SECURITIES AND EXCHANGE COMMISSION
                                 WASHINGTON, DC 20549
                                      FORM  10-Q


             [ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)   
                     OF THE SECURITIES EXCHANGE ACT OF 1934
                    For the Twelve Weeks Ended March 26, 1994

                                    OR

             [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) 
                       OF THE SECURITIES EXCHANGE ACT OF 1934

                         Commission File Number 1-3838

                        FEDERAL PAPER BOARD COMPANY, INC.
            (Exact name of Registrant as specified in its charter)


     NORTH CAROLINA                             22-0904830
(State or other jurisdiction                  (I.R.S. Employer
of incorporation or organization)              Identification No.)


                  75 CHESTNUT RIDGE ROAD, MONTVALE, NEW JERSEY 07645
                   (Address of principal executive office)   (Zip Code)

      Registrant's telephone number, including area code:   (201) 391-1776

Indicate by check mark ("X") 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 twelve
months and (2) has been subject to the filing requirements for
at least 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.






CLASS                               		OUTSTANDING AT APRIL 23, 1994
Common stock, par value $5 share				          42,208,617		



                       FEDERAL PAPER BOARD COMPANY, INC.
                                   INDEX

                                          				              PAGE
PART I		FINANCIAL INFORMATION

Item 1.Financial Statements:
 
       Condensed Consolidated Balance Sheet	          			    	3

     		Condensed Consolidated Statement of Income			         	4

     		Condensed Consolidated Statement of Cash Flows			     	5

     		Notes to Condensed Consolidated Financial Statements			6

Item 2.	Management's Discussion and Analysis of Financial
       	Condition and Results of Operations	               			7-9


PART  II 	OTHER INFORMATION *                                   
    								 
Item 4.	Submissions of Matters to a Vote of Security
        Holders			                                           		10

Item 5.	Other Information				                              				10

Item 6.	Exhibits and Reports on Form 8-K						                	10

       	Signatures			                                     					11





* Item numbers which are inapplicable or to which the answer is
  negative have been omitted.



                                     -2-


                           FEDERAL PAPER BOARD COMPANY, INC.
                         CONDENSED CONSOLIDATED BALANCE SHEET
                                  (Unaudited)


                                							     March 26,		       January 1,
In thousands                       			        1994    		         1994 
                                                       
ASSETS                                                          
                       
  Cash						                             	$     267		        $      271
  Receivables - net				            	         71,345		            52,062 
  Inventories:
    Raw materials					        	              65,045 	      	     58,720 
    Work in process					                     15,434 		           15,469 
    Finished goods						                     95,139 		           99,329 
    Supplies						                           51,265 		           51,701 
      Subtotal						                        226,883   		        225,219 
      Lifo Reserve						                     (2,900)		          ( 2,819)
  Total inventories					                    223,983 	  	        222,400 
  Other current assets					                  33,400 		           34,960 
  Total Current Assets					                 328,995 		          309,693 	   
  Property, plant and equipment 		        2,694,924           2,666,423 	 
  Accumulated depreciation			       	      (799,418)           (769,869)	    
  Property, plant and equipment - net     1,895,506 	         1,896,554 
  Timber and timberlands 		       			       188,655 		          189,674 
  Goodwill and other intangibles				        117,045		           118,418	
  Other assets						                         71,033 		           55,955 
  Total Assets					                     	$2,601,234        		$2,570,294 	 	 

LIABILITIES AND SHAREHOLDERS' EQUITY
  Accounts payable				 	                 $   91,143 		       $   90,356 	  
  Current portion of long-term debt				      54,529 		           56,148 
  Short-term bank debt					                  26,590 		           25,304 
  Accrued interest						                     30,862 		           18,688 
  Other current liabilities					             92,689 		           87,055 
  Total Current Liabilities					            295,813 		          277,551 

  Long-term debt						                      983,437 		          973,825 
  Other liabilities						                    72,478 		           63,086 
  Deferred tax liability					               350,559 		          349,126 

  Capital stock						                       214,115 		          214,111 
  Other capital						                       250,373 		          249,800 
  Retained earnings					                    438,259 		          447,361 
  Treasury stock, at cost					               (3,800)		           (4,566)
  Total Shareholders' Equity				            898,947 		          906,706
  Total Liabilities and Shareholders'
     Equity			                           $2,601,234 	       	$2,570,294 

 <FN>						 
  See accompanying notes to condensed consolidated financial statements.








