JAMES RIVER CORP OF VIRGINIA
10-K, 1996-03-29
PAPER MILLS
Previous: ISOMET CORP, 10KSB40, 1996-03-29
Next: JEFFERSON PILOT CORP, 10-K, 1996-03-29



                  SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549
                               Form 10-K
             ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d)
                                of the
                    SECURITIES EXCHANGE ACT OF 1934
For the year ended                                    Commission File
December 31, 1995                                      Number 1-7911

                        JAMES RIVER CORPORATION
                              of Virginia
        (Exact name of registrant as specified in its charter)

             VIRGINIA                                     54-0848173
  (State or Other Jurisdiction of                      (I.R.S. Employer
   Incorporation or Organization)                     Identification No.)
                                   
             120 Tredegar Street, Richmond, Virginia 23219
               (Address of Principal Executive Offices)
          Registrant's Telephone Number, Including Area Code
                            (804) 644-5411

      Securities registered pursuant to Section 12(b) of the Act:

                                                Name of Each Exchange
      Title of Each Class                        on Which Registered

     Common Stock, $.10 par value              New York Stock Exchange
     Rights to Purchase Series M               New York Stock Exchange
        Cumulative Participating
        Preferred Stock, $10 par value
     Series K $3.375 Cumulative                New York Stock Exchange
        Convertible Exchangeable
        Preferred Stock, $10 par value
     Depositary Shares Representing            New York Stock Exchange
        Series L $14.00 Cumulative
        Convertible Exchangeable
        Preferred Stock, $10 par value
     Depositary Shares Representing            New York Stock Exchange
        Series O 8 1/4% Cumulative
        Preferred Stock, $10 par value
     Depositary Shares Representing            New York Stock Exchange
        Series P 9% Cumulative Convertible
        Preferred Stock, $10 par value

    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, and (2) has  been
subject to such filing requirements for the past 90 days.
                                                       Yes x   No
    Indicate by check mark if disclosure of delinquent filers pursuant
to Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive  proxy
or  information statements incorporated by reference in  Part  III  of
this Form 10-K or any amendment to this Form 10-K. [    ]

Aggregate market value of voting stock, including common stock and depositary
  shares  representing  Series  P 9% Cumulative  Convertible  Preferred
  Stock, held by  non-affiliates of the registrant, at close of business,
  February 20, 1996........................................    $2,401,988,920

Number of shares of $.10 par value common stock outstanding, as of 
  February 20, 1996........................................        84,921,918

                  Documents Incorporated by Reference:
    (1) Portions of the registrant's Annual Report to Shareholders for the year
 ended December 31, 1995, incorporated into Parts I and II hereof; and
 (2) Portions of the registrant's definitive Proxy Statement for the Annual
 Meeting of Shareholders to be held on April 25, 1996, incorporated into
 Part III hereof.



                  JAMES RIVER CORPORATION OF VIRGINIA
                      Annual Report on Form 10-K
                           December 31, 1995
                                   
                           TABLE OF CONTENTS
                                   
                                PART I
                                                                 Page

Item 1.    Business                                               3

Item 2.    Properties                                            12

Item 3.    Legal Proceedings                                     14

Item 4.    Submission of Matters to a Vote of Security Holders   14

           Executive Officers of the Registrant                  15

                                PART II

Item 5.    Market for Registrant's Common Equity and
            Related Stockholder Matters                          17

Item 6.    Selected Financial Data                               17

Item 7.    Management's Discussion and Analysis of Financial
            Condition and Results of Operations                  17

Item 8.    Financial Statements and Supplementary Data           17

Item 9.    Changes in and Disagreements with Accountants on
            Accounting and Financial Disclosure                  18



                               PART III

Item 10.   Directors and Executive Officers of the Registrant    18

Item 11.   Executive Compensation                                18

Item 12.   Security Ownership of Certain Beneficial Owners
            and Management                                       18

Item 13.   Certain Relationships and Related Transactions        18


                                PART IV

Item 14.   Exhibits, Financial Statement Schedules and
           Reports on Form 8-K                                   19
                               


                                PART I
                                   
                                   
ITEM 1.     BUSINESS

(a)  GENERAL DEVELOPMENT OF BUSINESS

James  River  Corporation of Virginia (together with its  subsidiaries,
"James   River"  or  the  "Company")  was  founded  in  1969   and   is
incorporated  in  the  Commonwealth of  Virginia.   James  River  is  a
marketer  and  manufacturer of consumer products, including  towel  and
tissue  and disposable food and beverage service products; as  well  as
packaging,   including   folding  cartons,   flexible   packaging   and
foodservice  products;  and communications papers,  including  business
papers  and  specialty  papers.  James River is  one  of  the  industry
leaders in terms of sales within the United States and Europe in  towel
and  tissue  products.  James River is an industry leader, as  measured
by  sales of disposable foodservice items, folding cartons and flexible
packaging,  within  the  United States, and,  on  the  West  Coast,  in
uncoated business papers.  During its twenty-seven year history,  James
River  has pursued a strategy of internal growth and acquisition  which
has  allowed  the  Company  to significantly expand  its  business  and
broaden  its product lines.  Disclosures made herein are as of December
31,  1995,  or for the 53-week year then ended.  Portions of the  James
River  Corporation  of Virginia Annual Report to Shareholders  for  the
year   ended  December  31,  1995,  (the  "1995  Annual  Report")   are
incorporated in this Form 10-K by specific reference.

Acquisition and investment opportunities have been pursued  which  were
designed   to  result  in  production  of  high  value-added  products,
complement existing product lines, optimize geographical expansion,  or
achieve  backward or forward integration, in order to maximize  overall
profitability.   The Company's most significant investment  during  the
last  five  years  was in Jamont N.V. ("Jamont"), a  European  consumer
products joint venture.  In July 1994, the Company increased its  share
of  ownership in Jamont from 43% to 86% for approximately $575 million.
Jamont  is  reported as the European Consumer Products segment.   Other
acquisitions, dispositions and investments consummated or  in  progress
during the three years ended December 31, 1995, are discussed in  Notes
2  and  17  of Notes to Consolidated Financial Statements in  the  1995
Annual Report, which information is incorporated herein by reference.

During  the  past few years, James River has redirected  its  strategy,
initiating  a  series of initiatives designed to recreate  the  Company
and  establish a more cost-efficient operating structure.  James  River
is  committed  to  exploring and implementing strategic  options  which
will   sharpen  the  Company's  business  focus,  reduce  debt,  reduce
cyclicality  and improve profitability.  In 1995 James River  completed
the  spin-off  of Crown Vantage Inc. ("Crown Vantage") which  consisted
of  a  large part of its Communications Papers Business along with  the
specialty paper-based portion of the Packaging Business.  As  a  result
of  this  spin-off, the Company dramatically decreased its exposure  to
the  cyclical  white papers market and reduced debt  by  $500  million.
James  River's announcement of the signed letter of intent to sell  its
CZ  Inks  division  and  its intention to sell the  Flexible  Packaging
division   represent  important  steps  toward  further  refining   the
Company's  portfolio  and achieving additional debt  reduction.   These
recent activities build upon productivity enhancement programs in  1995
and  1994,  pursuant  to  which  ten  under-performing  operations  and
related   assets  were  disposed  of  or  consolidated   with   similar
facilities.   These actions reinforced the 1991 and  1990  strategy  to
exit  the specialty industrial papers market and the coated free  sheet
market through the disposition of 26 mills.  Additionally, James  River
has  established ongoing cost reduction efforts which were  accelerated
during  1995  when  the  Company  initiated  a  major  integrated  cost
reduction  program.  The related severance and exit cost components  of
this  program  are  described in more detail in  Note  3  of  Notes  to
Consolidated  Financial  Statements in the 1995  Annual  Report,  which
information is incorporated herein by reference.

(b)  FINANCIAL INFORMATION ABOUT INDUSTRY SEGMENTS

James  River  currently conducts its business in three major  segments:
(i)  the  Consumer Products segment in North America and Europe,  which
manufactures  and  markets towel and tissue and disposable  foodservice
products;  (ii) the Packaging segment, which provides retail  packaging
for  food  and  consumer products; and (iii) the Communications  Papers
segment,  which manufactures and markets uncoated business and printing
papers  serving the commercial printing and office markets.   Financial
information  on  the  Company's segments  for  the  three  years  ended
December  31,  1995, is presented in Note 16 of Notes  to  Consolidated
Financial  Statements  in the 1995 Annual Report and  Supplemental  Pro
Forma  Financial  Information (Unaudited) in the  1995  Annual  Report,
which information is incorporated herein by reference.

(c)  NARRATIVE DESCRIPTION OF BUSINESS

Principal Products

James  River  processes basic raw materials, such as wood,  wood  pulp,
wastepaper,  paperboard  and plastic resins and  films,  into  products
which  generally are close to or in their end use form.  These  include
towel  and  tissue  products,  foodservice  and  tabletop  items,  food
packaging, and business and printing papers.

      Consumer  Products Business - North America.  The North  American
Consumer  Products  Business, headquartered  in  Norwalk,  Connecticut,
represented  approximately 38% of the Company's consolidated  sales  in
1995  and would have comprised 43% of consolidated sales as the Company
is  configured at December 31, 1995.  This business produces towel  and
tissue  products  such  as  bathroom  tissue,  towels  and  wipes;  and
foodservice  and  tabletop products such as  paper  and  plastic  cups,
paper   plates,  napkins  and  plastic  cutlery.   The  North  American
Consumer  Products  Business is organized along retail  and  commercial
market  channels,  with  each channel carrying both  towel  and  tissue
products  and  foodservice  and tabletop products.   The  retail  group
markets  a  number of popular national brands of towel and  tissue  and
tabletop products including QUILTED NORTHERN, MARINA and NICE N' SOFT
bathroom  tissue; BRAWNY paper towels; VANITY FAIR premium  foodservice
products;  and DIXIE plates, cups and cutlery; as well as a  number  of
regional  brands.   Retail products are marketed either  nationally  or
regionally,   principally  through  grocery  stores,  mass   merchants,
warehouse  clubs  and drug stores.  The commercial  group  markets  the
broadest  line  of  towel and tissue and foodservice  products  in  the
industry  under  the  DIXIE, MARATHON, HANDI-KUP,  and  JAMES RIVER  -
CANADA  brand  names,  as  well as a variety  of  regional  brands.   A
national  sales  force  sells  these  products  to  fast  food  chains,
sanitary   paper  distributors,  janitorial  supply  distributors   and
foodservice  distributors  for  use in  restaurants,  hotels,  offices,
factories and schools.

      Consumer  Products  Business  - Europe.   The  European  Consumer
Products   Business,   Jamont,  headquartered  in  Brussels,   Belgium,
comprised  approximately  24% of the Company's  consolidated  sales  in
1995  and would have comprised 26% of consolidated sales as the Company
is  configured  at  December  31, 1995.   Based  on  sales,  Jamont  is
currently  the  third  largest European producer of  towel  and  tissue
products.   Jamont's product lines, which are sold in both  the  retail
and   away-from-home  markets,  include  bathroom  and  facial  tissue,
handkerchiefs  and  paper towels, and tabletop products.   Jamont  also
produces  feminine  hygiene  products,  as  well  as  various  nonwoven
products  and  pharmacy  supplies.  Jamont's branded  products  include
LOTUS  bathroom  tissue and VANIA feminine hygiene  products,  both  of
which  occupy leading positions in the French market, TENDERLY bathroom
tissue sold in Italy and COLHOGAR bathroom tissue sold in Spain.

      Packaging  Business.   The  Packaging Business  headquartered  in
Milford, Ohio, offers a broad range of packaging alternatives for  food
and   other   consumer   products.    This   business   accounted   for
approximately  23%  of the Company's consolidated  sales  in  1995  and
would  have  comprised  22% of consolidated sales  as  the  Company  is
configured  at  December 31, 1995.  Products provided by this  business
include  folding  cartons and paperboard (such as  ice  cream  cartons,
cereal  boxes  and  microwave packages), flexible  packaging  (such  as
snack  food  packaging,  bread  bags,  cereal  box  liners  and  cheese
packages),  and  foodservice  products (such  as  QUILT-RAP  and  other
sandwich wraps, freezer papers, interfolded paper products and  TITEPAK
institutional  frozen  food packaging).  Folding cartons  are  produced
from  both bleached and recycled paperboard.  Folding carton operations
are  supported  by  a  polyethylene  extrusion  coating  plant  and  an
automated carton die manufacturing plant.  Flexible packaging  products
include a wide variety of multilayer packaging materials that are  made
primarily  from plastic films, and films combined with paper  and  foil
which   incorporate  unique  packaging  properties  designed  to   meet
specific  needs  of  the processed food industry.   Flexible  packaging
operations  are  supported by ink manufacturing  and  blending  plants,
which   produce   flexographic  and  rotogravure  inks  and   lacquers.
Foodservice products utilize paper or paperboard based substrates  that
are  coated,  treated,  or  laminated  to  create  packaging  materials
suitable for "ready to serve" food products.

      Communications  Papers  Business.  The  Company's  Communications
Papers  Business,  which  is  headquartered  in  Norwalk,  Connecticut,
represented  approximately 15% of the Company's consolidated  sales  in
1995  and would have comprised 9% of consolidated sales as the  Company
is   configured  at  December  31,  1995.   The  Communications  Papers
Business, after the spin-off of Crown Vantage, is primarily focused  on
two  major product lines: printing and publishing papers and converting
and  specialty  papers.   Printing  and  publishing  papers  serve  the
commercial  printing and office markets.  These products  are  designed
to  meet the needs of the printing and publishing markets and are  sold
either  on  a  direct  basis  or  through  merchants  and  brokers   to
consumers,  publishers and printers.  The Company's WORD PRO, XEROXBOND
and  private  label business papers are used in offices and  by  retail
printers  for  copy  machines and offset  presses.   James  River  also
produces  numerous  recycled  business and  printing  papers  including
EUREKA! 20, recycled-content office papers, printing papers, forms  and
envelope  converting  papers; and EUREKA!  copy  paper,  formsbond  and
offset printing papers.

Marketing

Marketing  of the Company's North American consumer products, packaging
products,  and  communications  papers is  managed  along  distribution
channels  or  at  the product group level in order to supply  customers
with  a  broad  line of products and to focus on national and  regional
market  needs.   The  Company's  products  are  marketed  directly   to
customers  both  through national and regional sales  organizations  as
well  as  through  outside distributors who focus  on  specific  market
segments,  including  James River's Commercial  Products  sales  force,
which  markets  both towel and tissue and foodservice products  to  the
commercial  markets.  Regional distribution centers located  throughout
the  United  States are utilized to minimize inventories  and  customer
transportation costs.

Marketing  of  the Company's products within Europe is similar  to  the
United  States.  National (i.e. individual country) sales organizations
are  necessary  due to the customer, consumer and cultural  differences
among  countries.   Additionally,  despite  the  elimination  of   many
tariffs  and  trade  barriers in Europe, logistics  costs  remain  much
higher  than  in  the United States due to infrastructure  differences,
language  problems,  varying customer service requirements,  and  local
delivery  customs or preferences.  Thus, the majority of  products  are
produced  and  sold locally.  As customers move in a more  pan-European
direction  via  expansion, mergers and cross-border  alliances,  multi-
national sales force cooperation and pan-European sales, marketing  and
logistics efforts are established to service their changing needs.

New Products

James  River  is continually improving the quality and  design  of  its
products, and expanding its product offerings to meet various  customer
needs.   During 1995, each of the Company's three businesses introduced
new  products  to  the  marketplace, including  a  number  of  recycled
products  to  meet  the  growing  demands of  environmentally-conscious
consumers.

Within  the  North  American Consumer Products  Business,  the  Company
introduced  for  the  retail market, QUILTED NORTHERN ULTRA  bathroom
tissue,  improved  BRAWNY with ULTRA THIRST POCKETS paper  towels,  and
DIXIE SUPERSTRONG  plates.  Additionally, the Company  introduced  the
DIXIE SELECT  line  of coordinated designs for commercial  foodservice
products.  The Company's new QUILTED NORTHERN ULTRA bathroom tissue,  a
premium  tissue  product, is an enhancement to  the  Company's  QUILTED
NORTHERN   tissue   line.    Through  the  acquisition   of   Benchmark
Corporation's cutlery, straw and thermoforming operations, the  Company
increased  its  cutlery and straw capabilities making James  River  the
leading supplier of plastic cutlery.

The   Company's  European  Consumer  Products  Business  continued   to
leverage the strength of its LOTUS brand.  The Company launched  a  new
line  of toilet tissue and kitchen towel products under the LOTUS brand
in  Sweden, Denmark, Russia, and the Baltics, and LOTUS MAESTRO premium
air  laid  kitchen  towels were launched in the  Netherlands.   In  the
commercial  market,  a range of premium, innovative  hot  embossed  air
laid  napkins  was introduced in the LOTUS PROFESSIONAL  product  line.
Several  new products were introduced in France including OKAY  kitchen
towels  with  improved  print patterns, and  VANIA CONFORM   and   NETT
feminine hygiene products.

The  Company's Packaging Business provided superior microwave packaging
with its patented QWIK WAVE family of products, which were expanded  to
include, QWIK BAKE microwave baking cups and new applications for  QWIK
CRISP.   The materials in these microwave packages use microwave energy
to  crisp  and  brown foods.  In addition, the Packaging  Business  has
expanded  its  patented QUILT-RAP products to replace foil  laminations
in fast-food applications.

During  1995, the Communications Papers Business continued to reinforce
its  commitment  to expanding its recycled printing and writing  papers
product  lines.  The Company's recycled line includes the  addition  of
EUREKA! 20  recycled-content office, printing and  forms  papers,  and
envelope  converting papers, as well as previously  introduced  EUREKA!
premium  recycled copy paper.  The Company also introduced the ECLIPSE
line  of forms and ledger papers for forms converting and ALERT  safety
and security papers in 1995.

Raw Materials and Supplies

James  River  utilizes a variety of raw materials in its  manufacturing
processes.   These include wood, wood pulp, wastepaper,  other  natural
and  synthetic  fibrous  materials, selected base  papers  and  boards,
plastic  films,  resins and chemicals.  James River believes  there  is
generally  a sufficient supply of these or substitutable raw materials.
Fiber  supplies  in the Pacific Northwest continue to  be  affected  by
reductions  in the amount of federal forest land available for  harvest
resulting from environmental pressures.

In  addition to these materials, pulp and paper production  depends  on
an  adequate  supply  of water, electric power, and  various  forms  of
fuel.   The Company currently generates slightly less than one-half  of
its  electrical  power needs internally through turbine-generators  and
hydroelectric  stations, which are located principally in  New  England
and  the  Southeast.   The Company operates or  is  associated  with  a
number  of  cogeneration  facilities  which  produce  electricity   for
internal  use  or  for  sale to local utilities and  which  effectively
generate  steam  used in the papermaking process, while  reducing  both
air  and water emissions.  James River generates more than one-half  of
its  fuel needs through the utilization of black liquor (which is a by-
product of the pulping process), wood waste and other residue.

The  Company's  paper products are manufactured principally  from  wood
pulp  which  is  produced  internally or  is  purchased  from  external
sources.   James  River's  virgin  pulping  facilities  include   those
producing  both  chemical  and  mechanical  pulp.   Additionally,   the
Company  produces  secondary  fiber  pulp  through  the  recycling   of
wastepaper  and other reclaimable fiber sources.  This secondary  fiber
pulp is generally used internally for paper production processes.   The
capacity  of  James  River's pulping facilities, in North  America  and
Europe, is summarized as follows:

                                                     Capacity
    Pulp  Type                                    (Tons Per Year)
     Chemical                                         1,729,000
     Mechanical                                         105,000
     Secondary                                          886,000
         Total                                        2,720,000


In  addition to the Company's internal sources, several types  of  pulp
are  purchased from other suppliers in the United States,  Canada,  and
other  parts of the world.  Purchased pulp is used to supply  partially
integrated  paper mills, to obtain types of pulp not  produced  by  the
Company,  or to minimize transportation costs.  Following the  spin-off
of  Crown  Vantage,  James River is a net seller in  North  America  of
approximately 200,000 tons per year of market pulp.  These market  pulp
sales  are  reported in the North American Consumer Products  business.
The  Company's  paper  machines  in  Europe  are  supplied  through   a
combination of James River's North American pulp production,  secondary
fiber pulp and purchased chemical pulp.  Substantially all of the  pulp
acquired  within the United States is purchased at or below  prevailing
market  prices  through  the  use  of volume  discounts.   James  River
purchases  wastepaper from a variety of collection agents  and  outside
vendors  for use in the production of secondary fiber pulp.   Secondary
fiber   pulp  represents  approximately  30%  of  James  River's  total
worldwide pulp production.

Pulpwood  and  woodchips used in James River's pulp mills are  obtained
from  a  combination  of  owned  and leased  lands,  lands  covered  by
long-term  cutting  rights  agreements, pulpwood  and  woodchip  supply
contracts,   and  open  market  purchases.   All  of  the   timberlands
controlled by James River or its affiliates are managed on a sustained-
yield  basis, and the rate of harvesting is generally equal to or  less
than  the  average growth rate.  James River presently  has  controlled
access  to the timber supply from a total of approximately 3.0  million
acres  of  timberland,  subsequent to  the  spin-off  of  approximately
115,000  acres  to Crown Vantage.  Of the total current timber  supply,
approximately  290,000 acres located in New England, the Southeast  and
the  Northwest were acquired by James River as part of its  acquisition
of  Diamond Occidental Forest Inc. in November 1993.  An additional 2.6
million  acres  located  in Canada are leased by James  River-Marathon,
Ltd.  ("Marathon")  and  its joint venture affiliate,  Dubreuil  Forest
Products Limited.  The remaining 110,000 acres include lands which  are
subject to cutting rights contracts and managed land programs.

James  River  also purchases paper and paperboard from outside  vendors
for  use  in  its  converting plants.  The largest of  these  items  is
bleached paperboard used for folding cartons, plates and cups and as  a
coating  base  stock.  These products utilize bleached paperboard  with
weights   ranging  from  standard  to  very  lightweight   cup   stock.
Subsequent  to  the  spin-off  of the St. Francisville  mill  to  Crown
Vantage,  James  River  produces over 68% of  its  bleached  paperboard
needs  at  its  Naheola, Alabama, mill.  The balance of  the  Company's
requirements  is purchased from outside bleached paperboard  producers,
over  two-thirds  of which is acquired pursuant to long-term  contracts
with prices that are at or below prevailing market prices.

