragraph 4 above, 
but the Option shall thereupon become a Limited Right, as 
hereinafter defined, and the terms thereof shall be modified as




                               -4-

<PAGE>  5

described in the remaining provisions of this Paragraph 11.  In 
the event of a Triggering Event, the Grantee shall have the right 
(the "Limited Right") to have the Company, at the election of the 
Grantee (which election for each Triggering Event, as hereinafter 
defined, may be made only during the period beginning on the 
effective date of such Triggering Event, as hereinafter defined, 
and ending on the forty-fifth day following such date), purchase 
all or any Shares subject to the Option (to the extent not 
theretofore exercised) for an amount (payable entirely in cash) 
equal to the number of Shares with respect to which the Limited 
Right is exercised, multiplied by the excess of the higher of (a) 
the highest Fair Market Value of a Share during the period 
commencing on the ninetieth (90th) day preceding the exercise of 
the Limited Right and ending on the date of exercise and (b) 
either (i) if an event described in clause (b) of the definition 
of "Triggering Event," below, has occurred, the highest price per 
Share paid for any Share as shown on Schedule 13D (or an 
amendment thereto) filed pursuant to Section 13(d) of the 1934 
Act by any person or group (as defined in that definition) whose 
acquisition caused the Triggering Event to occur, or (ii) if an 
event described in clause (a) of the definition of "Triggering 
Event," below, has occurred, the fixed or formula price specified 
in the reorganization agreement (as defined in that definition) 
if such price is determinable as of the date of exercise of the 
Limited Right over the purchase price of the Option.  Such 
purchase pursuant to the exercise of a Limited Right shall be 
deemed to be an exercise of the Option.  Notwithstanding any 
other provision of this Award Agreement, no Limited Right may be 
exercised after the Expiration Date, but a Limited Right may be 
exercised within six months of the date hereof.  For purposes of 
this Paragraph 11, a Triggering Event shall be deemed to occur 
when and if any of the following events occurs:  (a) stockholder 
approval of a merger or consolidation involving the Company or a 
sale of all or substantially all of the assets of the Company 
(each a "reorganization"), in each case except for a transaction 
in which the Company's shareholders receive at least 50% of the 
stock of the surviving, resulting or acquiring corporation; (b) 
any "person" (other than the Company or an employee benefit plan 
of the Company or a corporation controlled by the Company's 
employee benefit plan of the Company or a corporation controlled 
by the Company's shareholders) becomes the "beneficial owner" of 
shares of capital stock of the Company representing a majority of 
the votes entitled to be cast on matters submitted to the 
shareholders of the Company; or (c) persons who, as of July 16, 
1996, constituted the Company's Board (the "Incumbent Board") 
cease for any reason, including without limitation as a result of 
a tender offer, proxy contest, merger or similar transaction, to 
constitute at least a majority of the Board, provided that any 
person becoming a director of the Company subsequent to July 16, 
1996 whose election was approved by at least a majority of the 
directors then comprising the Incumbent Board shall, for purposes 
of this Agreement, be considered a member of the Incumbent Board. 
For purposes of this paragraph, the term "person" shall have the 
meaning used in Section 13(d) and 14(d)(2) of the Securities 
Exchange Act of 1934, as amended (the "1934 Act") and "beneficial 
ownership" shall have the meaning set forth in Rule 13d-3 of the 
1934 Act.

                               -5-

<PAGE>  6


     (12)  Notices hereunder shall be mailed or delivered to the 
Treasurer of the Company at its principal place of business at 
Grafton, Massachusetts, and shall be mailed or delivered to 
Grantee at his address set forth below or at such other address 
as he may subsequently furnish the Treasurer of the Company in 
writing.

     (13)  The Grantee shall not have any rights of a shareholder 
by virtue of the Option except with respect to Shares actually 
issued to him, and the issuance of Shares shall confer no 
retroactive right to dividends.

     (14)  The Committee may not, without the written consent of 
the Grantee, cause this Award Agreement to be revoked, and may 
not without such written consent make or change any determination 
or change any term, condition or provision affecting the Option 
if the determination or change would reduce or adversely affect 
the Option or the Grantee's rights thereto.

     (15)  Notwithstanding anything herein to the contrary, on or 
after the occurrence of a Triggering Event, as defined above, the 
Committee may not under any circumstances make or change any 
determination or change any term, condition, or provision 
affecting the Option if the determination or change would reduce 
or adversely affect the Option or the Grantee's rights thereto.

     (16)  The Grantee shall designate a Beneficiary in writing 
and in such manner as is acceptable to the Company.  If the 
Grantee fails so to designate a Beneficiary, or if no such 
designated Beneficiary survives the Grantee, the Grantee's 
beneficiary shall be the Grantee's estate.