                                             -3-



                            FEDERAL PAPER BOARD COMPANY, INC.
                       CONDENSED CONSOLIDATED STATEMENT OF INCOME
                                       (Unaudited)



                                    									    For The Twelve Weeks Ended
                                           									March 26, 		March 27,
In thousands, except per share amounts					           1994			      1993

                                                               
Net sales							                                   	$319,454   		$319,844 

Costs and expenses:
    Cost of products sold							                     246,523		    235,674 
    Depreciation, amortization and cost 
      of timber harvested			                          32,885		     33,839 
    Selling and administrative expenses					          14,999       15,232 
    Interest expense							                           19,860		     19,794 
    Other - net								                                   82		        189  
Total costs and expenses		                  					    314,349		    304,728 

Income before taxes                                    5,105		     15,116 
Provision for income taxes					               	        2,005		      6,016 
Net income								                                     3,100		      9,100 
Preferred dividend requirements						                  1,525		      1,526
Net income available to common shares					          $  1,575	    $  7,574



Average Common Shares Outstanding:

    Assuming no dilution							                       42,174 		    41,958 
    Assuming full dilution							                     42,948		     42,527 


Earnings Per Common Share:

    Assuming no dilution							                        $.04		       $.18	
    Assuming full dilution							                      $.04		       $.18					

Dividends Declared Per Common Share					               $.25		       $.25					

<FN>									
See accompanying notes to condensed consolidated financial statements.

















                                                                
                                    -4-



                           FEDERAL PAPER BOARD COMPANY, INC. 
                    CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
                                     (Unaudited)


 
	                                  								     For the Twelve Weeks Ended
                                       									  March 26,	  	  March 27,
In thousands								                                1994			        1993

                                                           
CASH FLOWS FROM OPERATIONS:
Net income								                                $ 3,100	      	$ 9,100
Adjustments to reconcile net income to net
 cash provided by operations:
   Depreciation, amortization and cost of 
     timber harvested			                           32,885		       33,839
   Deferred income tax provision		     				           939		        5,234
   Other - net					                      			       (7,020)		       2,799
Net changes in current assets and liabilities		       278		       (4,753)
NET CASH PROVIDED BY OPERATIONS				                30,182		       46,219


CASH FLOWS FROM INVESTING ACTIVITIES:
Capital expenditures							                       (28,162)		     (22,201)
Other									                                       (144)		         112  
NET CASH USED FOR INVESTING ACTIVITIES				        (28,306)		     (22,089)	


CASH FLOWS FROM FINANCING ACTIVITIES:
Cash dividends paid							                        (12,189)		     (12,141)
Increase in long-term debt	           						       10,267		          125
Payments on long-term debt						                   (2,313)		     (12,294)
Issuance of equity capital							                   1,113		          289
Change in short-term bank debt						                1,242		         (106)
NET CASH USED FOR FINANCING ACTIVITIES				         (1,880)	      (24,127)


INCREASE (DECREASE)IN CASH					                        (4)	            3
   Cash:   Beginning of year						                    271		          280 
           End of period						                   	$   267	      	$   283 



<FN>
See accompanying notes to condensed consolidated financial statements.











                                          -5-


                           FEDERAL PAPER BOARD COMPANY, INC.
                  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                     (Unaudited)


1. 	In the opinion of management, the accompanying unaudited
interim financial statements reflect all adjustments, of a
normal and recurring nature, necessary to present fairly the
results for the interim periods presented.  

 2.	Net income used in the computation of earnings per common
share assuming no dilution is reduced by preferred dividend
requirements.  Earnings per common share assuming full dilution
for the first quarter of 1994 and 1993 excludes the conversion
of the Company's $2.875 convertible preferred stock as the
effect is antidilutive.  