James  River  is a significant purchaser of plastic resins,  which  are
utilized  in  the  production of both flexible packaging  products  and
foodservice/tabletop products.  In the Packaging Business, the  Company
utilizes  approximately 350 million pounds of plastic resins  annually.
Low-density and high-density polyethylene represents approximately two-
thirds  of  the  resins  used  in  this business,  with  the  remainder
including  polypropylene and a variety of specialty resins.  The  North
American  Consumer Products Business uses over 100 million  pounds  per
year  of  polystyrene  plastic resins in producing plastic  containers;
lids  for  plastic  and  paper containers; and  plastic  cutlery.   The
Company  purchases  plastic resins pursuant to negotiated  arrangements
with a variety of suppliers.

Trademarks and Patents

James   River  has  a  large  number  of  trademarks  and  trade  names
registered  domestically and in certain foreign countries  under  which
it  conducts  its business.  Trademarks include, among others,  QUILTED
NORTHERN,  BRAWNY,  VANITY FAIR,  NICE N' SOFT,  VANIA,  MARINA, DIXIE,
SUPERWARE,  LOTUS, COLHOGAR, TENDERLY, DIXIE/MARATHON, QUILT-RAP,  QWIK
CRISP,  EUREKA!,  and WORD PRO.  The Company considers its  trademarks,
in  the  aggregate,  to be material to its business, and  consequently,
seeks  trademark protection by all available means.  The  Company  also
has  a  variety  of  material  patents  and  licenses  related  to  its
business.  While, in the aggregate, the foregoing patents and  licenses
are  of material importance to James River's business, the loss of  any
one  or  any  related group of such intellectual property rights  would
not have a material adverse effect on the operations of James River.

Seasonal Business

While  seasonal  variation  in demand is not  a  major  factor  in  the
Company's  business,  the first and fourth quarters  of  the  year  are
generally the lowest in net sales and operating income.  Net sales  and
profit  margins in the Consumer Products Business are generally  higher
in  the  spring and summer (second and third quarters) compared to  the
winter  (fourth and first quarters) due to the seasonal volume strength
of  the  retail  DIXIE paper cup and plate business during  the  summer
months.   In  addition, the commercial tissue portion of  the  Consumer
Products  Business generally experiences softer sales  volumes  in  the
fourth  quarter, when many industrial customers are on extended holiday
shutdowns.  Profit margins for the Company have also historically  been
lower  in  the first and fourth quarters because of holiday,  vacation,
and maintenance shutdowns and seasonal energy costs.

Customers

Sales  to  James  River's  five  largest  customers  in  the  aggregate
accounted for approximately 16% of consolidated net sales in 1995,  17%
in  1994,  and  18%  in  1993.  For 1995, sales  to  the  five  largest
customers  of  the  Consumer Products Business  in  North  America  and
Europe  accounted for approximately 28% and 23% of sales, respectively;
sales   to  the  five  largest  customers  of  the  Packaging  Business
represented  approximately 23% of its sales;  and  sales  to  the  five
largest  customers of the Communications Papers Business accounted  for
approximately  41%  of its sales.  There were no individual  customers,
however, to which sales exceeded 10% of James River's consolidated  net
sales.   The  Company's loss of any customer would not have a  material
adverse effect on the financial condition of the Company.

Order Backlog

In   the  Consumer  Products  and  Packaging  Businesses,  the  Company
produces  to  order and maintains product inventories to meet  delivery
requirements  of  its  customers; therefore, the  backlog  of  customer
orders  for  these segments is not significant.  In the  Communications
Papers  Business, the Company's backlogs were generally 20 to  50  days
depending on the product, as of December 25, 1994.  As of December  31,
1995,  subsequent  to  the  spin-off of Crown  Vantage,  the  Company's
backlogs  were generally 5 to 20 days depending on the product.   Order
backlog does not vary substantially on a seasonal basis.

Competition

James  River competes in several domestic and European markets  and  is
among  the largest suppliers of paper products within the major markets
that  they serve.  Depending upon the characteristics of the particular
market  involved, the Company competes on the basis of  price,  product
quality  and  performance, product development effectiveness,  service,
and  sales  and  distribution support.  In  addition,  advertising  and
promotion  are important tools for competing in consumer markets.   The
Company's   Consumer  Products  and  Packaging  Businesses   are   only
nominally   impacted   by   imports  into  the   United   States   from
international   competitors.   However,  the  market   in   which   the
Communications  Papers Business operates can be impacted  by  increased
levels  of  imports from European and other producers when pulp  prices
are low.

       Consumer  Products  Business  -  North  America.    James  River
competes  in  the  retail and commercial channels of  the  U.S.  tissue
market.   The  retail  channel, which is primarily tied  to  population
growth  and new household growth, is mature with an annual growth  rate
of  1%  to 2%.  The commercial channel has had a slightly higher annual
growth  rate  in  recent  years;  however,  it  is  more  significantly
affected  by downturns in the economy.  Marketing of towel  and  tissue
products  is  generally  characterized  as  being  highly  competitive.
During  1995,  approximately two-thirds of the Company's net  sales  of
towel  and  tissue  products were to retail markets  and  one-third  to
commercial  markets.   Towel  and tissue  production  in  the  U.S.  is
concentrated among a few large manufacturers; based on sales,  the  top
five  companies maintain 75% of the North American market share.  Based
on  industry sales volume statistics, James River is one of  the  three
largest  U.S. manufacturers, along with Kimberly-Clark Corporation  and
Fort  Howard  Paper  Company, each with towel and  tissue  capacity  in
excess  of  one  million tons.  Based on sales, the  Company's  primary
competitors in the retail market include The Proctor & Gamble  Company
and  Kimberly-Clark  Corporation.   In  the  commercial  market,  James
River's  primary  competitors include Fort  Howard  Paper  Company  and
Kimberly-Clark Corporation.

James  River has one of the broadest and most diversified product lines
serving  the  foodservice and tabletop markets.  Approximately  59%  of
the  Company's  sales are to the retail segment of the tabletop  market
and  41%  are to the commercial segment of the foodservice market.   In
the  retail tabletop market, James River believes it holds the  leading
position.   In  the  commercial foodservice market,  James  River  also
believes  it  holds  the  leading market position,  slightly  ahead  of
Sweetheart  Cup  Company, Inc.  The remainder of both  the  retail  and
commercial  markets  is  generally served by  smaller,  regional,  non-
integrated producers.

Several  factors contribute to James River's competitive  strengths  in
both  the  tissue,  tabletop and foodservice  markets.   These  include
superior   product  quality,  significant  research   and   development
efforts,  broad product lines, well-known brand franchises,  innovative
graphic   design,  and  full-service  distribution.   The  Company   is
continually  improving product quality and design in order  to  deliver
greater  value  to customers while reducing cost.  In  addition,  James
River's  emphasis  on increasing its usage of recycled  fiber  enhances
its  ability to produce recycled tissue, responding to environmentally-
conscious consumers.

       Consumer  Products  Business  -  Europe.    Competition  in  the
European  tissue market consists of three large pan-European  producers
with  market shares of 15% or above, and a multitude of small  regional
producers,  none  of  which has a European market share  exceeding  5%.
Jamont  holds the number three position in the European tissue  market,
with  a  market  share  of  15%, behind Svenska Cellulosa  Aktiebolaget
(SCA),  which  completed its merger in the beginning of  1995  and  the
recently  merged  Kimberly  Clark/Scott Paper  Co.   Jamont's  products
generally  hold  either the number one or number two position  in  each
market  in  which  they  compete, and Jamont's LOTUS  brand  holds  the
leading  position  in  the  French market.   Jamont  currently  has  no
operations  in  Germany and has minimal export sales  to  that  market.
Jamont  is seeking to increase its market share by adding value through
aggressive product development and providing high quality products  and
superior  service  to its customers.  Simultaneously, Jamont  continues
to  seek  the  strongest  competitive cost  position  in  each  country
through  continuing  productivity improvements,  further  manufacturing
efficiencies, and reduced material and procurement costs.

       Packaging   Business.   The  Packaging  industry  is   generally
characterized  by relatively non-cyclical demand.  The Company  is  the
second  largest  manufacturer,  based on  sales,  of  folding  cartons,
slightly behind Jefferson Smurfit Corporation.  James River is  one  of
the   few   folding  carton  producers  with  integrated  manufacturing
facilities  for  both  bleached and recycled paperboard.   James  River
estimates  it  is  one  of the four largest manufacturers  of  flexible
packaging  products with market share behind Bemis  Company,  Inc.  and
market  share  approximately equivalent to American  National  Can  and
W.R.  Grace  & Co.  The Company believes that it is an industry  leader
in  many  of the flexible packaging technologies including flexographic
printing  and coextrusion.  James River, as a national manufacturer  of
foodservice products, competes with numerous small regional  and  local
manufacturers.

James  River  forms  long-term  relationships  with  leading  food  and
consumer  products  companies  to  integrate  packaging  and  marketing
initiatives.   The Company also believes it is one of the technological
leaders   in  this  industry.   Through  its  pioneering  of   enhanced
microwave  cooking  packaging  for both  folding  carton  and  flexible
packaging  applications,  the Company has strengthened  its  leadership
position  in this fast-growing segment of the market.  James  River  is
also  well-known for its superior graphic design and its web litho  and
flexographic printing capabilities.

      Communications  Papers  Business.   The Company  has  two  large,
integrated  mills  serving  the western  business  papers  market:  its
Camas, Washington, mill and its Wauna mill in Clatskanie, Oregon.   The
Company  estimates that it is one of the largest producers of  uncoated
freesheet  papers  in  the  west.  Major competitors  in  the  uncoated
freesheet   segment   include  Weyerhaeuser  Company,   Boise   Cascade
Corporation,  International Paper Co. and Georgia-Pacific  Corporation.
James  River  believes that it is generally equal or  superior  to  its
competitors  in product development effectiveness, product quality  and
service.

Research and Development

The  Company's  major research and development centers are  located  in
Neenah,  Wisconsin;  Kunheim,  France;  Cincinnati,  Ohio;  and  Camas,
Washington.    The   Company  has  pilot  plants  located   in   Camas,
Washington; Kunheim, France; and Neenah, Wisconsin, providing pulp  and
papermaking  developmental work and experimental trials.   Pilot  plant
facilities  for film and board packaging, laminating, and printing  are
located  in the Company's Technology and Business Center in Cincinnati,
Ohio.   Additionally, James River has engineering  centers  in  Neenah,
Wisconsin;  Kunheim,  France; Camas, Washington;  Antioch,  California;
Easton, Pennsylvania; and Toronto, Canada.

Other   information  with  respect  to  James  River's   research   and
development  efforts  is set forth in Note 1 of Notes  to  Consolidated
Financial  Statements in the 1995 Annual Report, which  information  is
incorporated herein by reference.

Environmental Matters

Like  its  competitors, James River is subject to extensive  regulation
by  various  federal, state, provincial, and local agencies  concerning
compliance with environmental control statutes and regulations.   These
regulations impose limitations on the discharge of materials  into  the
environment, including effluent and emission limitations,  as  well  as
require  the  Company  to  obtain and operate in  compliance  with  the
conditions of permits and other governmental authorizations.

James  River  has  made and will continue to make  substantial  capital
investments   and  operating  expenditures,  as  well   as   production
adjustments,  in order to comply with increasingly stringent  standards
for  air,  water,  and  solid and hazardous waste regulations.   During
1995,  capital  expenditures totaling approximately  $51  million  were
made  by  James  River for pollution control facilities and  equipment.
Capital  expenditures  for  such purposes on  existing  facilities  are
estimated  to  be  approximately $49 million for 1996.   The  estimated
1996  capital  expenditures  exclude  any  expenditures  which  may  be
required by the U.S. Environmental Protection Agency's ("EPA's")  draft
rules  or "cluster rules" as set forth in "Management's Discussion  and
Analysis   of   Financial  Condition  and  Results  of   Operations   -
Environmental  Matters," which information is  incorporated  herein  by
reference.  Estimates of costs for future environmental compliance  are
necessarily  imprecise  due  to, among  other  things,  the  continuing
emergence  of  new environmental laws and regulations and environmental
control   or  process  technology  developments.   While  the   Company
believes  that its environmental control costs are likely  to  increase
as  environmental regulations become broader and more stringent,  James
River  is  unable  to predict the amount or timing of  such  increases.
Such   future  regulations  could  materially  increase  the  Company's
capital requirements in future years.

Further  information pertaining to hazardous substance cleanup, accrued
environmental  liabilities  and other environmental  matters  affecting
the  Company  is set forth in "Management's Discussion and Analysis  of
Financial Condition and Results of Operations - Environmental  Matters"
and  Note 15 of Notes to Consolidated Financial Statements in the  1995
Annual Report, which information in incorporated herein by reference.

Personnel

See  "Management's Discussion and Analysis of Financial  Condition  and
Results  of  Operations - Contractual Labor Agreements" on page  30  of
the  1995  Annual Report, which information is incorporated  herein  by
reference.

(d)  FINANCIAL  INFORMATION ABOUT FOREIGN AND DOMESTIC  OPERATIONS  AND
     EXPORT SALES

Financial  information  regarding the Company's  domestic  and  foreign
operations  is  included in Note 16 of Notes to Consolidated  Financial
Statements   in   the   1995  Annual  Report,  which   information   is
incorporated   herein  by  reference.   International  operations   are
generally  characterized  by  the  same  conditions  discussed  in  the
narrative  description  of  business  and  may  also  be  affected   by
additional  elements including changing currency values  and  different
rates   of  inflation  and  economic  growth.   The  effects  of  these
additional  elements  is  more significant  in  the  Consumer  Products
segment,   which   includes  substantially   all   of   the   Company's
international business.

ITEM 2.     PROPERTIES

The  pulp  and  papermaking facilities of James River,  the  number  of
paper  or  paperboard  machines, and the principal  types  of  products
produced at each facility are as follows:

                         Pulp            Paper or                    
Location                Mills    Paper      Board                    
(Facility Name)(A)        (B)    Mills   Machines        Principal Products

Alabama                                                              
    Pennington (Naheola)   1        1          7         Tissue; bleached 
Maine                                                                
    Old Town               1        1          2         Tissue
Michigan                                                             
    Kalamazoo 
    (Board & Carton)       1(C)     2          2         Recycled paperboard
New York                                                             
    Carthage               1(C)     1          2         Tissue
    Gouverneur              
    (Natural Dam)                   1          1         Tissue
Oregon                                                               
    Halsey                 1(C)     1          2         Tissue
    Clatskanie (Wauna)     2(E)     1          5         Tissue;
                                                         uncoated freesheet
Washington                                                           
    Camas                  1         1         12        Uncoated freesheet; 
                                                         tissue
Wisconsin                                                            
    Ashland                1(C)      1         2         Tissue
    Green Bay              1(C)      1         6         Tissue
Canada                                            
  Marathon                 1                             Kraft pulp
                                                                     
  Total North America      11        11        41                    
                                                  
Finland                                           
  Nokia                    1(C)      1         3         Tissue
France                                            
  Gien                               1         3         Tissue
  Louviers (Hondouville)   2(D)      1         2         Tissue
  Muntzenheim (Kunheim)              1         2         Tissue
Greece                                                               
  Patras (Achaia)                    1         1         Tissue
Italy                                                                
  Castelnuovo                        1         1         Tissue
  Cava dei Tirreni                   1         1         Tissue
  Potenza (Avigliano)                1         1         Tissue
Netherlands                                                          
  Cuijk                    2(D)      1         2         Tissue
Spain                                                                
  Allo                               1         2         Tissue
Turkey                                                               
   Karamursel              1(C)      1         2         Tissue

United Kingdom                                                       
  Mid-Glamorgan
  (Bridgend)               1(C)      1         3         Tissue
  Larne                    1(C)      1         2         Tissue
  North Sheffield          
  (Oughtibridge)           1(C)      1         2         Tissue
                                                                     
      Total Europe         9         14        27                    
                                                                     
          Total            20        25        68                    
                                                                     
 (A) The locations listed for James River's consolidated subsidiaries
     are held in fee by the Company.
 (B) Unless otherwise indicated, represents a chemical pulp facility.
 (C) Includes one secondary fiber facility.
 (D) Includes two secondary fiber facilities.
 (E) Includes one groundwood pulp facility.

James  River's  network of manufacturing facilities  provides  for  an
annual  virgin and recycled pulp capacity of approximately 2.7 million
tons and an annual paper and paperboard capacity of approximately  3.1
million tons.  The Company believes that its production facilities are
suitable  for  their  purposes  and  are  adequate  to  support  their
businesses.   The  extent  of  utilization  of  individual  facilities
varies;  however,  during 1995, James River's  pulp  and  paper  mills
generally had production levels of over 90% of capacity.

James   River   also  operates  both  integrated  and   non-integrated
converting  plants  which perform a variety of converting  operations.
These converting plants (excluding converting operations which may  be
performed at pulp and papermaking facilities already listed above) are
summarized as follows:

                                             Number of Converting Plants
Principal Products                        Domestic   International   Total
                                                                      
Paper and plastic foodservice products       11            5          16
Folding cartons                              15                       15
Flexible packaging                           10            1          11
Ink manufacturing and blending                6                        6
Paper converting and other                    2           10          12
                                                                 
         Total                               44           16          60
                                                                      
James River's manufacturing and converting facilities are complemented
by  an integrated network of sales offices and distribution terminals.
The  Company  operates  a trucking company and a short-line  railroad,
primarily  used to transport shipments of raw materials  and  finished
goods  between plants and to distribution centers.  The  Company  also
operates  a  public warehouse and terminal service that provides  tug,
barge,  freight  interchange  and  other  services  on  the  Columbia,
Willamette and Snake Rivers in the Pacific Northwest.


ITEM 3.     LEGAL PROCEEDINGS
The  Company  is not involved in any litigation the outcome  of  which
management  believes  would have a materially adverse  effect  on  the
Company's  results of operations, financial position,  or  competitive
position  other than the information with respect to legal proceedings
set forth in Note 15 of Notes to Consolidated Financial Statements  in
the  Company's  1995 Annual Report, which information is  incorporated
herein by reference.


ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

No matters were submitted to a vote of security holders during the
last quarter of 1995.


EXECUTIVE OFFICERS OF THE REGISTRANT

The  following table reflects the name, age, length of service  as  an
officer  of James River, and current position for each of the  current
executive  officers of the Company as of February 20, 1996.   Previous
positions  and  areas of responsibility over the past five  years  are
included  in  the  footnotes that follow the table.  Each  officer  is
elected by the Board of Directors to serve a one-year term.  There  is
no  family  relationship between any of these officers or between  any
such  officer  and  any  director of the Company;  nor  is  there  any
arrangement or understanding between any officer and any other  person
pursuant to which the officer was selected.

                                 Calendar                    
                                Year First                   
                                Elected as                   
      Name              Age     an Officer   Current Position
                                         
Miles L. Marsh (1)      48         1995      Chairman of the Board of
                                             Directors, President and
                                             Chief Executive Officer
                                                                         
James K. Goodwin (2)    49         1991      President, North American
                                             Consumer Products
                                         
John F. Lundgren (3)    44         1995      President, European Consumer
                                             Products
                                         
Norman K. Ryan (4)      59         1980      President, Packaging

Clifford A.       
Cutchins, IV (5)        47         1990      Senior Vice President, General 
                                             Counsel, Corporate Secretary
                                         
Daniel J. Girvan (6)    47         1993      Senior Vice President, Human
                                             Resources
                                         
Ernst A. Haberli (7)    47         1996      Senior Vice President, Strategic
                                             Planning
                                         
Stephen E. Hare (8)     42         1990      Senior Vice President, Corporate
                                             Finance and Chief Financial Officer
                                         
                                                                         
                                   
(1)  Mr. Marsh was elected as President and Chief Executive Officer in
     October  1995.  He was appointed to the position of  Chairman  of
     the  Board of Directors in January 1996.  From 1991 to  1995,  he
     served  as Chairman and Chief Executive Officer of Pet Inc.   Mr.
     Marsh  served as President and Chief Operating Officer  of  Pet's
     former  parent company, Whitman Corporation, from 1989  to  1991.
     Prior  to that, he spent eight years in executive positions  with
     various  divisions of Dart & Kraft Inc., Kraft Inc.  and  General
     Foods USA, all of which are part of Philip Morris Companies Inc.

(2)  Mr.  Goodwin  was elected to his current position  in  1992.   He
     joined James River in 1991 as Vice President, Corporate Marketing
     Strategy.   Prior  to  joining James River,  he  served  as  Vice
     President,  Corporate Sales, for The Procter  &  Gamble  Company,
     which he joined in 1968.

(3)  Mr.  Lundgren was elected to his current position  in  1995.   He
     joined  James River in 1982 as Director of Marketing for Northern
     paper  products, in connection with the acquisition  of  American
     Can  Company.   He  served  in various managerial  and  executive
     positions from 1982 to 1995.

(4)  Mr.  Ryan was elected to his current position in 1990.  He joined
     James   River  in  1980  as  Manager/Vice  President,   Kalamazoo
     Operations, in connection with the Company's acquisition of Brown
     Company,  which  he  joined  in  1954.   He  served  in   various
     managerial and executive positions from 1980 to 1990.

(5)  Mr.  Cutchins joined James River in 1990 in his current position.
     From  1982  until joining James River, he served as Partner  with
     the law firm of McGuire, Woods, Battle & Boothe, L.L.P., which he
     joined in 1975.

(6)  Mr.  Girvan  was  elected to his current position  in  1993.   He
     joined   James  River  in  1986  as  Director,  Human  Resources,
     Communications  Papers,  in connection with  the  acquisition  of
     Crown Zellerbach Corporation, which he joined in 1977.

(7)  Mr. Haberli joined James River in his current position in January
     1996.   From  1990  to  1995,  he  served  as  President  of  Pet
     International.   Prior  to  that, since  1985,  he  held  various
     executive  positions in strategic planning and  development  with
     Kraft General Foods, Kraft International and Kraft Inc.