     (17)  The exercise of the Option shall be subject to the 
condition that if at any time the Company shall determine (in 
accordance with the provisions of the following sentence) that it 
is necessary as a condition of, or in connection with, such 
exercise (a) to satisfy withholding tax or other withholding 
liabilities, (b) to effect the listing, registration, or 
qualification on any securities exchange or under any state or 
Federal law of any Shares otherwise deliverable in connection 
with such exercise, or (c) to obtain the consent or approval of 
any regulatory body, then in any such event such exercise shall 
not be effective unless such withholding, listing, registration, 
qualification, consent or approval shall have been effected or 
obtained free of any conditions not acceptable to the Company in 
its reasonable and good faith judgment.  Any such determination 
(described in the preceding sentence) by the Company must be 
reasonable, must be made in good faith, and must be made without 
any intent to postpone or limit such exercise, grant or 
distribution beyond the minimum extent necessary and without any 
intent otherwise to deny or frustrate the Grantee's rights in 
respect of the Option.  In seeking to effect or obtain any such 
withholding, listing, registration, qualification, consent or 
approval, the Company shall act with all reasonable diligence. 



                               -6-

<PAGE>  7


Any such postponement or limitation affecting the right to 
exercise the Option shall not extend the time within which the 
Option may be exercised, unless the Company and the Grantee 
choose to amend the terms of this Award Agreement to provide for 
such an extension; and neither the Company nor its directors or 
officers shall have any obligation or liability to the Grantee 
with respect to any Shares with respect to which the Option shall 
lapse, because of a postponement or limitation that conforms to 
the provisions of this Paragraph 17.


     (18)  No fractional Shares shall be issued pursuant to this 
Award Agreement.  The Committee shall determine whether cash, 
other securities, or other property shall be paid or transferred 
in lieu of fractional Shares, or whether fractional Shares or any 
rights thereto shall be canceled, terminated or otherwise 
eliminated.


     (19)  Nothing in this Award Agreement shall confer upon the 
Grantee the right to continue in the employment or service of the 
Company or any Subsidiary or affect any right that the Company or 
any Subsidiary may have to terminate the employment or service of 
(or to demote or to exclude from future Awards under the Plan) 
the Grantee at any time for any reason.  The grant of the Option 
shall not give the Grantee any right to similar grants in future 
years.


     (20)  So long as this Award Agreement shall remain in 
effect, the Company shall furnish to the Grantee, as and when 
available, a copy of any Prospectus issued with respect to the 
Shares covered hereby, and also a copy of all material 
hereinafter distributed by the Company to its stockholders 
generally.


     (21)  This Award Agreement and the provisions thereof shall 
be binding upon, and inure to the benefit of, any successor or 
successors of the Company and the person or entity to whom the 
Option may have been transferred by will, the laws of descent and 
distribution, or beneficiary designation hereunder.















                               -7-

<PAGE>  8


     (22)  The Award Agreement shall be governed and its 
provisions construed, enforced and administered in accordance 
with the laws of the Commonwealth of Massachusetts except to the 
extent that such laws may be superseded by any Federal law.  It 
may not be modified orally.



WYMAN-GORDON COMPANY


By:  /S/DAVID P. GRUBER
     David P. Gruber
     President and Chief
     Executive Officer


     The foregoing Award Agreement is hereby accepted and the 
terms thereof hereby agreed to



GRANTEE



Grantee's Signature


Grantee's Address:



Social Security Number:























                               -8-
??  


<TABLE> <S> <C>

<ARTICLE> 5
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAY-31-1997
<PERIOD-START>                             MAY-31-1996
<PERIOD-END>                               AUG-31-1996
<CASH>                                          27,904
<SECURITIES>                                         7
<RECEIVABLES>                                   87,160
<ALLOWANCES>                                         0
<INVENTORY>                                     72,820
<CURRENT-ASSETS>                               221,605
<PP&E>                                         410,366
<DEPRECIATION>                                 268,438
<TOTAL-ASSETS>                                 390,562
<CURRENT-LIABILITIES>                           96,082
<BONDS>                                         90,231
                                0
                                          0
<COMMON>                                        37,053
<OTHER-SE>                                      82,316
<TOTAL-LIABILITY-AND-EQUITY>                   390,562
<SALES>                                        133,583
<TOTAL-REVENUES>                               134,235
<CGS>                                          122,744
<TOTAL-COSTS>                                  122,744
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,607
<INCOME-PRETAX>                               (11,865)
<INCOME-TAX>                                  (19,680)
<INCOME-CONTINUING>                              7,815
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     7,815
<EPS-PRIMARY>                                     0.21
<EPS-DILUTED>                                     0.21
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission