<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q/A
Amendment to Application or Report
Filed pursuant to Section 12, 13 or 15 (d) of
THE SECURITIES EXCHANGE ACT OF 1934
FEDDERS CORPORATION
(Exact name of registrant as specified in its charter)
AMENDMENT NO. 1
The purpose of this amendment is to file Exhibit 27 with the Form
10-Q for the period ended May 31, 1995. Form 10-Q was
electronically filed on June 30, 1995, accession number
0000744106-95-000008. Exhibit 27 was not received in the
transmission due to the incorrect placement of an end of
submission tag.
Pursuant to the requirements of the Securities Exchange Act of
1934, registrant has duly caused this amendment to be signed on
its behalf by the undersigned, thereunto duly authorized.
FEDDERS CORPORATION
By _________________________
Thomas A. Kroll
Corporate Controller
Date: July 31, 1995
<TABLE> <S> <C>
<ARTICLE> 5
<MULTIPLIER> 1000
<S> <C> <C> <C> <C> <C>
<PERIOD-TYPE> 3-MOS 3-MOS 9-MOS 9-MOS YEAR
<FISCAL-YEAR-END> AUG-31-1995 AUG-31-1994 AUG-31-1995 AUG-31-1994 AUG-31-1994
<PERIOD-END> MAY-31-1995 MAY-31-1994 MAY-31-1995 MAY-31-1994 AUG-31-1994
<CASH> 0 0 5,028 4,323 34,869
<SECURITIES> 0 0 0 0 0
<RECEIVABLES> 0 0 65,643 49,859 13,584
<ALLOWANCES> 0 0 (1,232) (959) (744)
<INVENTORY> 0 0 39,559 39,783 18,048
<CURRENT-ASSETS> 0 0 110,368 93,954 66,431
<PP&E> 0 0 65,123 60,836 60,514
<DEPRECIATION> 0 0 (34,053) (28,816) (33,142)
<TOTAL-ASSETS> 0 0 148,398 133,834 100,653
<CURRENT-LIABILITIES> 0 0 61,285 75,111 28,058
<BONDS> 0 0 5,390<F1> 17,646 17,327
<COMMON> 0 0 39,911 21,787 32,535
0 0 0 0 0
0 0 0 0 0
<OTHER-SE> 0 0 35,622 16,154 16,782
<TOTAL-LIABILITY-AND-EQUITY> 0 0 143,398 133,83 100,653
<SALES> 145,869 95,812 238,351 143,298 0
<TOTAL-REVENUES> 145,869 95,812 238,351 143,296 0
<CGS> 115,380 75,943 189,870 113,645 0
<TOTAL-COSTS> 122,930 82,534 209,348 130,843 0
<OTHER-EXPENSES> 0 0 0 0 0
<LOSS-PROVISION> 0 0 0 0 0
<INTEREST-EXPENSE> 1,403 1,278 2,213 3,303 0
<INCOME-PRETAX> 21,536 12,000 29,003 12,455 0
<INCOME-TAX> 3,730 360 4,634 275 0
<INCOME-CONTINUING> 17,806 11,640 22,156 10,657 0
<DISCONTINUED> 0 0 0 0 0
<EXTRAORDINARY> 0 0 0 0 0
<CHANGES> 0 0 0 1,780 0
<NET-INCOME> 17,806 11,640 22,156 10,657 0
<EPS-PRIMARY> 0.44 0.29 0.55 0.27 0
<EPS-DILUTED> 0 0 0 0 0
<FN>
<F1>In 1995, includes promissory note payable to the State of Illinois,
State of Tennessee and cpital lease obligation.
</FN>
</TABLE>