(8)  Mr.  Hare was elected to his current position in 1992.  He joined
     James  River  in  1990  as Vice President, Treasurer.   Prior  to
     joining  James  River, he served as a Senior Vice President  with
     Kidder, Peabody & Co., which he had joined in 1981.


                                PART II

ITEM   5.     MARKET  FOR  REGISTRANT'S  COMMON  EQUITY  AND   RELATED
              STOCKHOLDER MATTERS

The  Company's common stock is listed on the New York Stock  Exchange.
Information  with respect to quarterly high and low sales  prices  for
James  River's  common stock, quarterly dividends and other  quarterly
information related to common shares is contained in Note 18 of  Notes
to  Consolidated Financial Statements in the 1995 Annual Report, which
information  is  incorporated herein by reference.    The  payment  of
dividends and the amounts thereof will be dependent upon James River's
earnings,  financial position, cash requirements  and  other  relevant
factors.   Common  shares  of the Company reserved  for  issuance  are
described in Note 12 of Notes to Consolidated Financial Statements  in
the  1995  Annual Report, which information is incorporated herein  by
reference.  In addition, covenants of certain of the Company's  senior
note  agreements impose restrictions on the amount of net worth which,
in  turn,  may limit the funds available for the payment of dividends;
these covenants are described under the heading "Liquidity and Capital
Resources  -  Financing  Activities" in  Management's  Discussion  and
Analysis of Financial Condition and Results of Operations and in  Note
10  of  Notes to Consolidated Financial Statements in the 1995  Annual
Report,  which  information is incorporated herein by  reference.   On
February  20,  1996, there were approximately 11,700  shareholders  of
record of the Company's common stock.


ITEM 6.     SELECTED FINANCIAL DATA

See  Selected  Financial Data on pages 62 and 63 of  the  1995  Annual
Report,  which  information  for fiscal years  1991  through  1995  is
incorporated herein by reference.  The data presented for each  period
reflects  operations acquired from the respective  acquisition  dates.
Acquisitions,  dispositions and other transactions from  1993  through
1995  are  described  in  Note 2 of Notes  to  Consolidated  Financial
Statements   in   the  1995  Annual  Report,  which   information   is
incorporated herein by reference.


ITEM 7.     MANAGEMENT'S   DISCUSSION  AND  ANALYSIS   OF   FINANCIAL
            CONDITION AND RESULTS OF OPERATIONS

See  "Management's Discussion and Analysis of Financial Condition  and
Results  of  Operations" on pages 25 through 33  of  the  1995  Annual
Report, which information is incorporated herein by reference.


ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

See  the  consolidated  financial statements  and  selected  quarterly
financial information, under the headings "Consolidated Statements  of
Operations,"  "Consolidated Balance Sheets," "Consolidated  Statements
of  Cash  Flows,"  "Consolidated  Statements  of  Changes  in  Capital
Accounts,"   "Notes   to   Consolidated  Financial   Statements"   and
"Supplemental Pro Forma Financial Information (Unaudited)" on pages 34
through   60   of  the  1995  Annual  Report,  which  information   is
incorporated herein by reference.

ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON  ACCOUNTING
            AND FINANCIAL DISCLOSURE

There  have  been no changes in or disagreements with  accountants  on
accounting  and  financial disclosures within the  twenty-four  months
prior  to  the  date of the most recent financial statements  included
herein.
                                   
                               PART III


ITEM 10.    DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

For information with respect to the Company's Directors, see "Election
of  Directors,"  "Information on Nominees," "Board  of  Directors  and
Committees" and "Compensation of Directors" on pages 1 through  4  and
"Compliance with Section 16(a) of the Securities Exchange Act of 1934"
on  page 18 of the Company's Proxy Statement for the Annual Meeting of
Shareholders  to  be  held  on  April  25,  1996  (the   "1996   Proxy
Statement"),  which information is incorporated herein  by  reference.
Information  with  respect  to  the Company's  Executive  Officers  is
contained under the heading "Executive Officers of the Registrant"  on
pages 15 and 16 of Part I of this Form 10-K Annual Report.


ITEM 11.    EXECUTIVE COMPENSATION

See  "Compensation of Directors" on pages 3 and 4, "Stock Option  Plan
for Outside Directors" and "Retirement Plan for Outside Directors"  on
page  4,  "Executive Compensation" on pages 8 through 13, "Performance
Graph"  on  page 14, and "Compensation Committee Report  on  Executive
Compensation"  on  pages  15 through 17 of the  Company's  1996  Proxy
Statement, which information is incorporated herein by reference.


ITEM 12.    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

See  "Stock  Ownership of Management" and "Principal Shareholders"  on
pages  5  through  7  of  the Company's 1996  Proxy  Statement,  which
information is incorporated herein by reference.


ITEM 13.    CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

See  "Information on Nominees" on page 2 of the Company's  1996  Proxy
Statement, which information is incorporated herein by reference.

                                PART IV
                                   

ITEM  14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K

(a)  Documents Filed as Part of This Report:

     1)   Financial Statements:

          The  Consolidated Financial Statements of James  River
          Corporation  of  Virginia  and Subsidiaries,  the  Notes  to
          Consolidated  Financial  Statements,  and  the   Report   of
          Independent Accountants listed below are incorporated herein
          by  reference from pages 34 through 61 of the Company's 1995
          Annual  Report.   With the exception of  the  aforementioned
          information,  and the information incorporated by  reference
          in  numbered  Items  1,  3, 5, 6, 7 and  8,  no  other  data
          appearing in the 1995 Annual Report is deemed to be  "filed"
          as part of this Form 10-K Annual Report.

               "Consolidated Statements of Operations" for each of the
          three years in the period ended December 31, 1995 (see  page
          34 of the 1995 Annual Report)

               "Consolidated Balance Sheets" as of December 31,  1995
          and  December  25,  1994 (see page 35  of  the  1995  Annual
          Report)

               "Consolidated Statements of Cash Flows" for each of the
          three years in the period ended December 31, 1995 (see  page
          36 of the 1995 Annual Report)

               "Consolidated  Statements  of  Changes   in   Capital
          Accounts"  for each of the three years in the  period  ended
          December 31, 1995 (see page 37 of the 1995 Annual Report)

               "Notes to Consolidated Financial Statements" (see pages
          38 through 59 of the 1995 Annual Report)

               "Supplemental Pro Forma Financial Information  (Unaudited)"
          (see page 60 of the 1995 Annual Report)

               "Report of Independent Accountants" (see page 61 of the
          1995 Annual Report) with respect to the financial statements
          listed above


     2)   Financial Statement Schedules:

          None required


3)   Exhibits:

     Each Exhibit is listed according to the number assigned to it  in
     the  Exhibit  Table of Item 601 of Regulation S-K.  The  Exhibits
     identified  with  an  asterisk (*) are  management  contracts  or
     compensatory plans available to certain key employees or directors.
     
 Exhibit                                                                 
  Number                        Description                      Section
                                                                         
   3(a)    James River Corporation of Virginia Amended and            
           Restated Articles of Incorporation, as amended
           effective January 4, 1990 (incorporated by reference
           to Exhibit 3(a) to the Company's Annual Report on
           Form 10-K for the year ended December 26, 1993).
                                                                     
   3(b)    James River Corporation of Virginia Articles of            
           Amendment to the Amended and Restated Articles of
           Incorporation Designating the Series O 8-1/4%
           Cumulative Preferred Stock ($10.00 par value),
           effective October 1, 1992 (incorporated by reference
           to Exhibit 3(b) to the Company's Annual Report on              
           Form 10-K for the year ended December 26, 1993).                   
                                                                          
   3(c)    Articles of Amendment to the Amended and Restated          
           Articles of Incorporation of James River Corporation
           of Virginia Designating the Series P 9% Cumulative
           Convertible Preferred Stock ($10.00 par value)                 
           (incorporated by reference to Exhibit 3.1 to the
           Company's Current Report on Form 8-K dated          
           June 29, 1994).
                                                                          
   3(d)    Amended and Restated Bylaws of James River               E-1
           Corporation of Virginia, amended as of February 15,
           1996, filed herewith.                         
                                                                      
   4(a)    Amended and Restated Rights Agreement dated May 12,        
           1992, between James River Corporation of Virginia
           and Nations Bank of Virginia, N.A., as Rights Agent,
           and Amendment No. 1 to such Agreement, dated
           June 8, 1992 (incorporated by reference to Exhibits
           2 and 3, respectively, to the Company's filing of
           Amendment 1 dated July 28, 1992, to its Form 8-A
           dated March 3, 1989).            
                                                                     
   4(b)    Amendment No. 2 to Amended and Restated Rights           E-2
           Agreement dated May 12, 1992, as amended by
           Amendment No. 1, dated June 8, 1992, between James
           River Corporation of Virginia and Wachovia Bank
           of North Carolina, N.A. dated January 31, 1996, filed
           herewith.                                                  
                                                                     
  4(c)    In reliance upon Item 601(b)(4)(iii)(A) of Regulation      
          S-K, various instruments defining the rights of holders
          of long-term debt of the Registrant and its subsidiaries
          are not being filed because the total amount of securities        
          authorized and outstanding under each such instrument does
          not exceed 10% of the total assets of the Registrant and
          its subsidiaries on a consolidated basis.  The Registrant
          hereby agrees to furnish a copy of any such instrument to
          the Commission upon request.                 
                                                                         
10(a)  *  Employment arrangement for Miles L. Marsh, dated         E-3
          August 9, 1995, filed herewith.
                                                                         
10(b)  *  James River Corporation of Virginia Deferred               
          Compensation Plan for Outside Directors, amended
          and restated effective as of July 1, 1989          
          (incorporated by reference to Exhibit 10(c) to
          the Company's Annual Report on Form 10-K for      
          the year ended April 30, 1989).
                                                                     
10(c)  *  James River Corporation of Virginia Stock Option Plan      
          for Outside Directors, amended and restated as of
          April 11, 1991 (incorporated by reference to Exhibit
          10(e) to the Company's Transition Report on Form 10-K
          for the transition period from April 30, 1990 to
          December 30, 1990).                                
                                                                     
10(d)  *  James River Corporation of Virginia Retirement Plan        
          for Outside Directors, 1994 Amendment and Restatement,
          effective February 18, 1994 (incorporated by reference
          to Exhibit 10(h) to the Company's Annual Report on
          Form 10-K for the year ended December 26, 1993).                    
                                                                     
10(e)  *  James River Corporation of Virginia Director Stock         
          Ownership Plan, effective April 25, 1996, pending
          shareholder approval (incorporated by reference to
          Exhibit B to the Company's Proxy Statement dated 
          March 13, 1996).           
                                                                     
10(f)  *  James River Corporation of Virginia Amended and            
          Restated Stock Option Plan, dated April 12, 1984,
          and subsequently amended throug October 1, 1990
          (incorporated by reference to Exhibit 4 to the
          Company's Registration Statement on Form S-8
          (Post-Effective Amendment No. 1 to Registration            
          Statement No. 2-83979), dated December 18, 1984,
          and Exhibit 10(c) to the Company's Quarterly Report
          on Form 10-Q for the quarter ended October 28, 1990).           
                                                                     
10(g)  *  James River Corporation of Virginia 1987 Stock Option      
          Plan, 1993 Amendment and Restatement, effective as
          of December 16, 1993 (incorporated by reference to
          Exhibit 10(j) to the Company's Annual Report on Form       
          10-K for the year ended December 26, 1993).                     
                                                                     
10(h)  *  James River Corporation of Virginia Stock Appreciation     
          Rights Plan, dated April 9, 1987, and subsequently
          amended through October 1, 1990 (incorporated by
          reference to Exhibit 10(f) to the Company's Annual
          Report on Form 10-K for the year ended April 26, 1987,
          and Exhibit 10(e) to the Company's Quarterly Report
          on Form 10-Q for the quarter ended October 28, 1990).          
                                                                         
                                                                     
10(i)  *  James River Corporation of Virginia 1996 Stock             
          Incentive Plan, effective April 25, 1996,
          pending shareholder approval (incorporated by              
          reference to Exhibit A to the Company's
          Proxy Statement dated March 13, 1996.)                     
                                                                     
10(j)  *  James River Corporation of Virginia Deferred Stock         
          Plan, 1993 Amendment and Restatement, effective
          December 16, 1993 (incorporated by reference to
          Exhibit 10(l) to the Company's Annual Report on Form       
          10-K for the year ended December 26, 1993).                
                                                                     
10(k)  *  James River Corporation of Virginia Supplemental           
          Deferral Plan, 1993 Amendment and Restatement, effective
          as of January 1, 1994  (incorporated by reference 
          to Exhibit 10(m) to the Company's Annual Report on
          Form 10-K for the year ended December 26, 1993).                 
                                                                     
10(l)  *  James River Corporation of Virginia Management           E-4
          Incentive Plan, effective as of January 25, 1996,
          filed herewith.                    
                                                                         
10(m)  *  James River Corporation of Virginia Supplemental           
          Benefit Plan, amended and restated effective June 1,
          1991 (incorporated by reference to Exhibit 10(m) to 
          the Company's Annual Report on Form 10-K for the year
          ended December 29, 1991).
                                                                     
10(n)  *  1994 Amendment to the James River Corporation of           
          Virginia Supplemental Benefit Plan, dated March 1,
          1994 (incorporated by reference to Exhibit 10(q) to
          the Company's Annual Report on Form 10-K for the
          year ended December 25, 1994).
                                                                     
10(o)  *  James River Corporation of Virginia Miles L. Marsh       E-5
          Supplemental Retirement Plan, effective as of 
          December 7, 1995, filed herewith.          
                                                                     
   11     Computation of Earnings Per Share, filed herewith.       E-6
                                                                     
   12     Computation of Ratio of Earnings to Fixed Charges,       E-7
          filed herewith.
                                                                     
   13     Certain sections of the Company's Annual Report to       E-8
          Shareholders for the year ended December 31, 1995,
          filed herewith.                         
                                                                     
   21     Subsidiaries of the Company as of December 31, 1995,     E-9
          filed herewith.
                                                                     
   23     Consent of Independent Accountants, filed herewith.      E-10
                                                                     
   27     Financial Data Schedules for the year ended December    
          31, 1995 (filed electronically only)

(b)  Reports on Form 8-K:

     During  the  last  quarter  of 1995 and subsequent  thereto,  the
     Company filed the following Current Report on Form 8-K:
 
     Date of Report        Event Reported
                         
                         
   November 1, 1995        On November 1, 1995, the Company published  a
                           press  release announcing the signing of  two
                           definitive agreements related to the  plastic
                           cutlery  and foam cup operations of Benchmark
                           Corporation  of  Delaware.   On  November  7,
                           1995,  the Company published a press  release
                           announcing  the  completion  of  the  plastic
                           cutlery acquisition.
                         
                                   
                              SIGNATURES

      Pursuant  to  the requirements of Section 13  or  15(d)  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.

                             James River Corporation of Virginia
                                  Registrant


 
                             By:/s/ Stephen E. Hare
Date: March 27, 1996                Stephen E. Hare
                                    Senior  Vice President, Corporate Finance
                                    and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


      Pursuant to the requirements of the Securities Exchange  Act  of
1934,  this  report has been signed below by the following persons  on
behalf  of  the  Registrant and in the capacities  and  on  the  dates
indicated.


Date: March 27, 1996                Signature and Title



                            By:/s/ Miles L. Marsh
                                   Miles L. Marsh
                                   Chairman, President and 
                                   Chief Executive Officer




                            By:/s/  Stephen E. Hare
                                    Stephen E. Hare
                                    Senior  Vice President, Corporate Finance
                                    and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)


Pursuant  to General Instruction D to Form 10-K, this report has  been
signed below by a majority of the Board of Directors:


     /s/  William T. Burgin                       March 26, 1996
     William T. Burgin                              Date


     /s/  Worley H. Clark, Jr.                    March 21, 1996
     Worley H. Clark, Jr.                           Date


     /s/  William T. Comfort, Jr.                 March 27, 1996
     William T. Comfort, Jr.                        Date


     /s/  William V. Daniel                       March 22, 1996
     William V. Daniel                              Date


     /s/  Bruce C. Gottwald                       March 27, 1996
     Bruce C. Gottwald                              Date


     /s/  Miles L. Marsh                          March 27, 1996
     Miles L. Marsh                                 Date


     /s/  Robert M. O'Neil                        March 27, 1996
     Robert M. O'Neil                               Date


     /s/  Joseph T. Piemont                       March 27, 1996
     Joseph T. Piemont                              Date


     /s/  Anne Marie Whittemore                   March 26, 1996
     Anne Marie Whittemore                          Date


     /s/  Robert C. Williams                      March 25, 1996
     Robert C. Williams                             Date







Exhibit 3(d)
                                
                      AMENDED AND RESTATED
                            BYLAWS OF
                                
               JAMES RIVER CORPORATION OF VIRGINIA
                (amended as of February 15, 1996)
                                
                                
              ARTICLE I - MEETINGS OF STOCKHOLDERS

      Section  1.1     Closing of Transfer Books  and  Fixing  of
Record   Date.   For  the  purpose  of  determining  stockholders
entitled to notice of, or to vote at, any meeting of stockholders
or any adjournment thereof, or entitled to receive payment of any
dividend, or in order to make a determination of stockholders for
any other proper purpose, the Board of Directors or the Executive
Committee shall fix in advance a date as the record date for  any
such determination of stockholders, such date to be not more than
70  days  before the meeting or action.  When a determination  of
stockholders entitled to vote at any meeting of stockholders  has
been  made as provided in this article, such determination  shall
apply to any adjournment thereof, except as is otherwise provided
by law.

      Section  1.2     Place and Time of Meetings.   Meetings  of
stockholders  shall  be  held at such  place,  either  within  or
without the Commonwealth of Virginia, and at such time, as may be
provided in the notice of the meeting.

      Section  1.3     Organization and Order of  Business.   The
Chairman  of the Board of Directors (the "Chairman") or,  in  his
absence, the President shall serve as chairman at all meetings of
the  stockholders.   In  the absence of  both  of  the  foregoing
officers or if both of them decline to serve, a majority  of  the
shares entitled to vote at such meeting may appoint any person to
act  as  Chairman.  The Secretary of the Corporation or,  in  his
absence,  an Assistant Secretary, shall act as secretary  at  all
meetings  of  the  stockholders.  In the event that  neither  the
Secretary  nor any Assistant Secretary is present,  the  Chairman
may appoint any person to act as secretary of the meeting.

     The Chairman shall have the authority to make such rules and
regulations, to establish such procedures and to take such  steps
as  he may deem necessary or desirable for the proper conduct  of
each  meeting of the stockholders, including, without limitation,
the  authority to make the agenda and to establish procedures for
(i)  the  dismissal of business not properly presented, (ii)  the
maintenance of order and safety, (iii) placing limitations on the
time  allotted  to questions or comments on the  affairs  of  the
Corporation, (iv) placing restrictions on attendance at a meeting
by  persons  or  classes of persons who are not  stockholders  or
their proxies, (v) restricting entry to a meeting after the  time
prescribed   for   the   commencement  thereof   and   (vi)   the
commencement, conduct and close of voting on any matter.

      Section  1.4     Annual  Meeting.  The  annual  meeting  of
stockholders  shall  be held on the third or fourth  Thursday  in
April  of each year as set by the Board of Directors or  on  such
other dates as shall be approved by the Board of Directors.
                              
                           				E-1  
                              
      At  each annual meeting of stockholders, only such business
shall  be conducted as is proper to consider and has been brought
before  the  meeting (i) by or at the direction of the  Board  of
Directors or (ii) by a stockholder of the Corporation  who  is  a
stockholder of record of a class of shares entitled  to  vote  on
such business at the time of the giving of the notice hereinafter
described  in this Section 1.4 and who complies with  the  notice
procedures  set  forth in this Section 1.4.  In  order  to  bring
business before an annual meeting of stockholders, a stockholder,
in  addition to complying with any other applicable requirements,
must  have given timely written notice of his intention to  bring
such  business  before  the  meeting  to  the  Secretary  of  the
Corporation.  To be timely, a stockholder's notice must be given,
either  by personal delivery or by United States certified  mail,
postage prepaid, addressed to the Secretary of the Corporation at
the  principal office of the Corporation and received (i)  on  or
after December 1st of the year immediately preceding the year  in
which the meeting will be held and before January 1st of the year
in  which the meeting will be held or (ii) not less than 60  days
before  the  date  of  the annual meeting if  the  date  of  such
meeting, as prescribed in these Bylaws, has been changed by  more
than 30 days.

      Each  such stockholder's notice shall set forth as to  each
matter  the  stockholder  proposes to  bring  before  the  annual
meeting  (i)  the  name  and  address,  as  they  appear  on  the
Corporation's stock transfer books, of the stockholder  proposing
such  business, (ii) the class and number of shares of  stock  of
the  Corporation beneficially owned by such stockholder, (iii)  a
representation that such stockholder is a stockholder  of  record
and  intends to appear in person or by proxy at such  meeting  to
bring  before the meeting the business specified in  the  notice,
(iv)  a  brief description of the business desired to be  brought
before   the  meeting,  including  the  complete  text   of   any
resolutions  to be presented at the meeting and the  reasons  for
wanting  to conduct such business, and (v) any material  interest
which the stockholder has in such business.

      The  Secretary of the Corporation shall deliver  each  such
stockholder's  notice  that  has  been  timely  received  to  the
Chairman or a committee designated by the Board of Directors  for
review.

       Notwithstanding   the   foregoing   provisions   of   this
Section 1.4, a stockholder seeking to have a proposal included in
the  Corporation's  proxy  statement for  an  annual  meeting  of
stockholders shall comply with the requirements of Regulation 14A
under  the Securities Exchange Act of 1934, as amended from  time
to time, or with any successor regulation.

      Section 1.5    Special Meetings.  Special meetings  of  the
stockholders may be called by the Chairman, the President or  the
Board of Directors.  Only business within the purpose or purposes
described in the notice for a special meeting of stockholders may
be conducted at the meeting.