 3.	The Company manages certain portions of its exposure to
foreign currency fluctuations through a variety of financial
instruments with off-balance-sheet market risk including foreign
currency option and foreign currency forward contracts.  The
risk of loss to the Company in the event of non-performance by
any party under these agreements is not significant.  The
Company's market risk under these agreements is subject to
currency rate differentials.  At March 26, 1994, the Company had
outstanding foreign currency call option contracts with notional
amounts of  166.0 million U.S. dollars, 10.0 million British
pounds and 8.5 million German marks; foreign currency put option
contracts with a notional amount of 90.3 million U.S. dollars
and forward foreign exchange contracts with a notional amount of
15.0 million U.S. dollars.

 4.	During the first quarter of 1994, the Company terminated $75
million of interest rate swap agreements.  At March 26, 1994,
the Company had interest rate swap agreements outstanding with a
notional principal amount of $175 million.  These swap
agreements terminate on various dates through the year 1998.

 5.	Effective January 2, 1994, the Company adopted Statement of
Financial Accounting Standards (SFAS) No. 112, "Employers'
Accounting for Postemployment Benefits".  SFAS No. 112 requires
the Company to accrue for postemployment benefits provided to
former or inactive employees, their beneficiaries and covered
dependents after employment but before retirement.  The impact
of adopting this Statement was not material to the Company's
financial position and results of operations for the interim
period presented.











                                       -6-



                            FEDERAL PAPER BOARD COMPANY, INC.
                          MANAGEMENT'S DISCUSSION AND ANALYSIS
                    OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                    (Unaudited)

                                									    For the Twelve Weeks Ended
                                       									March 26,		March 27,
In thousands						                            	    1994			    1993
                                                       
NET SALES:

Paper, Paperboard and Pulp						                 $220,424   	$221,066
Wood Products								                              58,835		    56,110	
Converting Operations							                       67,491		    68,925
Intersegment Eliminations							                  (27,296)		  (26,257)
Total							                                   		$319,454	  	$319,844

INCOME BEFORE TAXES:                    

Paper, Paperboard and Pulp				                 		$ 10,606 			$ 23,007
Wood Products								                              20,105			   18,916
Converting Operations							                        1,236	        (44)	
Intersegment Eliminations						         	              13			     (963)	
General Corporate Items - Net					            	    (6,995)		   (6,006)
Interest Expense							                        	  (19,860) 		 (19,794)	
Total								                                   	$  5,105		 	$ 15,116



RESULTS OF OPERATIONS:

Paper, Paperboard and Pulp

Net sales of paper, paperboard and pulp remained virtually
unchanged compared to the first quarter of the prior year.
Market pulp sales increased 30% compared to the prior year due
to increased volume. Uncoated free-sheet paper sales remained
virtually unchanged compared to the prior year as increased
volume was offset by decreased average selling prices. Bleached
paperboard sales decreased 6% compared to the prior year
primarily due to lower average selling prices while recycled
paperboard sales increased 4% compared to the prior year as
increased demand for this product offset decreased average
selling prices.  

Operating profits for this segment declined 54% from the prior
year. The decline in operating profits for this segment is
primarily attributable to weather related factors, weaknesses in
certain segments of the bleached paperboard market and operating
problems which resulted in lost production and higher costs at
the Company's major mills.  During the quarter, operations at
the Augusta and Riegelwood mills were adversely affected by
unscheduled shutdowns.  Operating results were also negatively
impacted by higher wood and energy costs in the first quarter of
1994 resulting from the harsh winter weather.  

                                         -7-


Management's Discussion and Analysis of Financial Condition and
Results of Operations (Cont.)


