<ARTICLE> 5
<CIK> 0001076647
<NAME> RUSSELL-STANLEY HOLDINGS, INC.

                             
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-2000
<PERIOD-END>                               MAR-31-2000
<CASH>                                       1,044,000
<SECURITIES>                                         0
<RECEIVABLES>                               31,034,000
<ALLOWANCES>                                         0
<INVENTORY>                                 25,134,000
<CURRENT-ASSETS>                            62,806,000
<PP&E>                                     192,559,000
<DEPRECIATION>                             100,152,000
<TOTAL-ASSETS>                             267,680,000
<CURRENT-LIABILITIES>                       35,666,000
<BONDS>                                    204,841,000
<PREFERRED-MANDATORY>                                0
<PREFERRED>                                          0
<COMMON>                                        23,000
<OTHER-SE>                                  23,806,000
<TOTAL-LIABILITY-AND-EQUITY>               267,680,000
<SALES>                                     72,378,000
<TOTAL-REVENUES>                            72,378,000
<CGS>                                       57,934,000
<TOTAL-COSTS>                               12,886,000
<OTHER-EXPENSES>                                59,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           5,605,000
<INCOME-PRETAX>                            (4,106,000)
<INCOME-TAX>                               (1,233,000)
<INCOME-CONTINUING>                        (2,873,000)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,873,000)
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0