      Section 1.6    Notice of Meetings.  Written notice  stating
the  place, day and hour of each meeting of stockholders and,  in
the  case of a special meeting, the purpose or purposes for which
the  meeting is called, shall be given by mail not less than  ten
nor more than 60 days before the date of the meeting (except when
a  different time is required in these Bylaws or by law) to  each
stockholder  of  record entitled to vote at such meeting  and  to
such  nonvoting  stockholders as may be required  by  law.   Such
notice  shall  be  deemed to be effective when deposited  in  the
United States mail with postage thereon prepaid, addressed to the
stockholder  at  his address as it appears on the stock  transfer
books of the Corporation.

     Notice of a stockholders' meeting to act on (i) an amendment
of  the Articles of Incorporation; (ii) a plan of merger or share
exchange; (iii) the sale, lease, exchange or other disposition of
all   or  substantially  all  the  property  of  the  Corporation
otherwise  than in the usual and regular course of  business,  or
(iv)  the dissolution of the Corporation, shall be given, in  the
manner  provided above, not less than 25 nor more  than  60  days
before  the  date of the meeting.  Any notice given  pursuant  to
this  paragraph  shall  state that the purpose,  or  one  of  the
purposes, of the meeting is to consider such action and shall  be
accompanied by (x) a copy of the proposed amendment, (y)  a  copy
of  the  proposed  plan of merger or share  exchange,  or  (z)  a
summary   of  the  agreement  pursuant  to  which  the   proposed
transaction will be effected.  If only a summary of the agreement
is  sent to the stockholders, the Corporation shall also  send  a
copy of the agreement to any stockholder who requests it.

      If  a  meeting  is adjourned to a different date,  time  or
place, notice need not be given if the new date, time or place is
announced at the meeting before adjournment.  However, if  a  new
record  date  for an adjourned meeting is fixed (which  shall  be
done  if  the meeting is adjourned to a date more than  120  days
after  the date fixed for the original meeting), notice  of  such
date  shall be given to those persons entitled to notice who  are
stockholders  as of the new record date, unless a court  provides
otherwise.

       Section  1.7     Quorum  and  Voting  Requirements.   Each
outstanding share of common stock shall be entitled to  one  vote
on  each matter submitted to a vote at a meeting of stockholders.
Shares of other classes and series shall be entitled to such vote
as may be provided in the Articles of Incorporation.

      Shares entitled to vote as a separate voting group may take
action  on a matter at a meeting only if a quorum of those shares
exists with respect to that matter.  Unless otherwise required by
law, a majority of the votes entitled to be cast on a matter by a
voting group constitutes a quorum of that voting group for action
on that matter.  Once a share is represented for any purpose at a
meeting,  it  is  deemed  present for  quorum  purposes  for  the
remainder of the meeting and for any adjournment of that  meeting
unless  a  new record date is or shall be set for that  adjourned
meeting.  If a quorum exists, action on a matter, other than  the
election of directors, by a voting group is approved if the votes
cast within the voting group favoring the action exceed the votes
cast  opposing the action, unless a greater number of affirmative
votes  is  required  by law or by the Articles of  Incorporation.
Directors  shall be elected by a plurality of the votes  cast  by
the shares entitled to vote in the election at a meeting at which
a  quorum is present unless a different vote in required  by  the
Articles  of  Incorporation.  Less than a quorum  may  adjourn  a
meeting.

      Section 1.8    Proxies.  A stockholder may vote his  shares
in person or by proxy.  A stockholder may appoint a proxy to vote
or  otherwise act for him by signing an appointment form,  either
personally or by his attorney-in-fact.  An appointment of a proxy
is  effective when received by the Secretary or other officer  or
agent  authorized to tabulate votes and is valid  for  11  months
unless  a  longer period is expressly provided in the appointment
form.   An appointment of a proxy is revocable by the stockholder
unless  the  appointment form conspicuously  states  that  it  is
irrevocable and the appointment is coupled with an interest.

      The  death  or incapacity of the stockholder  appointing  a
proxy does not affect the right of the Corporation to accept  the
proxy's  authority unless notice of the death  or  incapacity  is
received by the Secretary or other officer or agent authorized to
tabulate votes before the proxy exercises his authority under the
appointment.   An  irrevocable appointment is  revoked  when  the
interest  with which it is coupled is extinguished.  A transferee
for  value  of  shares subject to an irrevocable appointment  may
revoke  the appointment if he did not know of its existence  when
he  acquired  the  shares and the existence  of  the  irrevocable
appointment  was  not  noted  conspicuously  on  the  certificate
representing the shares.  Subject to any legal limitations on the
right of the Corporation to accept the vote or other action of  a
proxy  and  to  any  express limitation on the proxy's  authority
appearing on the face of the appointment form, the Corporation is
entitled  to accept the proxy's vote or other action as  that  of
the  stockholder making the appointment.  Any fiduciary  entitled
to vote any shares may vote such shares by proxy.

      Section 1.9    Waiver of Notice; Attendance at Meeting.   A
stockholder may waive any notice required by law, the Articles of
Incorporation or these Bylaws before or after the date  and  time
of  the  meeting that is the subject of such notice.  The  waiver
shall be in writing, be signed by the stockholder entitled to the
notice, and be delivered to the Secretary of the Corporation  for
inclusion in the minutes or filing with the corporate records.

     A stockholder's attendance at a meeting (i) waives objection
to  lack of notice or defective notice of the meeting, unless the
stockholder  at the beginning of the meeting objects  to  holding
the  meeting  or  transacting business at the meeting,  and  (ii)
waives  objection to consideration of a particular matter at  the
meeting  that is not within the purpose or purposes described  in
the meeting notice, unless the stockholder objects to considering
the matter when it is presented.

      Section 1.10   Action Without Meeting.  Action required  or
permitted  to  be taken at a stockholders' meeting may  be  taken
without a meeting and without action by the Board of Directors if
the  action is taken by all the stockholders entitled to vote  on
the action.  The action shall be evidenced by one or more written
consents  describing  the  action  taken,  signed  by   all   the
stockholders entitled to vote on the action, and delivered to the
Secretary  of  the Corporation for inclusion in  the  minutes  or
filing  with  the  corporate records.  Action  taken  under  this
section  shall  be  effective according to  its  terms  when  all
consents are in the possession of the Corporation.  A stockholder
may  withdraw  a consent only by delivering a written  notice  of
withdrawal to the Corporation prior to the time that all consents
are in the possession of the Corporation.

     If not otherwise fixed pursuant to the provisions of Section
1.1,  the  record date for determining stockholders  entitled  to
take  action  without a meeting is the date the first stockholder
signs the consent described in the preceding paragraph.

      If  notice  of proposed action is required to be  given  to
nonvoting stockholders and the action is to be taken by unanimous
consent  of  the voting stockholders, the Corporation shall  give
its  nonvoting stockholders written notice of the proposed action
at  least ten days before the action is taken.  The notice  shall
contain  or  be accompanied by the same material that would  have
been  required by law to be sent to nonvoting stockholders  in  a
notice of a meeting at which the proposed action would have  been
submitted to the stockholders for action.

      Section  1.11   Voting List.  The officer or  agent  having
charge of the stock transfer books of the Corporation shall make,
at least ten days before each meeting of stockholders, a complete
list of the stockholders entitled to vote at such meeting or  any
adjournment thereof, with the address of and the number of shares
held  by  each.  The list shall be arranged by voting  group  and
within each voting group by class or series of shares.  Such list
shall   be  kept  on  file  at  the  registered  office  of   the
Corporation, or at its principal office or at the office  of  its
transfer  agent or registrar, for a period of ten days  prior  to
such  meeting  and  shall be subject to  the  inspection  of  any
stockholder at any time during usual business hours.   Such  list
shall also be produced and kept open at the time and place of the
meeting and shall be subject to the inspection of any stockholder
during  the  whole time of the meeting for the purposes  thereof.
The  original stock transfer books shall be prima facia  evidence
as  to who are the stockholders entitled to examine such list  or
transfer  books  or  to vote at any meeting of the  stockholders.
The right of a stockholder to inspect such list at any other time
shall be subject to the limitations established by law.

       If   the  requirements  of  this  section  have  not  been
substantially complied with, the meeting shall, on the demand  of
any  stockholder in person or by proxy, be adjourned  until  such
requirements  are met.   Refusal or failure to  prepare  or  make
available the stockholders' list does not affect the validity  of
action  taken  at  the meeting prior to the making  of  any  such
demand, but any action taken by the stockholders after the making
of any such demand shall be invalid and of no effect.


                     ARTICLE II - DIRECTORS

     Section 2.1    General Powers.  The Corporation shall have a
Board  of Directors.  All corporate powers shall be exercised  by
or  under the authority of, and the business and affairs  of  the
Corporation  managed  under  the  direction  of,  its  Board   of
Directors, subject to any limitation set forth in the Articles of
Incorporation.

      Section 2.2    Number and Term.  The number of directors of
the  Corporation  shall be 10.  This number may be  changed  from
time to time by amendment to these Bylaws to increase or decrease
by 30 percent or less the number of directors last elected by the
stockholders, but only the stockholders may increase or  decrease
the  number by more than 30 percent.  No decrease in number shall
have the effect of shortening the term of any incumbent director.
Each  director shall hold office until his death, resignation  or
removal or until his successor is elected.

     Section 2.3    Nomination of Candidates.  No person shall be
eligible for election as a director unless nominated (i)  by  the
Board   of   Directors  upon  recommendation  of  the  Nominating
Committee or otherwise or (ii) by a stockholder entitled to  vote
on the election of directors pursuant to the procedures set forth
in this Section 2.3.

       Nominations,  other  than  those  made  by  the  Board  of
Directors, may be made only by a stockholder who is a stockholder
of  record of a class of shares entitled to vote for the election
directors  at  the  time of the giving of the notice  hereinafter
described in this Section 2.3 and only if written notice  of  the
stockholder's intent to nominate one or more persons for election
as  directors at a meeting of stockholders has been given, either
by  personal delivery or by United States certified mail, postage
prepaid,  addressed  to the Secretary of the Corporation  at  the
principal office of the Corporation and received (i) on or  after
December 1st of the year immediately preceding the year in  which
the  meeting will be held and before January 1st of the  year  in
which the meeting will be held, if the meeting is to be an annual
meeting and clause (ii) is not applicable, or (ii) not less  than
60  days  before an annual meeting, if the date of the applicable
annual  meeting, as prescribed in these Bylaws, has been  changed
by  more  than  30  days, or (iii) not later than  the  close  of
business on the tenth day following the day on which notice of  a
special  meeting  of  stockholders  called  for  the  purpose  of
electing directors is first given to stockholders.

       Each  such  stockholder's  notice  shall  set  forth   the
following:  (i) as to the stockholder giving the notice  (a)  the
name  and  address  of such stockholder as  they  appear  on  the
Corporation's stock transfer books, (b) the class and  number  of
shares  of  stock of the Corporation beneficially owned  by  such
stockholder,  (c)  a representation that such  stockholder  is  a
stockholder of record and intends to appear in person or by proxy
at  such  meeting to nominate the person or persons specified  in
the  notice,  and  (d)  a  description  of  all  arrangements  or
understandings, if any, between such stockholder and each nominee
and  any  other person or persons (naming such person or persons)
pursuant  to which the nomination or nominations are to be  made;
and  (ii)  as  to  each  person whom the  stockholder  wishes  to
nominate  for election as a director (a) the name, age,  business
address and, if known, residence address of such person, (b)  the
principal occupation or employment of such person, (c) the  class
and  number  of shares of the Corporation which are  beneficially
owned  by  such  person, and (d) all other  information  that  is
required to be disclosed about nominees for election as directors
in  solicitations of proxies for the election of directors  under
the Securities Exchange Act of 1934, as amended, or otherwise  by
the   rules  and  regulations  of  the  Securities  and  Exchange
Commission.   In addition, each such notice shall be  accompanied
by  the  written consent of each proposed nominee to serve  as  a
director  if  elected.  Each such consent shall  also  contain  a
statement  from  the  proposed nominee to  the  effect  that  the
information about him contained in the notice is correct.

      Section 2.4    Election.  Except as provided in Section 2.5
of  this  Article  and  in  the Articles  of  Incorporation,  the
directors  shall  be  elected  by  the  common  stockholders  and
preferred   stockholders  entitled  to  vote  with   the   common
stockholders  at  the annual meeting of stockholders,  and  those
nominees who receive the greatest number of votes shall be deemed
elected  even though they do not receive a majority of the  votes
cast.   No  individual shall be named or elected  as  a  director
without his prior consent.

      Section  2.5     Removal; Vacancies.  The stockholders  may
remove  one  or  more  directors, with or without  cause.   If  a
director  is elected by a voting group, only the stockholders  of
that voting group may vote to remove him.  Unless the Articles of
Incorporation require a greater vote, a director may  be  removed
if  the number of votes cast to remove him constitutes a majority
of  the votes entitled to be cast at an election of directors  of
the  voting  group  or voting groups by which such  director  was
elected.  A director may be removed by the stockholders only at a
meeting called for the purpose of removing him and the notice  of
the  meeting must state that the purpose, or one of the  purposes
of the meeting, is removal of the director.

      A  vacancy on the Board of Directors, including  a  vacancy
resulting  from the removal of a director or an increase  in  the
number of directors, may be filled by (i) the stockholders,  (ii)
the  Board  of  Directors  or (iii) the  affirmative  vote  of  a
majority of the remaining directors though less than a quorum  of
the  Board  of  Directors, and may, in the case of a  resignation
that  will become effective at a specified later date, be  filled
before  the  vacancy  occurs but the new director  may  not  take
office until the vacancy occurs.

     Section 2.6    Compensation.  The Board of Directors may fix
the  compensation of directors for their services and may provide
for  the  payment  of  all  expenses  incurred  by  directors  in
attending regular and special meetings of the Board of Directors.


                ARTICLE III - DIRECTORS' MEETINGS

      Section  3.1     Annual  and Regular Meetings.   An  annual
meeting  of  the Board of Directors, which shall be considered  a
regular meeting, shall be held immediately following each  annual
meeting of stockholders, for the purpose of electing officers and
carrying  on such other business as may properly come before  the
meeting.   The  Board of Directors may also adopt a  schedule  of
additional  meetings which shall be considered regular  meetings.
Regular  meetings shall be held at such times and at such places,
within  or without the Commonwealth of Virginia, as the  Chairman
or,  in his absence, the President, shall designate.  If no place
is  designated, regular meetings shall be held at  the  principal
office of the Corporation.

      Section 3.2    Special Meetings.  Special meetings  of  the
Board of Directors shall be held on the call of the Chairman, the
President or any three members of the Board of Directors  at  the
principal office of the Corporation or at such other place as the
Chairman, or in his absence, the President, shall designate.

      Section  3.3    Telephone Meetings.  The Board of Directors
may  permit  any or all directors to participate in a regular  or
special  meeting by, or conduct the meeting through the  use  of,
any  means  of communication by which all directors participating
may  simultaneously  hear  each  other  during  the  meeting.   A
director participating in a meeting by this means is deemed to be
present in person at the meeting.

      Section 3.4    Notice of Meetings.  No notice need be given
of regular meetings of the Board of Directors.

      Notice of special meetings of the Board of Directors  shall
be given to each director in person or delivered to his residence
or  business address, or such other place as he may have directed
in  writing, not less than 24 hours before the meeting  by  mail,
messenger,  telecopy,  telegraph,  or  other  means  of   written
communication  or by telephoning such notice to  him.   Any  such
notice  shall  set forth the time and place of  the  meeting  and
state the purpose for which it is called.

      Section 3.5    Quorum; Voting.  A majority of the number of
directors fixed in these Bylaws shall constitute a quorum for the
transaction  of business at a meeting of the Board of  Directors.
If a quorum is present when a vote is taken, the affirmative vote
of a majority of the directors present is the act of the Board of
Directors unless the act of a greater number is required by  law,
the Articles of Incorporation or these Bylaws.  A director who is
present  at  a  meeting of the Board of Directors when  corporate
action  is  taken is deemed to have assented to the action  taken
unless  (i)  he  objects  at the beginning  of  the  meeting,  or
promptly upon his arrival, to holding it or transacting specified
business  at  the meeting; or (ii) he votes against, or  abstains
from, the action taken.

      Section 3.6    Waiver of Notice; Attendance at Meeting.   A
director  may waive any notice required by law, the  Articles  of
Incorporation, or these Bylaws before or after the date and  time
stated in the notice, and such waiver shall be equivalent to  the
giving  of such notice.  Except as provided in the next paragraph
of  this section, the waiver shall be in writing, signed  by  the
director  entitled to the notice and filed with  the  minutes  or
corporate records.

      A  director's attendance at or participation in  a  meeting
waives  any  required  notice to him of the  meeting  unless  the
director  at  the beginning of the meeting or promptly  upon  his
arrival objects to holding the meeting or transacting business at
the  meeting and does not thereafter vote for or assent to action
taken at the meeting.

      Section 3.7    Action Without Meeting.  Action required  or
permitted  to  be taken at a Board of Directors' meeting  may  be
taken without a meeting if the action is taken by all members  of
the  Board.  The action shall be evidenced by one or more written
consents  describing the action taken, signed  by  each  director
either  before  or after the action taken, and  included  in  the
minutes or filed with the corporate records reflecting the action
taken.   Action taken under this section shall be effective  when
the  last director signs the consent unless the consent specifies
a  different  effective date in which event the action  taken  is
effective as of the date specified therein, provided the  consent
states the date of execution by each director.


               ARTICLE IV - COMMITTEE OF DIRECTORS

      Section  4.1     Committees.  The Board  of  Directors  may
create one or more committees and appoint members of the Board of
Directors  to  serve on them.  Unless otherwise provided  herein,
each  committee shall have two or more members who serve  at  the
pleasure  of the Board of Directors.  The creation of a committee
and  appointment of members to it shall be approved by the number
of  directors required to take action under Section 3.5 of  these
Bylaws.

      Section  4.2     Authority of Committees.   To  the  extent
specified by the Board of Directors, each committee may  exercise
the  authority of the Board of Directors, except that a committee
may  not (i) approve or recommend to stockholders action that  is
required  by  law  to  be  approved by  stockholders;  (ii)  fill
vacancies  on  the Board of Directors or any of  its  committees;
(iii)  amend  the  Articles of Incorporation without  stockholder
approval; (iv) adopt, amend, or repeal these Bylaws; (v)  approve
a  plan  of  merger  not  requiring  stockholder  approval;  (vi)
authorize  or  approve  a distribution,  except  according  to  a
general  formula or method prescribed by the Board of  Directors;
or  (vii)  authorize or approve the issuance, or sale or contract
for  sale  of  stock, or determine the designation  and  relative
rights,  preferences, and limitations of a  class  or  series  of
stock,  except  that  the  Board of  Directors  may  authorize  a
committee,  or a senior executive officer of the Corporation,  to
do  so  within  limits specifically prescribed by  the  Board  of
Directors.

      Section 4.3    Executive Committee.  The Board of Directors
shall  appoint an Executive Committee consisting of two  or  more
directors, which committee shall have all of the authority of the
Board of Directors except to the extent such authority is limited
by the provisions of Section 4.2.

      Section  4.4     Audit Committee.  The Board  of  Directors
shall  appoint  an Audit Committee consisting of  not  less  than
three  directors, none of whom shall be officers, which committee
shall regularly review the adequacy of the Corporation's internal
financial  controls,  review with the  Corporation's  independent
public   accountants  the  annual  audit  and   other   financial
statements,  and  recommend the selection  of  the  Corporation's
independent public accountants.

     Section 4.5    Nominating Committee.  The Board of Directors
shall appoint a Nominating Committee consisting of not less  than
three  directors,  a majority of whom shall not  be  officers  or
employees,  which  committee shall  recommend  to  the  Board  of
Directors  the names of persons to be nominated for  election  as
directors of the Corporation.

       Section  4.6     Compensation  Committee.   The  Board  of
Directors  shall appoint a compensation committee  consisting  of
not  less  than three directors, none of whom shall be  officers,
which  committee  shall recommend to the Board of  Directors  the
compensation  of directors and those officers of the  Corporation
who   are   directors,  make  awards  under   the   Corporation's
discretionary  employee benefit plans, and  make  recommendations
from  time  to  time  to  the Board of  Directors  regarding  the
Corporation's compensation program.

      Section  4.7     Committee  Meetings;  Miscellaneous.   The
provisions of these Bylaws which govern meetings, action  without
meetings,  notice  and waiver of notice, and  quorum  and  voting
requirements  of  the  Board of Directors  shall  also  apply  to
committees of directors and their members.


                      ARTICLE V - OFFICERS

      Section  5.1    Officers.  The officers of the  Corporation
shall  be  a Chairman, a Chief Executive Officer, a President,  a
Secretary,   a  Chief  Financial  Officer,  and  such  additional
officers,  including Vice Presidents and other officers,  as  the
Chief  Executive  Officer  or the Board  of  Directors  may  deem
necessary   or   advisable  to  conduct  the  business   of   the
Corporation.  The Chairman and the President shall be members  of
the  Board  of  Directors and one of them shall be designated  as
Chief  Executive  Officer.  The Board  of  Directors  shall  also
designate   those  officers  who  are  deemed  to  be  "Executive
Officers."  Any two offices may be combined except the offices of
President and Secretary.

      Section 5.2    Election, Term.  Executive Officers shall be
elected  at  each  annual meeting of the Board of  Directors  and
shall  hold office, unless removed, until the next annual meeting
of  the Board of Directors or until their successors are elected.
All  other  officers  shall be appointed by the  Chief  Executive
Officer  and  shall  hold  office, unless  removed,  until  their
successors  are appointed.  Any officer may resign  at  any  time
upon written notice to the authority which appointed him.

     Section 5.3    Removal of Officers.  Officers elected by the
Board of Directors may be removed, with or without cause, at  any
time  by  the  Board  of Directors.  Appointed  officers  may  be
similarly  removed by the person having the authority to  appoint
them.

      Section 5.4    Duties of the Chief Executive Officer.   The
Chief  Executive  Officer shall have general charge  of,  and  be
charged  with,  the duty of supervision of the  business  of  the
Corporation.   In  addition, he shall perform such  duties,  from
time  to  time,  as  may  be assigned to  him  by  the  Board  of
Directors.

      Section  5.5    Duties of the Chairman.  Unless he declines
to  serve,  the  Chairman shall preside at all  meetings  of  the
stockholders and the Board of Directors and perform such  duties,
from  time  to  time, as may be assigned to him by the  Board  of
Directors.