The bleached paperboard market showed continued weakness in
certain segments.  Average selling prices for this product were
lower than in the first quarter of last year mainly due to an
increase in lower priced commodity grade business. Despite this
decline, demand has remained strong, with shipments of this
product increasing slightly compared to the first quarter of the
prior year. Slightly offsetting the decrease in bleached
paperboard operating profits was improved results for market
pulp. Operating results increased approximately 40% in the first
quarter of 1994 as compared to the first quarter of 1993. 
Although this product line remained unprofitable in the first
quarter, results improved significantly due to increasing
demand.  A December 1993 pulp price increase was fully
implemented during the first quarter, an April price increase is
now being implemented and another increase is scheduled to take
effect in the second quarter.

Operating profits for the Company's uncoated free-sheet paper
operation improved from the comparable period of the prior year.
Market conditions began to improve during the first quarter,
allowing a price increase to be fully implemented with further
increases in selling prices expected in the second quarter. 
Despite this price increase, average selling prices for this
product remained below last year's level by approximately 6%.
Demand has remained strong with adequate order backlogs and
increased shipments of this product compared to the prior year.
Profits were also positively impacted by slightly lower
operating costs in the first quarter of 1994, resulting from
capital improvements completed in 1993 which enhanced production
efficiencies.

Operating profits for recycled paperboard increased 40% compared
to the same quarter of the prior year.  The recycled paperboard
market remained strong during the first quarter.  The Company's
mill in Sprague, CT operated efficiently with strong order
backlogs and relatively stable pricing.  Production and
shipments of this product increased 4% and 10% respectively,
compared to the first quarter of 1993, while average selling
prices decreased 5% compared to the first quarter of the prior
year.  Improved operating efficiencies and increased demand for
this product positively impacted operating profits compared to
last year's first quarter.

Wood Products

The wood products segment recorded higher operating profits in
the first quarter of 1994 compared to the prior year.  Market
conditions for lumber have continued to be favorable with
average selling prices increasing approximately 17% compared to
the first quarter of last year.  However, shipments for lumber
declined approximately 8% compared to the first quarter of 1993.
The increase in selling price is primarily attributable to the
reduced availability of timber from government-owned lands in
the Pacific Northwest and from harsh weather conditions.  The
decline in shipments was primarily caused by poor weather
conditions during the first quarter of 1994.  

Converting Operations

Operating profits for this segment were improved while sales
declined slightly compared to the first quarter of the prior
year.  The Company's cup operations experienced improved sales
and operating profits compared to the prior year.  A
strengthening in demand and reduced costs, as a result of cost
savings programs which were implemented at each location, are
primarily responsible for the improvements.  The Company's
packaging operations experienced decreased sales and operating
profits compared to the prior year.

Interest Expense

Interest expense for the first quarter of 1994 was virtually
unchanged compared to the prior year.  During the first quarter
of 1994, capitalized interest increased while interest savings
from the Company's interest rate swap agreements decreased
compared to the prior year.  The increase in capitalized
interest is attributable to higher capital spending on projects
qualifying for interest capitalization.  Interest expense for
the first quarters of 1994 and 1993 includes approximately $0.1
million and  $1.9 million of savings, respectively, related to
the Company's interest rate swap agreements.   

                                         -8-


Management's Discussion and Analysis of Financial Condition and
Results of Operations (Cont.)


Accounting Matters

Effective January 2, 1994, the Company adopted SFAS No. 112,
"Employers' Accounting for Postemployment Benefits".  The impact
of adopting this Statement, for the first quarter of 1994, was
not material to the Company's financial position and results of
operations.

CAPITAL RESOURCES AND LIQUIDITY:

Cash provided by operations declined 35% compared to the
comparable period of the prior year.  The decline was primarily
attributable to the lower level of earnings and changes in
accounts receivable and inventories in the current year.  The
increase in receivable levels during the first quarter of 1994
is due to an increase in the average collection period along
with a reduction in the amount of receivables sold under an
existing agreement. Under this agreement, $83 million and $88
million were sold at March 26, 1994 and January 1, 1994,
respectively.  Improving market conditions for most of our
product lines have caused inventory levels to remain relatively
unchanged from the fourth quarter of 1993.  However, inventory
levels in the first quarter of 1993 increased significantly from
the fourth quarter of 1992.