     Section 5.6    Duties of the President.  The President shall
have such powers and duties as generally pertain to that position
and, in the absence of the Chairman, unless he declines to serve,
he  shall  preside  at all meetings of the stockholders  and  the
Board of Directors.  He shall further perform such duties as may,
from  time  to  time, be assigned to him by the  Chief  Executive
Officer or the Board of Directors.

     Section 5.7    Duties of the Secretary.  The Secretary shall
have  the  duty to see that a record of the proceedings  of  each
meeting  of the stockholders and the Board of Directors, and  any
committee  of  the Board of Directors, is properly  recorded  and
that  notices  of all such meetings are duly given in  accordance
with the provisions of these Bylaws or as required by law; he may
affix  the corporate seal to any document the execution of  which
is duly authorized, and when so affixed may attest the same; and,
in general, he shall perform all duties incident to the office of
secretary  of a corporation, and such other duties as, from  time
to time, may be assigned to him by the Chief Executive Officer or
the Board of Directors, or as may be required by law.

      Section 5.8    Duties of the Chief Financial Officer.   The
Chief  Financial Officer shall have charge of and be  responsible
for  all  securities,  funds, receipts and disbursements  of  the
Corporation, and shall deposit or cause to be deposited,  in  the
name  of the Corporation, all monies or valuable effects in  such
banks, trust companies or other depositories as shall, from  time
to  time, be selected by or under authority granted by the  Board
of  Directors; he shall be custodian of the financial records  of
the  Corporation;  he shall keep or cause to  be  kept  full  and
accurate  records  of  all  receipts  and  disbursements  of  the
Corporation  and shall render to the Chairman, the President  and
the  Board  of Directors, whenever requested, an account  of  the
financial  condition of the Corporation; and shall  perform  such
duties  as may be assigned to him by the Chief Executive  Officer
or the Board of Directors.

     Section 5.9    Duties of Other Officers.  The other officers
of  the  Corporation shall have such authority and  perform  such
duties  as  shall be prescribed by the Board of Directors  or  by
officers  authorized to appoint them to their respective offices.
To  the  extent that such duties are not so stated, such officers
shall  have such authority and perform the duties which generally
pertain  to  their respective offices, subject to the control  of
the Chief Executive Officer or the Board of Directors.

     Section 5.10   Voting Securities of Other Corporations.  Any
one of the Chairman, the President or the Chief Financial Officer
shall have power to act for and vote on behalf of the Corporation
at  all meetings of the stockholders of any corporation in  which
this  Corporation holds stock, or in connection with any  consent
of stockholders in lieu of any such meeting.

      Section 5.11   Certain Agents.  The Chief Executive Officer
or  such other officer as he may authorize may from time to  time
engage  employees of subsidiaries of the Corporation to be agents
for  the  Corporation to perform staff or operational  functions.
Such  persons  may  act on behalf of the Corporation  under  such
titles (including designations as divisional officers) as may  be
specified  from time to time by the Chief Executive Officer,  but
no  engagement under this section shall constitute such agent  an
employee  or  officer  of  the Corporation.   Such  agents  shall
perform  the  duties assigned to them from time to  time  by  the
Chief   Executive  Officer  or  by  any  other  officer  of   the
Corporation authorized to make such assignments.  Any such  agent
may  be removed, with or without cause, at any time by the  Chief
Executive  Officer.  This section shall not limit  the  authority
any  officer  or  any  other  employee  of  the  Corporation  may
otherwise  have  respecting  the engagement  of  agents  for  the
Corporation.

      Section  5.12   Bonds.  The Board of Directors may  require
that any or all officers, employees and agents of the Corporation
give   bond   to  the  Corporation,  with  sufficient   sureties,
conditioned upon the faithful performance of the duties of  their
respective offices or positions.


               ARTICLE VI - CERTIFICATES OF STOCK

      Section 6.1    Form.  Stock of the Corporation shall,  when
fully   paid,  be  evidenced  by  certificates  containing   such
information  as is required by law and approved by the  Board  of
Directors.  Certificates shall be signed by the President or  any
Vice President and the Secretary or an Assistant Secretary or the
Treasurer  or  an Assistant Treasurer and may (but need  not)  be
sealed with the seal of the Corporation.  Any such signature  may
be  a  facsimile,  engraved or printed,  if  the  certificate  is
countersigned, manually or by facsimile, by a tranfer  agent,  or
registered by a registrar, other than the Corporation  itself  or
an  employee  of  the Corporation.  In case any such  officer  or
authorized  officer of the transfer agent or  registrar  who  has
signed or whose facsimile signature has been placed upon any such
certificate  shall have ceased to be such officer  or  authorized
officer   of   the  transfer  agent  or  registrar  before   such
certificate  is  issued, the certificate shall, nevertheless,  be
valid.

     Section 6.2    Lost, Stolen or Destroyed Stock Certificates.
The Corporation may issue a new stock certificate in the place of
any  certificate theretofore issued which is alleged to have been
lost,  stolen  or  destroyed and may require the  owner  of  such
certificate, or his legal representative, to give the Corporation
a  bond, sufficient to indemnify it against any claim that may be
made  against  it  on  account  of the  alleged  loss,  theft  or
destruction of any such certificate or the issuance of  any  such
new certificate.

      Section  6.3    Transfer.  The Board of Directors may  make
such rules and regulations concerning the issue, registration and
transfer   of   certificates  representing  the  stock   of   the
Corporation  as  it  deems necessary or proper  and  may  appoint
transfer  agents  and  registrars.   Unless  otherwise  provided,
transfers  of  stock  and of the certificates  representing  such
stock  shall  be  made  upon  the books  of  the  Corporation  by
surrender   of   the  certificates  for  the  stock  transferred,
accompanied by written assignments given by the owners  or  their
attorneys-in-fact.


                 ARTICLE VII - VIRGINIA CONTROL
                    SHARE ACQUISITION STATUTE

      The  provisions  of  Article 14.1  of  the  Virginia  Stock
Corporation Act (13.1-728.1 et seq.) in effect on the 8th day  of
February,  1990, shall not apply to the acquisition of shares  of
this Corporation.


             ARTICLE VIII - MISCELLANEOUS PROVISIONS

      Section 8.1    Corporate Seal.  The corporate seal  of  the
Corporation  shall be circular and shall have inscribed  thereon,
within and around the circumference, "JAMES RIVER CORPORATION  OF
VIRGINIA".  In the center shall be the word "SEAL".

      Section  8.2     Fiscal  Year.   The  fiscal  year  of  the
Corporation shall be determined in the discretion of the Board of
Directors, but in the absence of any such determination it  shall
be  a  fiscal  year of either 52 or 53 weeks ending on  the  last
Sunday in December.

      Section  8.3     Constitutive Resolutions.  A "Constitutive
Resolution"  is a resolution of the Board of Directors  which  is
(i)  designated therein as a "Constitutive Resolution"  and  (ii)
adopted by the unanimous vote of the directors present and voting
if  a  quorum  is  present when a vote is taken.  Notwithstanding
anything in Section 3.5 or any other provision of these Bylaws to
the  contrary,  a Constitutive Resolution can only be  rescinded,
revoked, amended or modified by the affirmative vote of  all  the
directors then in office and the quorum of the Board of Directors
which  shall  be  present to consider such action  shall  be  the
number of directors then in office.

      Section 8.4    Amendments.  These Bylaws may be amended  or
repealed,  and new Bylaws may be made, at any regular or  special
meeting  of  the Board of Directors by a majority  of  the  Board
except  that  action to adopt or amend a bylaw that  changes  the
quorum or voting requirement applicable to meetings of the  Board
of  Directors must meet the quorum requirement and be adopted  by
the  vote  required  to take action under the quorum  and  voting
requirement  then  in  effect.   Bylaws  made  by  the  Board  of
Directors may be repealed or changed and new Bylaws may  be  made
by  the stockholders, and the stockholders may prescribe that any
Bylaw  made by them shall not be altered, amended or repealed  by
the Board of Directors.


Exhibit 4(b)
                         AMENDMENT NO. 2
                                
                               TO
                                
    AMENDED AND RESTATED RIGHTS AGREEMENT DATED MAY 12, 1992
        AS AMENDED BY AMENDMENT NO. 1 DATED JUNE 8, 1992



       This   Amendment  No.  2  executed  between  James   River
Corporation  of  Virginia (the "Company") and  Wachovia  Bank  of
North  Carolina, N. A. ("Wachovia") dated January 31, 1996 amends
the Amended and Restated Rights Agreement between the Company and
NationsBank of Virginia, N. A. dated May 12, 1992 (the  "Original
Agreement")  as amended by Amendment No. 1 dated  June  8,  1992,
between the Company and NationsBank of Virginia, N.A. ("Amendment
No.  1").  Together, the Original Agreement and Amendment  No.  1
are herein considered the Amended Agreement.

                            RECITALS

      A.    Section  21  of  the Original Agreement  permits  the
Company  to  remove  a Rights Agent (as defined  in  the  Amended
Agreement) and appoint a successor Rights Agent.

      B.    Pursuant  to the terms of Amendment No.  1,  Wachovia
serves as the Rights Agent.

     C.     The Company has appointed Norwest Bank of Minnesota, N.
A.  ("Norwest")  as  its transfer agent and  registrar,  dividend
disbursing  agent, dividend reinvestment agent, and Rights  Agent
pursuant to a resolution adopted by the Board of Directors of the
Company on December 14, 1995.

      D.    Pursuant to Section 21 of the Original Agreement, the
Company  has  provided notification to Wachovia on  December  20,
1995  that  it  has appointed Norwest as Rights  Agent  effective
January 31, 1996.


     NOW, THEREFORE, the Company and Wachovia agree as follows:

     Effective  January  31, 1996, the term  "Rights  Agent"
     shall be amended to mean Norwest and its successors and
     assigns  or  any  successor  entity  appointed  by  the
     Company.

     The  fifth  sentence of Section 21 is  deleted  and  is
     replaced with the following:

     Any  successor Rights Agent, whether appointed  by  the
     Company  or  by  such a court, shall be  a  corporation
     organized  and  doing business under the  laws  of  the
     United  States or of any state of the United States  so
     long  as such corporation is in good standing,  and  is
     authorized under such laws to exercise corporate  trust
     powers and is subject to supervision or examination  by
     federal or state authority and which has at the time of
     its  appointment as Rights Agent a combined capital and
     surplus of at least $50 million.
                             
                             				E-2

     Section 26 is amended by deleting the address for the Rights
     Agent provided for and inserting instead:

               Norwest Bank of Minnesota, N.A.
               161 North Concord Exchange
               South St. Paul MN  55075

      This  amendment  shall  be governed  by  and  construed  in
accordance with the laws of the Commonwealth of Virginia.

     This amendment may be executed in counterparts and each such
counterpart shall be deemed to be an original.

      The  Amended Agreement as amended by this Amendment  No.  2
shall be read together to constitute one agreement.




JAMES RIVER CORPORATION                 WACHOVIA BANK OF
OF VIRGINIA                             NORTH CAROLINA, N. A.


By: /s/ Clifford A. Cutchins, IV       By: /s/ Robert W. Seifert

Title: Senior Vice President           Title: Vice President


          

                                                   August 9, 1995
                            
Exhibit 10(a)

                              
       SUMMARY OF TERMS OF EMPLOYMENT FOR MILES MARSH

1.   To become President and CEO, and Director on October 1,
     1995 and Chairman January 1, 1996.

2.   Base  salary of $800,000 subject to periodic review  by
     the Board.

3.   Bonus program at a guaranteed rate of $50,000 per month
     through  1996, paid in January of 1996 (3  months)  and
     January, 1997 (12 months).

     Following  this, current Performance Bonus  and  Profit
     Sharing Plans will apply.

4.   Stock Plan to include 250,000 shares of Unrestricted
     Stock Options at market price as of October 1, 1995,
     with shares vesting over three years and 50,000 shares
     of Deferred Stock also vesting over three years.

5.   Change of control would trigger immediate vesting of
     all Unrestricted Options and Deferred Stock Shares.
     Change of control and involuntary termination (not for
     cause) would also cause payment of two years of
     additional salary and target bonus.

6.   Moving costs will be reimbursed for relocation to
     Richmond and extra temporary living expenses in
     Richmond will be paid all according to company policy.
     Closing costs of one of two existing homes will be
     paid.

7.   Life insurance coverage by the Company will include
     either the current $3 million term life insurance
     policy or the coverage provided by the James River Plan
     (up to 3x salary), the CEO to choose.

8.   Retirement plan to include SERP benefits that vest in
     10 years with retirement possible at age 58 without
     reduction of benefits, but actuarially reduced for
     retirement prior to age 58 using the same rate of
     reduction that James River uses for retirement prior to
     65.

9.   Vacation benefits as needed, but not to exceed 5 weeks
     per year.

10.  Other benefits (see book) according to company policy
     including a company car.

     Please initial your approval for submission to the
     James River Board at its special meeting to be held on
     Tuesday, August 15, 1995.


                                             Miles L. Marsh


                              				E-3





                              
Exhibit 10(l)
              JAMES RIVER CORPORATION OF VIRGINIA
                   MANAGEMENT INCENTIVE PLAN

1.   Purpose.  The Compensation Committee adopted on January 25, 1996
the Management Incentive Plan (the "Plan").  The Plan is intended to
provide an additional incentive to certain key management employees 
through whose increased efforts the Company's financial performance
can be increased and to reward such participants with a cash payment
if the performance goals fixed by the Committee pursuant to the terms
of the Plan are met.
     
2.   Definitions.  As used in the Plan, the following terms
have the meanings indicated:

          (a)  "Award Table" means a table similar in type to Exhibit
     A with changes necessary to adapt the table to the performance
     criteria selected by the Committee for the Performance Year and
     to display other objective factors necessary to determine the
     amount, if any, of the award for the Performance Year.

       	  (b)   "Board" means the board of directors of the Company.

          (c)   "Cause" means gross malfeasance or unsatisfactory performance.

          (d)   "Committee" means the committee appointed by the Board
      as described in Section 6.

       	  (e)   "Company" means James River Corporation of Virginia, a Virginia
      corporation.

                                    					E-4

       	  (f)   "Disability" means a condition that entitles the Participant
      to disability payments under the terms of the Company's long term 
      disability plan as determined by the Committee.
	
	         (g)   "Earnings" means the after-tax, post-preferred dividends 
      consolidated net income of the Company computed in accordance with
      generally accepted accounting principles and adjusted to eliminate 
      (i) any gain or loss attributable to the disposition of investment 
      in subsidiaries, and (ii) extraordinaryand non-recurring items of
      income or loss, if appropriate.

        	  (h)       "Earnings per Share" means that portion of the
      Company's Earnings allocable to each outstanding share of common
      stock during the Performance Period based on the average number
      of shares outstanding, applicable equivalents (stock options) and
      additional contingently issuable shares (related to conversion of
      debentures).
	
	          (i)       "Incentive Base Salary" means the salary applicable for
      or within the grade to which the Participant has been assigned at
      the end of the Performance Year for which a cash award is being
      determined.

        	  (j)       "Individual Performance Factor" means an evaluation by
      senior management or the Committee (in the case of senior
      management) of a Participant's contribution to the achievement
      (or failure to achieve) the Performance Goal or Goals for the
      Performance Year expressed as a ranking number.

        	  (k)       "Layoff" means job elimination resulting from
      downsizing initiatives or divestiture of a business segment.

        	  (l)       "Operating Income " means income attributable to the
      ongoing operations of the Company or Business, computed in
      accordane with generally accepted accounting principles and
      adjusted for extraordinary and non-recurring items of income or
      loss, if appropriate.

        	  (m)       "Participant" means any person eligible to receive a
      cash award under the Plan.

        	  (n)       "Performance Goal" means one or more of Earnings Per
      Share, Return on Equity, Targeted Earnings, Return on Average
      Assets or Return on Long Term Capital, which may be used
      singularly or in combination, as the Committee determines, to
      measure the performance of the Company for the purpose of
      determining whether a cash award will be payable under the Plan
      for the Performance Year.  When more than one factor is selected,
      the Committee shall at the time establish a formula for
      determining a composite goal.

        	  (o)       "Performance Year" means the Company's fiscal year.
      The initial Performance Year is the Company's 1996 fiscal year. 

        	  (p)       "Plan" means the James River Corporation of Virginia
      Management Incentive Plan.

        	  (q)       "Retirement" or "Retires" means the termination of
      employment of a Participant on or after the Participant's Early
      Retirement Date under the Company's Retirement Plan for reasons
      other than death.

        	  (r)       "Return on Average Assets" means Earnings for the
      Performance Period of computation expressed as a percentage of
      the total average assets of the Company for the Performance Year.

        	  (s)       "Return on Equity" or "ROE" means the Company's
      Earnings for the Performance Year of computation expressed as a
      percentage of the average common stock ownership during the
      Performance Year as set forth in the Company's annual report.

        	  (t)       "Return on Long-Term Capital" means Earnings for the
      Performance Period of computation expressed as a percentage of
      the total of the Company's long-term debt and equity.

        	  (u)       "Targeted Earnings" means the level of Earnings of the
      Company's fixed by the Committee as the goal to be achieved for
      the Performance Year.

3.   Participation.

          (a)       Participation in the Plan shall be limited to salaried
      employees of the Company and its subsidiary corporations assigned
      to salary grades I and above (with exceptions below salary grade
      I for individuals selected by the Committee employed in positions
      that can impact Performance Goals), regardless of where employed,
      during and at the end of the Performance Year.  A person who
      becomes a Participant after the commencement of a Performance
      Year or a Participant whose employment terminates during a
      Performance Year because of death, Retirement or Disability shall
      be eligible to receive a pro rata award pursuant to Section 4
      based on the ratio that the Participant's number of full months
      of participation during the Performance Year bears to the number
      12.  A Participant who ceases to be within the eligible salary
      grades or whose employment terminates during the Performance Year
      for reasons other than death, Retirement, Disability, or Layoff
      other than for Cause shall not be eligible to receive a cash award.

	         (b)       A Participant in this Plan shall not be eligible to
      participate in any other cash incentive or profit sharing plan
      established or maintained by the Company.
     
4.   Determination of Cash Awards.

          (a)       Before or within sixty days of the beginning of each
      Performance Year, the Committee (in consultation with senior
      management executives) will adopt one or more Performance Goals,
      an Award Table substantially in the form attached as Exhibit A
      and an Individual Performance Factor Table in the form attached
      as Exhibit B.  The Award Table will fix the objective components
      for determining whether an award will be paid and, if so, the
      amount of the award.  Awards are based on a percentage of each
      Participant's Incentive Base Salary for the Performance Year if
      and to the extent the Performance Goal is achieved.  The
      Performance Goal shall be the attainment of a target percentage
      or range of target percentages of the Performance Goal or Goals
      for the Performance Year.  The amount payable to a Participant
      for the Performance Year will be determined from the Award Table
      as a percentage of Incentive Base Salary if the target
      percentages expressed as a percentage of the Performance Goal are
      within the range of percentages fixed by the Committee for the
      Performance Year.  The amount determined for each Participant
      will be adjusted for the Individual Performance Factor as
      determined from the Individual Performance Factor Table depending
      on the Participant's ranking evaluation by management and the
      Committee.

	         (b)       The Committee may establish such threshold requirements
      for the payment of an award and limitations on the amount of the
      award as the Committee shall deem appropriate.  Once fixed, the
      Performance Goals and targets for a Performance Year may not be
      modified after the Performance Year begins.

       	  (c)       Before any award may be paid for a Performance Year,
      the Committee shall certify that the Performance Goals and any
      other requirements of the Plan have been satisfied for the
      Performance Year.  No payments shall be made unless and until the
      Committee makes this certification.

       	  (d)       Even though the Performance Goals have been met, the
      Committee expressly reserves the right to reduce or eliminate
      entirely any award to a Participant if it determines it is in the
      best interests of the Company to do so.  Such determination shall
      be conclusive and binding.

5.   Payment of Awards.

          (a)       If the Committee has made the certification required
      pursuant to Section 4(b), subject to Section 4(c), awards shall
      be payable not later than 75 days following the last day of the
      Performance Year for which they are computed.  All awards under
      the Plan are subject to federal, state and local income and
      payroll tax withholding when paid.

       	  (b)       If a Participant dies and is subsequently entitled to
      receive an award under the Plan, the award shall be paid to the
      personal representative of the Participant's estate.

6.   Administration.

          (a)       The Plan shall be administered by the Compensation
      Committee of the Board of Directors (the "Committee").  The Board
      from time to time may appoint members previously appointed and
      may fill vacancies, however caused, in the Committee.
      
          (b)       The Committee may adopt rules and regulations for
      carrying out the Plan, and the Committee may take such actions as
      it deems appropriate to ensure that the Plan is administered in
      the best interests of the Company.  The Committee has the
      authority to construe and interpret the Plan, resolve any
      ambiguities, and make determinations with respect to the
      eligibility for or amount of any award.  The interpretation,
      construction and administration of the Plan by the Committee
      shall be final and conclusive.  The Committee may consult with
      counsel, who may be counsel to the Company, and shall not incur
      any liability for any action taken in good faith in reliance upon
      the advice of counsel.

7.   Rights.  Participation in the Plan and the right to
receive cash awards under the Plan shall not give a Participant
any proprietary interest in the Company, any subsidiary or any of
their assets.  No trust fund shall be created in connection with
the Plan, and there shall be no required funding of amounts that
may become payable under the Plan.  A Participant shall for all
purposes be a general creditor of the Company.  The interests of
a Participant cannot be assigned, anticipated, sold, encumbered
or pledged and shall not be subject to the claims of his
creditors.  Nothing in the Plan shall confer upon any Participant
the right to continue in the employ of the Company or any
subsidiary or shall interfere with or restrict in any way the
right of the Company and its subsidiaries to discharge a
Participant at any time for any reason whatsoever, with or
without cause.

8.   Successors.  The Plan shall be binding on the
Participants and their personal representatives.  If the Company
becomes a party to any merger, consolidation, reorganization or
other corporate transaction, the Plan shall remain in full force
and effect as an obligation of the Company or its successor in
interest.

9.   Amendment and Termination.  The Board may amend or 
terminate the Plan at any time as it deems appropriate; provided 
that no amendment or termination of the Plan after the end of a 
Performance Year may increase or decrease the awards for the
Performance Year just ended.


Exhibit 10(o)
               JAMES RIVER CORPORATION OF VIRGINIA
                         MILES L. MARSH
                  SUPPLEMENTAL RETIREMENT PLAN

     1.   Purpose.  The Plan is an unfunded deferred compensation
arrangement established for the benefit of Miles L. Marsh
("Executive"), one of a select group of management or highly
compensated Employees, intended to be excluded from the
participation and vesting, funding and fiduciary responsibility
provisions of ERISA.  The Board has determined that the benefits
to be paid to Executive constitute reasonable compensation for
the services rendered and to be rendered by such Executive.
   
  2.   Definitions.  As used in the Plan, the following terms
have the meanings indicated:

          (a)  "Actuarial Equivalent" means an amount or benefit
     equal in value to the aggregate amounts expected to be
     received under different forms of payment based on
     assumptions as to the occurrence of future events.  The
     future events to be taken into account are mortality for
     Executive, mortality for Beneficiaries, and an interest
     discount for the time value of money.  For this Plan, the
     actuarial assumptions are the same as those defined in the
     Pension Plan.

          (b)  "Beneficiary" means the person or entity who is to
     receive benefits attributable to the Executive under the
     Pension Plan after the Executive's death.

                                				E-5

          (c)  "Board" means the Board of Directors of the
     Company.

          (d)  "Cause" means (i) fraud or material
     misappropriation with respect to the business or assets of
     the Company, (ii) persistent refusal or willful failure of
     the Executive to perform his duties and responsibilities to
     the Company, which continues after the Executive receives
     written notice of such refusal or failure, (iii) willful
     misconduct that materially harms or has the potential to
     cause material harm to the Company, (iv) breach of a
     fiduciary duty, which has a material adverse effect on the
     Company, (v) conviction of a felony or crime involving moral
     turpitude, or (vi) the use of drugs or alcohol that
     interferes materially with the Executive's performance of
     his duties.

          (e)  "Change of Control" means (i) the acquisition by
     any unrelated person of beneficial ownership (as that term
     is used for purposes of the Act) of 20% or more of the then
     outstanding shares of common stock of the Company or the
     combined voting power of the then outstanding voting
     securities of the Company entitled to vote generally in the
     election of directors.  The term "unrelated person" means
     any person other than (x) the Company and its Subsidiaries,
     (y) an employee benefit plan or trust of the Company or its
     Subsidiaries, and (z) a person who acquires stock of the
     Company pursuant to an agreement with the Company that is
     approved by the Board in advance of the acquisition, unless
     the acquisition results in a Change of Control pursuant to
     subsection (ii) below.  For purposes of this subsection, a
     "person" means an individual, entity or group, as that term
     is used for purposes of the Act; or (ii) any tender or
     exchange offer, merger or other business combination, sale
     of assets or contested election, or any combination of the
     foregoing transactions, the persons who were directors of
     the Company before such transactions shall cease to
     constitute a majority of the Board of Directors of the
     Company or any successor to the Company.

          (f)  "Code" means the Internal Revenue Code, as amended
     from time to time, and regulations thereunder.

          (g)  "Committee" means the Compensation Committee of
     the Board of Directors.

          (h)  "Company" means James River Corporation of
     Virginia or any successor by merger or otherwise.

          (i)  "Compensation" means an amount equal to the sum of
     (i) twelve times Executive's monthly salary at the highest
     rate in effect during the Compensation Period, (ii) cash
     incentive compensation paid during the Compensation Period
     (or due and unpaid) under any cash incentive compensation
     plan in which Executive is then a Participant with respect
     to an incentive performance period that immediately precedes
     or ends within the Compensation Period, and (iii) any
     prorated incentive compensation authorized under the terms
     of any cash incentive compensation plan in which Executive
     is then a participant with respect to an incentive
     performance period that began during the Compensation
     Period.  The term "Compensation" does not include income
     recognized upon the exercise of any stock option granted by
     the Company or any subsidiary of the Company, and any
     contributions for benefits under this Plan or any other plan
     of deferred compensation maintained by the Company.  The
     term "Compensation" also does not include special
     allowances, such as amounts paid to Executive during an
     authorized leave of absence, moving expenses, car expenses,
     tuition reimbursement, meal allowances, the cost of excess
     group life insurance income includable in taxable income,
     and similar items.

          (j)  "Compensation Period" means the twelve full months
     immediately preceding the date of Executive's Retirement.

          (k)  "Effective Date" means December 7, 1995.

          (l)  "ERISA" means the Employee Retirement Income
     Security Act of 1974.

          (m)  "Normal Retirement Date" means the first day of
     the month coinciding with or next following the attainment
     of age 58.

          (n)  "Pension Benefit" in general means the benefit
     payable to Executive under the Pension Plan in the normal
     form at his Normal Retirement Date.  If the Executive
     participates in a defined contribution plan maintained by
     the Company or a subsidiary of the Company, the actuarial
     equivalent annuity for life that can be purchased with the
     value in his plan accounts at his Normal Retirement Date
     attributable to Company contributions and earnings thereon. 
     The benefits payable at his Normal Retirement Date to
     Executive who has participated in both such types of plan
     shall be aggregated to determine his Pension Benefit.  In
     computing the benefit offsets pursuant to Section 3(c), if
     Executive becomes entitled to benefits under this Plan
     before he is eligible to receive benefits under the Pension
     Plan, his Pension Benefit means the amount of the benefit
     that will be payable at the earliest possible date under (i)
     the Pension Plan, and (ii) the annuitized actuarial
     equivalent of Executive's benefits (attributed to Company
     contributions and earnings thereon) under any defined
     contribution plan in which Executive participated.

          (o)  "Pension Plan" means the James River Corporation
     of Virginia Retirement Plan for Salaried and Other Non-
     Bargaining Unit Employees, as amended and in effect from
     time to time.

          (p)  "Plan" means the James River Corporation of
     Virginia Miles L. Marsh Supplemental Retirement Plan.

          (q)  "Plan Year" means a calendar year.

          (r)  "Preretirement Death Benefit" means an amount,
     payable to Executive's surviving Spouse pursuant to Section
     7 in the event of Executive's death before his retirement
     while employed by the Company.

          (s)  "Retirement or Retires" means the termination of
     Executive's employment for reasons other than death or
     Cause, except as provided in Section 6.

          (t)  "Service" means years of employment in years and
     completed full months with the Company or any subsidiary of
     the Company.

          (u)  "Spouse" means the person who is the Executive's
     "spouse" as such term is defined in the Pension Plan.

     3.   Benefits at Retirement.

          (a)  The Basic Benefit.  If Executive Retires and he
has completed 10 years of Service, he will be entitled to receive
a lifetime annual benefit (payable monthly) beginning on the date
of his Retirement that is equal to 50% of his Compensation,
subject to the adjustments and offsets as provided in 3(b), (c)
and (d).
          (b)  Service Adjustment.  If at the time of Retirement
Executive has completed fewer than 10 years of Service, the
amount determined in (a) shall be reduced proportionately to the
extent that Executive has less than 10 years Service.

          (c)  Benefit Offsets.  The amount of the benefit
determined under the preceding paragraphs shall be offset by the
sum of the amount of (i) Executive's Pension Benefit then payable
or payable in the future if Executive is not then eligible for
payment of benefits, and (ii) the amount of Executive's Social
Security benefit at time of Retirement.  If Executive Retires
before he is eligible to receive a Social Security benefit, the
amount of the Social Security reduction shall be the amount which
will become payable at the earliest date when a Social Security
benefit could become payable to Executive, as determined by the
Committee.

          (d)  Form of Benefit Adjustment.  If instead of
lifetime payments Executive elects to receive the benefit
determined under the preceding paragraphs in one of the optional
forms of payment permitted under the Pension Plan, the benefit
shall further be actuarially reduced in accordance with the
factors, methods and assumptions then used under the Pension Plan
for determining optional forms of benefit payments.

     4.   Benefits for Retirement Before Age 58.  If Executive
Retires before attaining age 58 and benefits are to commence, the
amount determined under Section 3 shall be further adjusted to
reflect the earlier payment commencement date and longer period
of payment as follows:

          (a)  Age 58-53.  If Executive's Retirement occurs
     between the ages of 58 and 53, his benefits will be reduced
     by 4% for each year by which Executive's age at Retirement
     is less than 58 and more than 52.

          (b)  Prior to Age 53.  If Executive's Retirement occurs
     and his age is less than 53, his benefits will be further
     reduced (in addition to the reduction pursuant to (a)) by 6%
     for each year by which the Executive's age at Retirement is
     less than age 53.

     5.   Benefit Enhancements Upon Change of Control.  If a
Change of Control occurs, the following adjustments and
enhancements will apply:

          (a)  Benefit Accrual.  At Retirement, Executive will be
     credited with up to an additional two full years of Service
     if at the time he has less than 10 years of Service.

          (b)  Benefit Rate Increase.  The Basic Benefit
     determined under Section 3(a) shall be increased by (i) 5%
     if Executive Retires at age 57, and (ii) 10% if Executive
     Retires at or after age 58.

          (c)  Payment Reduction Factors.  If payment of benefits
     begins before Executive has attained age 58, the reduction
     factors for early payment set forth in Section 4 shall not
     apply.

          (d)  Lump Sum Payment.  The present value of the
     benefits which Executive would be entitled to receive over
     time upon his Retirement, as determined under Sections 4 and
     5, shall be paid in a lump sum.  The determination of the
     amount of lump sum payment shall be made by the Company's
     actuaries in accordance with the methods, factors and
     assumptions used in determining contributions and benefits
     under the Pension Plan.

     6.   Termination of Employment for Cause.  If Executive's
employment is terminated by the Company for Cause, as determined
by the Committee, and a Change of Control has not occurred,
Executive's rights under the Plan shall immediately terminate and
either Executive or his Spouse shall be entitled to any benefits
under the Plan.

     7.   Death Before Retirement/Preretirement Death Benefit.

          (a)  If Executive dies before Retirement and while
still an employee of the Company, Executive's Spouse shall be
entitled to receive a Preretirement Death Benefit beginning with
the first day of the month coinciding with or next following the
date of the Executive's death.  The Preretirement Death Benefit
is an annual benefit (payable monthly) equal to 50% of the Basic
Benefit (determined under Sections 3(a) and (b), before offsets
under 3(c) and (d), and with adjustments and enhancements
pursuant to Section 5, if applicable) that would have been
payable to Executive had he Retired the day before his death.

          (b)  The monthly Preretirement Death Benefit payment
will then be reduced by an amount equal to the sum of (i) the
surviving Spouse's preretirement monthly benefit when payable
under the Pension Plan, (ii) the Spouse's monthly benefit under
Social Security, and (iii) the amount of the monthly death
benefit payable (or annuitized monthly equivalent of the death
benefit if paid in a lump sum) to the Executive's Spouse under
any other plan maintained by the Company qualified under Section
401(a) of the Internal Revenue Code in which the Executive
participated.  If as to the Executive and his Spouse the
preretirement death benefit provisions of the Pension Plan do not
apply, the Preretirement Death Benefit will be reduced at the
time and in the amount equal to the preretirement death benefit
under the Pension Plan that would have otherwise been payable to
the Spouse if it had applied.

     8.   Exclusion from Supplemental Benefit Plan.  The benefits
provided to Executive and his Spouse under the Plan are in lieu
of benefits that might otherwise be available to Executive and
his Spouse, or either of them, under the Company's Supplemental
Benefit Plan (or any of its component parts), as amended and
restated June 1, 1995, or as later amended, and Executive's
participation in the Plan and the attendant benefits available to
Executive and his Spouse that thereby accrue, constitutes a
waiver of all his and his Spouse's rights under the Supplemental
Plan.

     9.   Lump Sum Payment.  The Company reserves the right in
its sole discretion to pay in a lump sum the Actuarial Equivalent
of any amounts due the Executive (or the Executive's Spouse, as
the case may be) under the Plan.

    10.   Administration.
          (a)  This Plan shall be administered by the Committee. 
Subject to the Plan's provisions, the Committee may adopt rules
and regulations necessary to carry out the Plan's purposes.  The
amount of and entitlement to the payment of benefits under, and
the general administration of, this Plan with respect to the
computation and entitlement to benefits in determining offsets
and adjustments shall be determined by the provisions of the
Pension Plan, and the rules, regulation and interpretations
adopted in administering the Pension Plan.  Beneficiary
designations made with respect to benefits payable under the
Pension Plan shall apply to this Plan unless otherwise
specifically designated by the Executive.

          (b)  If for any reason a benefit under the Plan is not
paid when due, the individual entitled to the benefit may file a
written claim with the Committee.  If the claim is denied or if
no response is received within 90 days (in which case the claim
will be deemed to have been denied), the individual may appeal
the denial to the Committee within 60 days of the denial.  In
pursuing an appeal, an individual may request that the Committee
review the denial and the individual may review pertinent
documents and submit issues and comments in writing.  A decision
on appeal will be made within 60 days after the appeal is made,
unless special circumstances require the Committee to extend the
period for another 60 days.

    11.   Restrictions and Transfer.  Any benefits to which
Executive or his Spouse or Beneficiary may become entitled under
this Plan are not subject in any manner to anticipation,
alienation, sale, transfer, assignment, pledge, or encumbrance,
and any attempt to do so is void.  Benefits are not subject to
attachment or legal process for the debts, contracts,
liabilities, engagements or torts of Executive or his Spouse or
Beneficiary.  This Plan does not give Executive or his Spouse or
Beneficiary any interest, lien, or claim against any specific
assets of the Company, and they have only the rights of a general
creditor of the Company.

    12.   Amendment and Termination.  The Board reserves the
right to amend or terminate the Plan at any time without the
consent of Executive, but no amendment or termination shall
deprive Executive or his Spouse of the right to continue to
receive payments under Section 4 or 7 once payments have begun. 
Notwithstanding the foregoing, if a Change of Control occurs,
Executive, regardless of age or Service, shall be eligible for
benefits under the Plan when such Executive ceases to be an
employee, and the Plan may not be terminated and no amendment may
be made that would adversely affect the right of Executive or his
Spouse to receive a benefit under the Plan.

    13.   Method of Payment of Benefits.  The Company has the
obligation to pay all benefits provided for in the Plan as they
become due.  Without affecting its obligations to or rights of
Executive under the Plan, the Company may establish a grantor
trust (within the meaning of Sections 671 through 679 of the
Internal Revenue Code) for Executive and deposit funds with the
trustee of such trust for investment to provide the benefits to
which the Executive (or the Executive's Spouse) may be entitled
under the Plan.  The funds deposited with the trustee or trustees
of any such trust, and the earnings thereon, will be dedicated to
the payment of the benefits under the Plan but shall remain
subject to the claims of the general creditors of the Company. 
The expenses of establishing and maintaining such trust shall be
paid by the Company.  When Executive (or Executive's Spouse)
becomes eligible for payment of benefits under the Plan, such
benefits will be paid out of the trust fund or funds unless paid
directly by the Company.

     14.  Construction.  This Plan shall be construed in
accordance with the laws of the Commonwealth of Virginia.  The
headings in this Plan have been inserted for convenience of
reference only and are to be ignored in any construction of the
provision.  If a provision of this Plan is not valid, that
invalidity does not affect other provisions.




Exhibit 11
                                  
                       JAMES RIVER CORPORATION
                             of Virginia
                                  
                COMPUTATION OF EARNINGS PER SHARE (a)
             For the Three Years Ended December 31, 1995
                (in millions, except per share data)
                                  
                                              Year Ended
                                        December   December   December
PRIMARY                                 31, 1995   25, 1994   26, 1993

Net income (loss)                         $126.4     $(13.0)      $(.3)
                                                                      
Less preferred stock dividend                                         
   requirements (b)                        (58.5)     (45.8)     (32.8)
                                                                      
Net income (loss), as adjusted for                                    
   the primary calculation                 $67.9     $(58.8)    $(33.1)
                                                                      
Weighted average number of common                                     
   shares and common share                                            
   equivalents:                                                       
                                                                      
Common shares outstanding                   83.0       81.7       81.6
                                                                      
Issuable upon exercise of out-                                        
   standing stock options and                                         
   pursuant to a deferred stock                                       
   award plan                                3.7                      
                                                                      
Less assumed acquisition of                                           
    common shares, using proceeds                                     
    from stock options and a defer-                                   
    red stock award plan, under the                                   
    treasury stock method                   (2.6)                      
                                                                      
                                            84.1       81.7       81.6
                                                                      
Primary income (loss) per share             $.81      $(.72)     $(.40)
                                                                      


  (a) See Note 1 of Notes to Consolidated Financial Statements in the
      1995 Annual Report.

  (b) See Note 13 of Notes to Consolidated Financial Statements in the
      1995 Annual Report.

                            				   E-6

Exhibit 11 (Continued)
                                  
                       JAMES RIVER CORPORATION
                             of Virginia
                                  
                COMPUTATION OF EARNINGS PER SHARE (a)
             For the Three Years Ended December 31, 1995
                (in millions, except per share data)

                                                  Year Ended
                                        December   December   December
FULLY DILUTED                           31, 1995   25, 1994   26, 1993

Net income (loss)                         $126.4     $(13.0)      $(.3)
                                                                      
Less preferred stock dividend                                         
   requirements (b)                        (58.5)     (45.8)     (32.8)
                                                                      
Net income (loss), as adjusted for                                    
   the fully diluted calculation           $67.9     $(58.8)    $(33.1)
                                                                      
Weighted average number of common                                     
   shares and common share                                            
   equivalents:                                                       
                                                                      
Common shares outstanding                   83.0       81.7       81.6
                                                                      
Issuable upon exercise of out-                                        
   standing stock options and                                         
   pursuant to a deferred stock                                       
   award plan                                3.8                      
                                                                      
Less assumed acquisition of                                           
    common shares, using proceeds                                     
    from stock options and a defer-                                   
    red stock award plan, under the                                   
    treasury stock method                   (2.7)                      
                                                                      
                                            84.1       81.7       81.6
                                                                      
Fully diluted income (loss) per share       $.81      $(.72)     $(.40)
                                                                      



(a)  See  Note 1 of Notes to Consolidated Financial Statements in the
     1995 Annual Report.

(b)  See Note 13 of Notes to Consolidated Financial Statements in the
     1995 Annual Report.




Exhibit 12
<TABLE>

                       JAMES RIVER CORPORATION of Virginia
                                        
              COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES (a)
                          (Dollar amounts in millions)
                                        


<CAPTION>
                                                                 Fiscal Year Ended
                                               December   December   December   December   December
                                               29, 1991   27, 1992   26, 1993   25, 1994   31, 1995
                                             (52 weeks) (52 weeks) (52 weeks) (52 weeks) (53 weeks)
                                                             (b,c)                   (d)           
<S>                                             <C>       <C>        <C>        <C>        <C>
Pretax income (loss) from                                                                         
   continuing operations,                                                                         
   before minority interests                    $115.2    $(182.8)     $14.1     $(15.7)    $220.4
                                                                                                  
Add:                                                                                              
  Interest charged to operations                 191.3      193.0      183.0      210.1      236.0
  Portion of rental expense                                                                       
    representative of interest                                                                    
    factor (assumed to be one-third)              19.9       19.4       19.1       24.2       23.9
                                                                                                  
      Total earnings, as adjusted               $326.4      $29.6     $216.2     $218.6     $480.3
Fixed charges:                                                                                    
  Interest charged to operations                $191.3     $193.0     $183.0     $210.1     $236.0
  Capitalized interest                            31.8       12.8        5.3        3.1        6.9
  Portion of rental expense                                                                        
    representative of interest                                                                    
    factor (assumed to be one-third)              19.9       19.4       19.1       24.2       23.9
                                                                                                  
      Total fixed charges                       $243.0     $225.2     $207.4     $237.4     $266.8
                                                                                                  
Ratio                                             1.34         --       1.04         --       1.80
                                                                                                  
                                        
                                        
                                        
See accompanying footnote explanations.
</TABLE>

                                                                  				E-7			


Exhibit 12 (continued)

             JAMES RIVER CORPORATION of Virginia
                              
 NOTES TO COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(a)  In  computing  the ratio of earnings to fixed  charges,
     earnings   consist  of  income  before  income   taxes,
     minority   interests,  and  fixed   charges   excluding
     capitalized   interest.   Fixed  charges   consist   of
     interest   expense,  capitalized  interest,  and   that
     portion   of   rental   expense   (one-third)    deemed
     representative  of the interest factor.   Earnings  and
     fixed  charges also include the Company's proportionate
     share  of  such  amounts for unconsolidated  affiliates
     which  are  owned 50% and distributed income from  less
     than 50% owned affiliates.

(b)  During  1992,  the  Company  initiated  a  productivity
     enhancement program and recorded a $112 million  pretax
     charge  which  has been included in the calculation  of
     the ratio of earnings to fixed charges for this year.

(c)  For  the  year  ended December 27, 1992, earnings  were
     inadequate to cover fixed charges by $195.6 million.

(d)  For the year ended December 25, 1994, earnings were
     inadequate to cover fixed charges. The amount of the
     deficiency was $18.8 million.





Exhibit 13

Management's Discussion and Analysis of
Financial Condition and Results of Operations

Results of Operations--1995 Compared to 1994

Overview

James River's 1995 consolidated net sales increased 25% to $6,800 million
compared with $5,417 million in 1994. The change in results was impacted by (i)
the effect of the inclusion of Jamont N.V.'s ("Jamont") sales for a full year in
1995, (ii) the spin-off to shareholders of a portion of the company in August
1995, and (iii) the impact of higher pricing for many of James River's products.
Income from operations totaled $423 million in 1995, a nearly three-fold
improvement over the $147 million reported in 1994. The company reported net
income of $126 million, or $.81 per share, in 1995, versus a net loss of $13
million, or $(.72) per share, in 1994.

The 1995 results included $32 million, net of taxes and minority interests,
primarily for severance and related costs and $6 million, net of minority
interests, for the cumulative effect of an increase in the French income tax
rate. Non-recurring items reported in 1994 included $16 million, net of taxes,
for severance, litigation and environmental costs and after-tax income of $5
million for interest income on tax refunds. Excluding non-recurring items, net
income was $165 million, or $1.26 per share, in 1995 compared to a net loss of
$2 million, or $(.59) per share, in 1994.