Cash used for investing activities increased approximately 28%
compared to the prior year. In both periods presented, the
majority of cash used for investing activities was related to
capital expenditures, predominantly related to a program to
expand and modernize the No. 18 paperboard machine at the
Riegelwood mill.  This program is expected to be completed by
mid-year 1994. Capital expenditures for the full year are
expected to be consistent with last year's level.     

The Company believes it has adequate resources to finance its
operations and future capital spending programs.  The Company is
a party to two revolving credit agreements with total
commitments of $300 million.  At April 23, 1994, $75 million was
outstanding under these agreements.  In addition, the Company
has $75 million remaining under a previously filed shelf
registration statement which can be used for future debt
financings.

Future Outlook:

The outlook for the remainder of the year is for gradual
improvement in market conditions for our major product lines.
Demand is expected to improve in the second quarter and
throughout the year, which should allow further pricing
improvements.  Operating problems which occurred in the first
quarter are not anticipated to recur and therefore improved
operating efficiencies are expected. 












                                          -9-
PAGE>
                           PART II. OTHER INFORMATION

Item 4. 		Submission of Matters to a Vote of Security Holders

		The Annual meeting of shareholders of the Company was held on
  April 19, 1994.  The following four proposals were submitted to
  the shareholders for a vote:  


 		(a)	The election of directors.  There were 34,758,711 votes
       for the proposal, which was more than the majority of the shares
       represented at the meeting, entitled to vote and needed to elect
       directors and ratify the proposal under New York law.  

	 	(b)	The approval of the 1992 Key Employees Long Term
       Compensation Plan.  There were 26,712,466 votes for the
       proposal, 6,005,417 votes against and 1,426,471 votes withheld. 
       This was more than the majority of the shares represented at
       the meeting, entitled to vote and needed to approve and adopt
       the proposal under New York law.

  	(c)	The appointment of Deloitte & Touche as independent
       auditors.  There were 35,263,470 votes for the proposal, 105,626
       votes against and 108,470 votes withheld.  This was more than
       the majority of the shares represented at the meeting, entitled
       to vote and needed to approve and adopt the proposal under New
       York law.

 		(d)	A shareholder proposal relating to the creation of an
       independent compensation committee for the Company.  There were
       9,241,856 votes for the proposal, 20,520,149 votes against and
       1,872,691 votes withheld.  This was more than the majority of
       the shares represented at the meeting, entitled to vote and
       needed to defeat the proposal under New York law.


Item 5.		Other Information

		Effective April 20, 1994, the Company officially changed its
state of incorporation from New York to North Carolina.  On
November 16, 1993, at a special meeting of shareholders a
proposal was approved to change the state of incorporation of
the Company.  The change in the state of incorporation did not
result in any change of the Company's Board of Directors,
management, operations or financial condition.  


Item 6. 		Exhibits and Reports on Form 8-K

		(a)	Exhibits.

    		A list of the exhibits required to be filed as part of this
      Report on Form 10-Q is set forth in the "Exhibit Index", which
      immediately precedes such exhibits, and is incorporated herein
      by reference.

		(b)	There were no reports on Form 8-K filed for the twelve
      weeks ended March 26, 1994.











                                              -10-


                                          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.


                        							FEDERAL PAPER BOARD COMPANY, INC.
                                									(Registrant)



Date:
                       		/s/ THOMAS L. COX                                
	May 6, 1994				       	     Thomas L. Cox, Vice President
                             and Treasurer



Date:
                				 			/s/ ROGER L. SANDERS, II                   
	May 6, 1994		      			     Roger L. Sanders, II, Controller
                						     (Principal Accounting Officer)




















                                           -11-


                          FEDERAL PAPER BOARD COMPANY, INC.
                                   EXHIBIT INDEX




Exhibit No. Description	 	                        		       		Page No.

   10		     1992 Key Employees Long Term Compensation Plan    13-15

   11	    		Computation of Earnings per Common Share	         16-17
































                                       -12-