Financial information on the company's business segments, presented in Note 16
of Notes to Consolidated Financial Information, should be read in conjunction
herewith.

Transactions Effecting Comparability

In July 1994, James River increased its ownership interest in Jamont (the
company's European Consumer Products Business) from 43.2% to 86.4% for a
purchase price of approximately $575 million. Jamont was included in James
River's consolidated results for all of 1995, compared to only five months in
1994. Approximately $815 million of the increase in net sales and $35 million of
the increase in operating profits between 1994 and 1995 was attributable to the
inclusion of a full year of Jamont in 1995. In addition, interest expense and
preferred dividend requirements increased by approximately $39 million and $13
million, respectively, due to this purchase.

As of August 25, 1995, James River completed the spin-off of Crown Vantage Inc.
("Crown Vantage") to the company's common shareholders. Crown Vantage included a
large part of what was formerly James River's Communications Papers Business, as
well as the specialty paper-based portion of the Packaging Business. In
connection with the spin-off, James River received approximately $480 million in
cash and pay-in-kind notes valued at $85 million, which, depending on market
conditions, may be remarketed. The results of the facilities spun off to Crown
Vantage were included in James River's consolidated results for the first eight
months of 1995. On a pro forma basis, assuming the spin-off had occurred as of
the beginning of the year, 1995 net sales would have been reduced by $637
million, operating profits by $52 million and net income by $14 million, or $.17
per share.

                                                                        25

<PAGE>

Management's Discussion and Analysis of
Financial Condition and Results of Operations

Pro Forma Segment Data

The pro forma information presented in the section "Supplemental Pro Forma
Financial Information" on page 60 herein should be read in conjunction herewith.
The following pro forma information is presented as if Jamont was included and
Crown Vantage was excluded from 1994 and 1995 results.

<TABLE>
<CAPTION>

                                                                          % Change   % of 1995
Pro Forma Net Sales (Dollars in millions):              1995      1994    vs. 1994  Consolidated
<S>                                                   <C>       <C>         <C>       <C>
Consumer:
  North America                                       $2,697.1  $2,431.4    10.9%      43.8%
  Europe                                               1,654.7   1,446.0    14.4       26.8
Packaging                                              1,418.5   1,333.4     6.4       23.0
Communications Papers                                    592.9     411.4    44.1        9.6
Eliminations                                            (200.4)   (172.5)              (3.2)
  Consolidated                                        $6,162.8  $5,449.7    13.1%     100.0%

</TABLE>
<TABLE>
<CAPTION>

                                                                          % Change    % of 1995
Pro Forma Operating Profit (Dollars in millions):       1995      1994    vs. 1994   Consolidated
<S>                                                   <C>       <C>        <C>        <C>
Consumer:
  North America                                       $  237.1  $  145.1    63.4%      63.9%
  Europe                                                  45.9      42.1     9.0       12.4
Packaging                                                 65.4      84.4   (22.5)      17.6
Communications Papers                                    126.7     (21.8)    NM        34.2
Other                                                   (104.2)    (56.9)             (28.1)
  Consolidated                                        $  370.9  $  192.9    92.3%     100.0%

</TABLE>

Consumer Products Business--North America

Reported net sales for the North American Consumer Products Business increased
by 11%, to $2,689 million in 1995 from $2,423 million in 1994. Net sales of
retail products increased by 7% over the prior year, principally due to higher
net selling prices. For the first nine months of 1995, retail product volumes
averaged approximately 2.5% higher than the prior year; however, fourth quarter
retail volumes were significantly below the prior year's due to reduced
promotional spending in the quarter. Net sales of commercial products increased
by 11% over the prior year, reflecting significantly higher selling prices,
partially offset by lower volumes. Price increases were implemented in
commercial markets several times during the first half of 1995, following a
sharp escalation in wastepaper costs. Commercial product volumes declined by
approximately 8% compared to 1994 levels, resulting from a combination of the
company's decision to reduce its product line offerings and more competitive
pricing conditions experienced in the second half of 1995. Net sales of
warehouse club products increased by 15% reflecting both higher volumes and
higher average selling prices.

    Operating profits for the North American Consumer Products Business
increased to $235 million in 1995 from $143 million in 1994, while operating
margins improved to 8.7% from 5.9%. The improved profitability was driven by
cost reduction initiatives combined with pricing gains which outpaced raw
material cost increases. This business has integrated pulping and deinking
capabilities to meet its virgin and recycled pulp needs. In addition, following
the spin-off of Crown Vantage, this business became a net seller of
approximately 200,000 tons per year of market pulp.

   The company currently plans to increase its spending on advertising and
market-related costs supporting its consumer branded products in 1996. Increased
spending will be made on a discretionary basis, based on market conditions, and
will be funded with a portion of the savings expected to be realized from the
company's cost reduction initiatives.

26

<PAGE>


Consumer Products Business--Europe

Reported 1995 net sales for the European Consumer Products Business were up
sharply due to the inclusion of Jamont in consolidated results for all of 1995,
versus only five months in 1994. On a pro forma basis, reflecting a full year of
results in both 1994 and 1995, sales increased by 14%, from $1,446 million in
1994 to $1,655 million in 1995. Increased pro forma sales were driven by a
combination of price increases, implemented to recover sharply higher raw
material costs, and mix improvements, partially offset by lower shipments.
Similar to most of its European competitors, Jamont is not an integrated tissue
producer. Approximately two-thirds of Jamont's pulp requirements are met with
purchased market pulp (some of which is purchased from James River's domestic
business), while the remaining one-third is provided by its deinking pulp
facilities. Market pulp and wastepaper cost increases during 1994 and 1995
outpaced tissue price increases, resulting in a contraction in Jamont's margin.
In addition, Jamont experienced a decline in volumes in response to its
aggressive program to increase pricing. The negative impact of these items was
largely offset by cost reduction program benefits, as Jamont reduced its work
force by approximately 10% during 1995. On a pro forma basis, operating profits
improved slightly from $42 million in 1994 to $46 million in 1995.

   Beginning in late 1995, market pulp costs began to fall dramatically. Since
European tissue industry utilization rates are relatively low, falling raw
material costs will likely put downward pressure on Jamont's tissue prices in
1996; however, margins should still improve if price reductions lag raw material
cost reductions.

Packaging Business

Reported net sales for the Packaging Business were relatively level, at $1,620
million in 1995 compared to $1,610 million in 1994. On a pro forma basis,
excluding the specialty packaging papers facilities spun off to Crown Vantage,
net sales increased by 6%, from $1,333 million in 1994 to $1,419 million in
1995. Net sales increases reflected higher average prices for most products, on
relatively level shipments. Price increases were implemented in all major
product categories, including folding cartons, paperboard and flexible
packaging, in an effort to pass through the cost escalation in major raw
material inputs, such as wastepaper, plastic resins, and paperboard, experienced
in the first half of 1995. Operating profits declined from $97 million in 1994
to $61 million in 1995. On a pro forma basis, excluding the spun off facilities,
the decline in profitability was less sharp, falling from $84 million in 1994 to
$65 million in 1995. While the spun off operations contributed approximately $13
million to 1994 profits, they generated an operating loss during the eight
months they were included in 1995 results, due to unrecovered escalating pulp
costs. Flexible packaging 1995 results were also below 1994 levels, and were
negatively affected by unrecovered raw material cost increases, competitive
markets caused in part by new industry capacity and higher manufacturing costs.

Communications Papers Business

Net sales for the Communications Papers Business increased to $1,039 million in
1995 from $930 million in 1994, despite the exclusion of the facilities spun off
to Crown Vantage during the last four months of 1995. On a pro forma basis,
assuming the spin-off had occurred at the beginning of 1994, net sales would
have totaled $593 million in 1995 versus $411 million in 1994.

   Selling prices for uncoated free sheet papers increased sharply during the
first nine months of 1995, before falling slightly in the fourth quarter.
Average selling prices for the retained uncoated free sheet operations increased
from $600 per ton in 1994 to $970 per ton in 1995. During the first half of
1995, shipments for the retained uncoated free sheet operations were comparable
to the prior year. However, shipments fell approximately 20% during the second
half of the year due to major customer inventory corrections and weaker economic
growth, causing James River to curtail production by 28,000 tons in the fourth
quarter. Market conditions are expected to soften further in the first half of
1996.

   Average selling prices for uncoated groundwood papers increased from $445 per
ton in 1994 to $675 per ton in 1995, while shipments were comparable with those
of the prior year. Market conditions in

                                                                        27

<PAGE>

Management's Discussion and Analysis of
Financial Condition and Results of Operations

uncoated groundwood papers remained favorable throughout 1995 but are expected
to weaken somewhat in the first half of 1996.

   Reported operating results improved from a loss of $36 million in 1994 to a
profit of $191 million in 1995. On a pro forma basis, excluding facilities spun
off to Crown Vantage, this business had an operating loss of $22 million in 1994
compared to a profit of $127 million in 1995. The improved profitability was
driven principally by significantly higher pricing, partially offset by higher
raw material costs.

   Following the spin-off of Crown Vantage, all of the company's communications
papers operations are located in the Pacific Northwest. James River does not own
a material amount of timberlands in this region and therefore relies on
purchased wood chips to supply its integrated virgin pulp operations.
Northwestern wood chip costs, which have been higher than in other regions
because of environmental restrictions on timber harvesting, increased sharply
during the first nine months of 1995, before stabilizing in the fourth quarter.
These costs are expected to decline somewhat in early 1996 as supply constraints
are eased due to softening conditions in pulp and paper markets.

Other Income and Expense Items

General corporate expenses increased to $58 million in 1995 from $55 million in
1994. Corporate expenses for 1994 included $11 million of non-recurring
litigation and environmental costs, while 1995 expenses included more than $10
million of costs for systems redesign efforts related to cost reduction
initiatives. General corporate expenses are expected to trend higher in 1996,
principally due to additional costs to be incurred in installing new integrated
management information systems.

   Income from operations included a separately reported charge for severance
and related costs of $52 million in 1995, compared to $10 million in 1994. These
charges, which are more fully described in Note 3 of Notes to Consolidated
Financial Statements, principally related to work force reductions associated
with the company's cost reduction programs. Additional severance and related
costs are anticipated in 1996, associated with company-wide plans for further
work force reductions.

   Interest expense increased by $41 million, from $185 million in 1994 to $226
million in 1995. The majority of the increase was due to the full year's impact
of the Jamont consolidation, partially offset by the debt reduction following
the Crown Vantage spin-off. On a pro forma basis, assuming the consolidation of
Jamont and the spin-off of Crown Vantage had occurred at the beginning of 1994,
interest expense would have increased from $199 million in 1994 to $204 million
in 1995, due to higher average short-term interest rates.

   Other income increased to $40 million in 1995, from $29 million in 1994.
Substantially all of the increase was attributable to higher equity earnings of
unconsolidated affiliates, principally from the improved performance of Aracruz
Celulose S.A. ("Aracruz"). Results for Aracruz, the world's largest producer of
eucalyptus market pulp, followed the sharp upturn in worldwide market pulp
prices in 1995. Other income will likely be lower in 1996, following the late
1995 downturn in the pulp market.

   In 1995, the company reported total income tax expense of $109 million,
including the charge resulting from the French income tax rate increase.
Excluding this charge, the effective tax rate was 43%. This differed from the
combined federal and state statutory rate primarily because of the relative size
of nondeductible goodwill amortization expense and certain foreign pretax losses
for which no tax benefit was currently available. At 45.2%, the 1994 effective
tax rate was slightly higher than the 1995 rate, principally because of the
smaller absolute pretax results.

Liquidity and Capital Resources

Operating Activities

Cash provided by operations increased to $609 million in 1995, nearly 50% higher
than the $411 million provided in 1994. Free cash flow (cash provided by
operations, less cash used for investing activities and dividends) increased to
$57 million in 1995, from $2 million in 1994, excluding the net cash paid for
Jamont.

28

<PAGE>

Investing Activities

Net cash used for investing activities during 1995 of $432 million included
capital spending of $441 million, cash paid for the Benchmark Holdings Inc.
cutlery business acquisition of $53 million and proceeds from asset sales and
other items of $62 million. During 1994, net cash used for investing activities
was $859 million and included capital spending of $352 million, cash paid for
Jamont (net of cash acquired) of $538 million and proceeds from assets sales and
other items of $31 million.

   Capital expenditures increased by $89 million compared to 1994. On a
consistent basis, including Jamont and excluding Crown Vantage operations from
both years, spending was approximately $410 million in 1995 compared to $350
million in 1994. The company currently expects 1996 capital spending to total
between $400 million and $450 million. Contractual capital commitments as of
December 31, 1995, were not material.

Financing Activities

Total indebtedness decreased by $566 million, from $3,114 million as of December
25, 1994, to $2,548 million as of December 31, 1995, principally from the use of
the $480 million of proceeds from the Crown Vantage spin-off to pay down a
combination of floating rate notes, money market notes and commercial paper.
During 1995, new borrowings totaled $9 million, debt payments totaled $608
million and debt spun-off to Crown Vantage totaled $25 million. In addition,
changes in foreign currency translation rates increased debt denominated in
foreign currencies by $58 million.

   As of December 31, 1995, James River and its subsidiaries had domestic and
foreign revolving credit facilities providing for unsecured borrowings of up to
$1,516 million, of which $1,203 million expire in 1999 and the balance expire
between 1996 and 1998. The company also had domestic and foreign commercial
paper programs, supported by the revolving credit facilities, providing for
issuances of up to $674 million. In addition, James River had agreements with
several banks under which it may borrow funds on an uncommitted basis at
below-prime rates. On December 31, 1995, the company had outstanding borrowings
of $923 million that were supported by the revolving credit facilities,
including $498 million outstanding under such facilities, $120 million of
commercial paper and $305 million of money market notes.

   Total outstanding debt of $2,548 million on December 31, 1995, included
approximately $1,522 million of fixed rate and $1,026 million of floating rate
obligations. As of December 31, 1995, the company also had outstanding interest
rate swap agreements that effectively converted $1,286 million of fixed rate
debt and other financial obligations to variable rate obligations. The effect of
the swaps was an increase in interest expense of approximately $8 million in
1995 and $4 million in 1994. These contracts expire between September 1998 and
January 1999. However, portions of these swap agreements may be unwound before
their expiration dates, depending on the amount of proceeds realized from
planned asset divestitures which are used to pay down debt. As of December 31,
1995, the interest rate swaps had a fair value of $(3) million. Additional
information on the interest rate swaps is provided in Note 11 of Notes to
Consolidated Financial Statements. As of the end of 1995, James River's
weighted-average interest rate was 7.38% (including the impact of the interest
rate swaps), compared to 7.74% as of the end of 1994.

   The company's ratio of total debt to total capitalization decreased to 51.3%
as of the end of 1995, from 57.4% as of the end of 1994, resulting from the
decrease in debt levels. The company defines total capitalization as the sum of
current and long-term debt, preferred and common equity and minority interests.

   The company's most restrictive debt covenants contain limitations on
borrowings and require the maintenance of a minimum amount of net worth. As of
December 31, 1995, under the most restrictive provisions of the company's debt
agreements, the company had additional borrowing capacity in excess of $960
million and net worth in excess of the minimum requirement of approximately $490
million.

   As of December 31, 1995, the company had registered for sale up to $600
million of debt securities under a shelf registration with the Securities and
Exchange Commission.

                                                                        29

<PAGE>


Management's Discussion and Analysis of
Financial Condition and Results of Operations

   As of December 31, 1995, the company's debt ratings were investment grade and
were as follows:


                                        Senior   Preferred   Commercial
                                          Debt       Stock        Paper

Moody's Investors Services               Baa3         ba2       Prime-3
Standard & Poor's                         BBB-         BB+          A-3


   As of the end of 1995, the company had outstanding foreign currency contracts
totaling $470 million, which were designated as a hedge of a portion of the
investment in Jamont. These contracts are principally denominated in French
francs, British pounds, Belgian francs and Spanish pesetas and expire on
September 1, 1998. Dependent upon favorable exchange rate conditions, the
company may reduce its foreign currency contracts to $330 million. In addition,
Jamont had $81 million in notional amount of hedges on foreign currency
transactions as of the end of 1995.

Announced Divestitures

In December 1995, James River announced it was proceeding with plans for the
sales of its Flexible Packaging and CZ Inks divisions, which are part of the
Packaging Business. The company expects the sales will be completed in the first
half of 1996, and that proceeds will be used to reduce long-term debt. These
divisions had combined sales of approximately $540 million in 1995. The Flexible
Packaging division is one of the three largest U.S. producers of flexible
packaging. As these divisions generated a net operating loss in 1995, the
company expects their sale will be accretive to 1996 earnings.

   The company's goal for 1996 is to generate funds totaling at least $500
million from divestitures, to be used for further debt reduction.

Contractual Labor Agreements

James River currently employs approximately 27,000 people, including 18,800
hourly employees and 8,200 salaried employees. The majority of hourly employees
are members of unions. During 1995, union contracts covering approximately 3,800
domestic employees were renegotiated. Contracts covering approximately 2,000
domestic and Canadian employees are scheduled for renegotiation in 1996.

Put and Call Agreement

James River is a party to a put and call agreement with EuroPaper Inc.
("EuroPaper"), which owns the remaining 13.6% interest in Jamont. EuroPaper may
put its interest in Jamont to James River in May 1996, and James River may call
these shares in August 1996, each for settlement in September 1996 at a fixed
price of 1.04 billion French francs (equivalent to $212 million as of December
31, 1995). If the put is exercised, management believes that, given Jamont's
current rate of profitability, it will result in modest near-term earnings
dilution.

Environmental Matters

Like its competitors, James River is subject to extensive regulation by various
federal, state, provincial, and local agencies concerning compliance with
environmental control statutes and regulations. These regulations impose
limitations on the discharge of materials into the environment, as well as
require the company to obtain and operate in compliance with the conditions of
permits and other governmental authorizations.

   James River has made and will continue to make substantial capital
investments and operating expenditures, as well as production adjustments, to
comply with increasingly stringent standards for air, water, and solid and
hazardous waste regulations. During 1995, capital expenditures totaling
approximately $51 million were made by James River for pollution control
facilities and equipment.

   In December 1993, the U.S. Environmental Protection Agency ("EPA") published
draft rules, generally referred to as the "Cluster Rules," regulating wastewater
and gaseous emissions from pulp and paper

30

<PAGE>

mills. The final rules are expected to be issued in the fall of 1996, with a
nominal compliance date of 1999. These rules are likely to require changes in
the pulping and bleaching process presently used in some U.S. pulp mills,
including several of James River's mills. Based on its evaluation of the rules
as they are currently expected to be issued, the company believes that capital
expenditures of less than $100 million may be required to bring James River's
facilities into compliance. This amount is lower than the company's original
spending estimate of at least $300 million because of expected changes in the
rules from their published draft form and the exclusion of facilities spun off
to Crown Vantage.

   As of December 31, 1995, James River had been identified as a "potentially
responsible party," along with others, under federal or state laws with respect
to approximately 50 sites where hazardous substances or other contaminants are
located. The company has settled or resolved issues related to certain sites at
minimal cost. The company believes it has minimal or no responsibility with
regard to certain other sites. In most cases, James River is one of many
potentially responsible parties, and its relative contributions to these sites
have been minor. At certain sites, however, James River has been notified that,
based on records available at this time, the company appears to be one of the
largest "potentially responsible parties." Note 15 of Notes to Consolidated
Financial Statements provides information on the company's accrued remediation
liabilities.

   Based on its investigations and experience, the time necessary to complete
the cleanups, and the number of other solvent potentially responsible parties,
the company believes that its share of the costs of cleanup for its current
remediation sites will not have a material adverse impact on its consolidated
financial position, but could have a material effect on consolidated results of
operations in a given year. In addition, there can be no assurance that the
company will not be named as a potentially responsible party at additional sites
in the future or that the cost associated with such additional sites would not
be material.

Contingent Liabilities

During 1994, James River was sued by certain former holders of James River's 10
3/4% Debentures due October 1, 2018. Most of these debentures were retired by
means of a tender offer to all holders which commenced on September 18, 1992.
The remainder were redeemed on November 2, 1992. In general, the complaints
allege violations of a covenant prohibiting the use of lower cost borrowed funds
to redeem the debentures before October 1, 1998, and violations of various
disclosure obligations, and seek damages in excess of $50 million plus punitive
damages in excess of $500 million. James River believes that these claims are
without merit and intends to defend them vigorously. Further information on
James River's contingent liabilities is included in Note 15 of Notes to
Consolidated Financial Statements.

Effect of New Accounting Standard

In October 1995, the Financial Accounting Standards Board issued a new standard
on the accounting for stock-based compensation, effective beginning in 1996. The
new standard requires fair value accounting for stock-based compensation. It
also requires that companies must either recognize compensation expense for
employee stock based compensation or, alternatively, provide pro forma
disclosures of earnings information as if such compensation cost had been
recognized. James River has not yet determined the method of adoption or the
impact of this standard on its financial statements.

Effect of Changing Prices

Prior to 1994, the company had experienced only moderate levels of inflation for
several years. Although the replacement cost of assets increases during
inflationary periods, cash flow and earnings can generally be maintained through
the ability to increase selling prices, when market conditions permit, and also
through the repayment of debt with dollars that have reduced purchasing power.
Between mid-1994 and mid-1995, the company experienced significant increases in
the cost of many of its base raw materials. In almost all cases, selling price
increases followed these cost increases, although on a lag basis. In the second
half of 1995, costs of many of these same raw materials began to decline.

                                                                           31

<PAGE>


Management's Discussion and Analysis of
Financial Condition and Results of Operations

Results of Operations--1994 Compared with 1993

Overview

James River's 1994 consolidated net sales increased 16%, to $5,417 million
compared with $4,650 million in 1993. Net sales increased by $631 million, or
14%, due to the consolidation of Jamont during the third quarter. Income from
operations totaled $147 million in 1994, a 29% improvement over the $114 million
reported in the prior year. The company reported a net loss of $13 million, or
$(.72) per share after preferred dividends, in 1994, versus a net loss of $0.3
million, or $(.40) per share after preferred dividends, in 1993.

Non-recurring items reported in 1994 included $16 million, net of taxes, of
severance, litigation and environmental costs and after-tax income of $5 million
for interest received on income tax refunds. Non-recurring items in 1993
included after-tax income of $7 million for interest received on income tax
refunds, net of the write-off of an investment, and $11 million of income tax
expense related to the 1% increase in the U.S. corporate income tax rate.
Excluding non-recurring items, the company lost $2 million, or $(.59) per share
after preferred dividends, in 1994, compared with net income of $3 million, or a
loss of $(.36) per share after preferred dividends, in 1993.

Consumer Products Business--North America

Net sales for the North American Consumer Products Business increased by 3%,
from $2,358 million in 1993 to $2,423 million in 1994. During the same period,
operating profits increased by 29%, from $111 million in 1993 to $143 million in
1994. Volumes in retail towel and tissue were approximately 2% higher than the
prior year, while retail tabletop posted volume increases of over 10%, largely
attributable to the introduction of new products and designs. Commercial tissue
and foodservice volumes were comparable with prior year levels. Because of its
fully integrated pulp position, this business was not negatively effected by the
dramatic increases in the cost of market pulp beginning in early 1994. However,
during the second half of 1994, results were impacted by sharply higher costs
for wastepaper, plastic resins, pulping chemicals, and packaging materials.
Pricing in commercial product categories strengthened significantly in the
second half of 1994, pushed by increasing costs. During 1994, list prices for
retail towel and tissue products were reduced at the same time that promotional
spending was cut, resulting in net realizations per unit comparable to 1993
levels. Retail product list prices were not raised until the beginning of 1995.

Consumer Products Business--Europe

Operating results for Jamont declined in 1994 from the prior year due to a
combination of factors. Over-capacity in the European tissue market continued
which, combined with increasingly cost-conscious consumers and pressure from
major retailers, resulted in declining prices for finished goods during the
first half of 1994. This continued a trend begun in 1992. Costs for market pulp
increased significantly during 1994, doubling by the end of the year, while
tissue pricing did not begin to increase until late 1994. Overall, 1994 results
reflected the effects of cost reductions plus volume gains of 8% (3% in finished
good and over 50% in semi-finished goods), which were more than offset by lower
average pricing and soaring raw material costs. Jamont operating profits for the
last five months of 1994 totaling $7 million were included in consolidated
income from operations.

Packaging Business

Sales in the company's Packaging Business increased by 3% to $1,610 million in
1994 from $1,569 million in 1993. For the year, operating profits declined
slightly, from $104 million in 1993 to $97 million in 1994. Operating profit
improvements of 15% in the first half of 1994 were more than offset by severe
raw material cost escalation experienced in the second half of the year. Raw
materials generally comprise over 50% of the total cost of packaging products
and include significant amounts of purchased plastic resins, wastepaper,
bleached paperboard and pulp. As of the end of 1994, the annualized

32

<PAGE>

rate of raw material cost increases totaled approximately $175 million. In the
first half of 1994, unit pricing continued to decline, similar to 1993. Pricing
improved in the second half of the year, but at a significant lag to cost
increases. Results for 1994 were also negatively impacted by a strike at the
Kalamazoo, Michigan, recycled paperboard mill and by the implementation of new
federal regulations on food labeling.

Communications Papers Business

Net sales reported in 1994 for the Communications Papers Business increased by
3% over the prior year, while annual operating losses were cut from $58 million
in 1993 to $36 million in 1994. Unit volumes averaged 6% higher in 1994 versus
1993, with volume gains of 10% experienced in the second half of the year. Early
in 1994, pricing for uncoated free sheet and coated groundwood papers continued
to decline, following the trend of the previous three years. Beginning in
mid-year, however, pricing began to dramatically improve, pushed by a
combination of rising prices for market pulp, an improved balance between
industry capacity and demand, and decreasing competition from imports. Fourth
quarter average realizations per ton improved by close to $150 per ton in
business papers and $80 per ton in lightweight printing papers, compared to the
cyclical trough pricing in the second quarter of the year.

Other Income and Expense Items

General corporate expenses increased to $55 million in 1994 compared to $43
million in 1993. Corporate expenses for 1994 included $11 million of
non-recurring litigation and environmental cost accruals.

   Income from operations for 1994 included a separately reported net charge of
$10 million, which is detailed in Note 3 of Notes to Consolidated Financial
Statements. No severance or related costs were incurred in 1993.

   Interest expense of $186 million in 1994 was $48 million greater than in the
prior year. Approximately $35 million of this increase resulted from the Jamont
ownership interest increase and resulting consolidation. The remainder of the
increase was principally caused by rising interest rates on variable rate
borrowings.

   Other income of $29 million in 1994 declined by $11 million compared to the
$40 million recorded in 1993. Interest income declined by $15 million, partially
due to a smaller amount of non-recurring interest received in 1994 on income tax
refunds. This decline was partially offset by improvements in equity in earnings
of unconsolidated affiliates, which increased by $6 million principally from the
improved performance of Aracruz.

   In 1994, the company had an effective tax rate of 45.2%, compared to 47.6% in
1993, before the impact of the income tax rate change. In both years, this rate
was higher than the combined federal and state statutory rate primarily because
of the relative size of nondeductible goodwill amortization expense and certain
foreign net losses for which no tax benefits are currently available.

   Preferred dividend requirements, which are deducted from net earnings in
calculating earnings per share, increased to $46 million in 1994 compared to $33
million in 1993 due to a new series of preferred stock issued in July 1994.

                                                                        33

<PAGE>


<TABLE>

Consolidated Statements of Operations

                            James River Corporation of Virginia and Subsidiaries

<CAPTION>

(In millions, except per share amounts)                 53 Weeks Ended  52 Weeks Ended  52 Weeks Ended
                                                          December 31,    December 25,    December 26,
                                                                  1995            1994            1993
<S>                                                           <C>             <C>             <C>
Net sales                                                     $6,799.5        $5,417.3        $4,650.2
Cost of goods sold                                             5,258.9         4,452.0         3,858.6
Selling and administrative expenses                            1,065.4           808.7           677.6
Severance and other items                                         51.9             9.6
  Income from operations                                         423.3           147.0           114.0
Interest expense                                                 226.4           185.6           137.6
Other income, net                                                 40.3            28.9            40.3
  Income (loss) before income taxes and minority interests       237.2            (9.7)           16.7
Income tax expense:
  Tax on current income or loss                                  102.0             4.4             7.9
  Effect of tax rate change                                        7.4                            11.0
    Total income tax expense                                     109.4             4.4            18.9
  Income (loss) before minority interests                        127.8           (14.1)           (2.2)
Minority interests                                                (1.4)            1.1             1.9
    Net income (loss)                                         $  126.4        $  (13.0)       $   (0.3)
Preferred dividend requirements                                  (58.5)          (45.8)          (32.8)
    Net income (loss) applicable to common shares             $   67.9        $  (58.8)       $  (33.1)
    Net income (loss) per share                               $    .81        $   (.72)       $   (.40)
Weighted average number of common shares
  and common share equivalents                                    84.1            81.7            81.6

</TABLE>


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

34

<PAGE>

Consolidated Balance Sheets
                            James River Corporation of Virginia and Subsidiaries

(In millions)                                        December 31,   December 25,
                                                            1995           1994

Assets
Current assets:
  Cash and cash equivalents                              $   66.1      $   59.3
  Accounts receivable                                       847.3         913.5
  Inventories                                               821.4         844.1
  Prepaid expenses and other current assets                  52.3          63.5
  Deferred income taxes                                      83.4          95.1
    Total current assets                                  1,870.5       1,975.5
Net property, plant and equipment                         4,074.1       4,679.9
Investments in affiliates                                   146.8         125.1
Other assets                                                395.8         367.8
Goodwill                                                    771.7         776.0
    Total assets                                         $7,258.9      $7,924.3
Liabilities and Shareholders' Equity
Current liabilities:
  Accounts payable                                       $  560.5      $  597.1
  Accrued liabilities                                       493.7         525.3
  Short-term borrowings                                                   225.1
  Current portion of long-term debt                          44.8         221.4
    Total current liabilities                             1,099.0       1,568.9
Long-term debt                                            2,503.0       2,668.0
Accrued postretirement benefits other than pensions         464.7         545.0
Deferred income taxes                                       489.3         594.8
Other long-term liabilities                                 283.4         231.1
Minority interests                                          165.3         154.9
    Total liabilities                                     5,004.7       5,762.7
Shareholders' equity:
Preferred stock                                             740.3         740.3
  Common stock, $.10 par value; shares outstanding,
  1995-84.9 million and 1994-81.7 million                     8.5           8.2
  Additional paid-in capital                              1,294.1       1,211.9
  Retained earnings                                         211.3         201.2
    Total shareholders' equity                            2,254.2       2,161.6
      Total liabilities and shareholders' equity         $7,258.9      $7,924.3

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

                                                                       35

<PAGE>

<TABLE>
Consolidated Statements of Cash Flows


                            James River Corporation of Virginia and Subsidiaries

<CAPTION>

(In millions)                                               53 Weeks Ended    52 Weeks Ended    52 Weeks Ended
                                                              December 31,      December 25,      December 26,
                                                                      1995              1994              1993
<S>                                                               <C>              <C>                <C>
Cash provided by (used for) operating activities:
  Net income (loss)                                                $ 126.4         $  (13.0)          $  (0.3)
  Items not affecting cash:
    Depreciation expense and cost of timber harvested                461.4            398.4             358.4
    Amortization of goodwill                                          24.4             12.1               4.7
    Deferred income tax provision (benefit)                           33.0             (4.6)             11.9
    Severance and other items                                         51.9              9.6
    Undistributed earnings of unconsolidated affiliates               (1.9)           (13.7)             (6.6)
  Change in current assets and liabilities, net of effects
    of acquisitions and dispositions:
    Accounts receivable                                               (6.6)           (25.5)             (4.1)
    Inventories                                                      (48.3)            46.3              13.8
    Other current assets                                              (0.8)           (17.6)             14.9
    Accounts payable and accrued liabilities                         (30.7)           (19.3)             (0.4)
  Other, net                                                           0.5             38.4              48.3
    Cash provided by operating activities:                           609.3            411.1             440.6
Cash provided by (used for) investing activities:
  Expenditures for property, plant and equipment                    (441.2)          (351.7)           (331.1)
  Cash paid for acquisitions, net                                    (52.5)          (538.0)           (192.7)
  Cash received from sale of assets                                   10.9             34.6             130.7
  Cash received on redemption of SCI preferred stock                                                     47.1
  Other, net                                                          50.9             (4.1)             12.0
    Cash used for investing activities                              (431.9)          (859.2)           (334.0)
Cash provided by (used for) financing activities:
  Additions to long-term debt and short-term borrowings                9.1            439.5             456.2
  Payments of long-term debt                                        (608.5)          (145.2)           (808.9)
  Cash received from spin-off of Crown Vantage Inc.                  480.4
  Preferred stock issued, net of issuance costs                                       278.8
  Common and preferred stock cash dividends paid                    (120.4)           (88.4)            (81.7)
  Common stock issued on exercise of stock options                    68.8              0.4               0.4
  Other, net                                                                           (1.3)            (24.5)
    Cash provided by (used for) financing activities                (170.6)           483.8            (458.5)
  Increase (decrease) in cash and cash equivalents                     6.8             35.7            (351.9)
  Cash and cash equivalents, beginning of year                        59.3             23.6             375.5
  Cash and cash equivalents, end of year                           $  66.1          $  59.3           $  23.6


</TABLE>

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

36

<PAGE>

<TABLE>
Consolidated Statements of Changes
in Capital Accounts

                            James River Corporation of Virginia and Subsidiaries

<CAPTION>

(In millions)                                           53 Weeks Ended  52 Weeks Ended  52 Weeks Ended
                                                          December 31,    December 25,    December 26,
                                                                  1995            1994            1993
<S>                                                           <C>             <C>             <C>
Preferred stock
  Balance, beginning of year                                  $  740.3        $  454.1        $  454.3
  Issuance of Series P preferred stock                                           287.5
  Other                                                                           (1.3)           (0.2)
    Balance, end of year                                      $  740.3        $  740.3        $  454.1
Common shareholders' equity
Common stock:
  Balance, beginning of year                                  $    8.2        $    8.2        $    8.2
  Exercise of stock options and awards                             0.3
    Balance, end of year                                           8.5             8.2             8.2
Additional paid-in capital:
  Balance, beginning of year                                   1,211.9         1,219.0         1,217.9
  Exercise of stock options and awards, net of tax effect         82.2             1.6             1.2
  Preferred stock issuance costs                                                  (8.7)           (0.1)
    Balance, end of year                                       1,294.1         1,211.9         1,219.0
Retained earnings:
  Balance, beginning of year                                     201.2           286.9           433.3
  Net income (loss)                                              126.4           (13.0)           (0.3)
  Common stock cash dividends declared                           (50.0)          (49.0)          (49.0)
  Preferred stock cash dividends declared                        (58.5)          (45.8)          (32.8)
  Spin-off of Crown Vantage Inc.                                 (38.2)
  Change in equity component of minimum pension liability           .5            14.9            (6.8)
  Foreign currency translation and other                          29.9             7.2           (57.5)
    Balance, end of year                                         211.3           201.2           286.9
      Common shareholders' equity, end of year                $1,513.9        $1,421.3        $1,514.1

</TABLE>

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

                                                                       37

<PAGE>

Notes to Consolidated Financial Statements

Note 1   Summary of Significant Accounting Policies

Principles of Consolidation

The consolidated financial statements present the operating results and
financial position of James River Corporation of Virginia and its majority owned
subsidiaries ("James River" or the "Company"). Significant intercompany balances
and transactions have been eliminated. Investments in unconsolidated affiliates
which are at least 20% owned are accounted for using the equity method and are
stated at cost plus the Company's share of undistributed earnings and foreign
currency translation adjustments, as applicable, since acquisition.

Fiscal Year

James River's fiscal year includes the 52 or 53 weeks ending on the last Sunday
in December. The year ended December 31, 1995, included 53 weeks while the years
ended December 25, 1994, and December 26, 1993, each included 52 weeks. In 1995,
the Company changed the fiscal year end of Jamont N.V. ("Jamont"), the Company's
European Consumer Products subsidiary from November 30 to December 31 to
eliminate the one-month lag in reporting. The one-month lag was eliminated
during the fourth quarter as an adjustment to retained earnings of $8 million.

Use of Estimates

Financial statements prepared in conformity with generally accepted accounting
principles require management to make estimates and assumptions that affect
amounts reported therein. Actual results could differ from those estimates.

Cash and Cash Equivalents

The Company invests cash in marketable securities, including commercial paper,
government repurchase agreements, and time deposits, with original maturities of
three months or less. The carrying value of cash and cash equivalents
approximates fair value because of the short maturity of these investments.

Inventories

Inventories are stated at the lower of cost or market and include the cost of
materials, labor and manufacturing overhead. The last-in, first-out cost flow
assumption is used for valuing substantially all domestic inventories other than
stores and supplies. Other inventories, including all inventories held by
foreign subsidiaries, are valued using first-in, first-out or average cost
assumptions.

Property, Plant and Equipment

Property, plant and equipment is stated at cost, less accumulated depreciation.
Expenditures for improvements which increase asset values or extend useful lives
are capitalized. Maintenance and repair costs are expensed as incurred. For
financial reporting purposes, depreciation is computed using the straight-line
method over the estimated useful lives of the respective assets, which range
from 20 to 45 years for buildings and 5 to 20 years for machinery and equipment.
For income tax purposes, depreciation is calculated using accelerated methods.
Certain assets are depreciated using composite depreciation methods;
accordingly, no gain or loss is recognized on partial sales or retirements of
these assets.

38

<PAGE>

Timber and Timberlands

Timber and timberlands are stated at cost less accumulated cost of timber
harvested. Cost of timber harvested is recorded as timber is cut at rates which
are determined annually based on the relationship of unamortized timber cost to
the estimated volume of recoverable timber.

Intangible Assets

The excess of the purchase price over the fair value of identifiable net assets
of acquired companies is allocated to goodwill and amortized over 40 years.
Goodwill is presented net of accumulated amortization of $92.2 million as of
December 31, 1995, and $77.5 million as of December 25, 1994. Differences
between the Company's carrying value of investments in unconsolidated affiliates
and its share of the underlying net assets of such affiliates are amortized over
periods of up to 40 years.

   The recoverability of goodwill is periodically evaluated to determine whether
current events or circumstances warrant adjustments to the carrying value. Such
evaluation is based upon whether the goodwill is fully recoverable from the
projected undiscounted cash flows of the assets and businesses to which the
goodwill relates. On December 31, 1995, and December 25, 1994, the Company
believes that no significant impairment of goodwill was indicated.

Interest Costs

The Company capitalizes interest costs as part of the cost of constructing
certain facilities and equipment.

(In millions)                          1995       1994       1993

Total interest costs                 $233.3     $188.7     $142.9
Interest capitalized                   (6.9)      (3.1)      (5.3)
   Net interest expense              $226.4     $185.6     $137.6
Interest paid                        $233.9     $168.3     $151.6


Other Operating Expenses

Research and development expenditures are expensed as incurred. Direct and
readily identifiable indirect research and development costs totaled $53.5
million in 1995, $47.0 million in 1994 and $41.8 million in 1993. Advertising
costs are expensed as incurred and amounted to $100.2 million in 1995, $82.8
million in 1994 and $65.0 million in 1993.

Foreign Currency Translation

The accounts of most foreign subsidiaries and affiliates are measured using
local currency as the functional currency. For those entities, assets and
liabilities are translated into U.S. dollars at period-end exchange rates, and
income and expense accounts are translated at average monthly exchange rates.
Net exchange gains or losses resulting from such translation are excluded from
net earnings and accumulated as a separate component of retained earnings.

   Gains and losses from foreign currency transactions are included in other
income. The U.S. dollar is used as the functional currency for subsidiaries and
affiliates operating in highly inflationary economies, for which both
translation adjustments and gains and losses on foreign currency transactions
are included in other income.

   The change in retained earnings resulting from the translation of assets and
liabilities of foreign subsidiaries and affiliates, net of the effect of
exchange rate hedges, was as follows:

(In millions)                      1995           1994

Balance, beginning of year       $(31.3)        $(38.5)
Translation adjustments            19.8           (6.5)
Related income tax effect          24.6           13.7
  Balance, end of year           $ 13.1         $(31.3)


                                                                             39

<PAGE>

Notes to Consolidated Financial Statements

Derivative Financial Instruments

The Company's debt structure and international operations give rise to exposure
to market risks from changes in interest rates and foreign currency exchange
rates. To manage these risks, derivative financial instruments are utilized by
the Company including interest rate swaps and options on its long-term debt and
foreign exchange contracts on certain of its net investments in foreign
operations. The Company does not hold or issue financial instruments for trading
purposes. Translation gains and losses on hedges of net foreign investments are
deferred and accumulated in the foreign currency translation component of
retained earnings. Gains and losses on transactional hedges are recognized in
income and offset the foreign exchange gains and losses on related transactions.
The gains and losses on interest rate swap and option agreements are recognized
in interest expense as incurred.

Net Income (Loss) Per Common Share and Common Share Equivalent

Net income (loss) per common share is computed based on the weighted average
number of common shares and dilutive common share equivalents outstanding during
the period. Net income (loss) used in these computations is reduced by preferred
dividend requirements. Fully diluted earnings per share are considered to be
equal to primary earnings per share in all periods presented because the assumed
conversion of potentially dilutive securities which are not common share
equivalents was not dilutive.

Reclassifications

Certain amounts in the prior years' financial statements and supporting footnote
disclosures have been reclassified to conform to the current year's
presentation.

Note 2   Acquisitions, Dispositions and Other Transactions

1995

On August 25, 1995, the Company completed the spin-off to shareholders of Crown
Vantage Inc. ("Vantage") which included a large part of the Company's
Communications Papers Business, along with the specialty paper-based portion of
its Packaging Business. Net proceeds from Vantage's financings totaling $480
million and pay-in-kind notes valued at $85 million were received by James River
as a result of the spin-off. These amounts were treated as a return of the
Company's investment. The book value of net assets spun off to Vantage less
proceeds received totaled $38 million which was recorded as an adjustment to
retained earnings. Net assets spun off included total current assets of $220
million, net property, plant and equipment of $679 million, and other long-term
assets of $71 million, net of total current liabilities of $102 million and
long-term liabilities of $265 million. The operating results of the facilities
which now make up Vantage were included in the consolidated statement of
operations and the consolidated statement of cash flows for the eight months (35
weeks) ended August 27, 1995. Pro forma results for 1995 and 1994, adjusted for
the Vantage spin-off, are presented under the heading Supplemental Pro Forma
Financial Information, herein.

   In November 1995, the Company acquired the cutlery division of Benchmark
Holdings, Inc. for $52.5 million. In May 1995, James River sold its option to
purchase its partners' 50% interest in the chemical recovery and cogeneration
facility at the Pennington, Alabama, pulp and paper mill for $22.2 million. The
net proceeds were recognized as a deferred gain and are being amortized over 18
years. James River retained ownership of the remaining 50% interest in this
facility.

40

<PAGE>


1994

Prior to July 5, 1994, James River and Rayne Holdings Inc. ("Rayne") each owned
50% of Jamont Holdings N.V. ("Jamont Holdings") which, in turn, owned 86.4% of
Jamont. Jamont produces branded and private label tissue, feminine hygiene and
foodservice products for the retail and away-from- home markets in Europe. On
July 5, 1994, James River completed the acquisition of Rayne's 50% ownership
interest in Jamont Holdings for approximately $575 million in cash. Jamont was
included as a consolidated subsidiary beginning in July 1994; prior to that
time, Jamont was accounted for using the equity method.

   In March 1994, the Company sold its 50% interest in Coastal Paper Company, a
Mississippi-based producer of lightweight papers. The Company also completed the
sale of certain assets of its inactive Fitchburg, Massachusetts, facility in
September 1994, and the sale of its Sandston, Virginia, specialty tabletop
facility in November 1994. During 1994, James River also completed the sale of
47,000 acres of timberlands.

1993

The Company sold its Pepperell, Massachusetts, specialty papers mill, its
Groveton, New Hampshire, communications papers mill, and its 49% interest in
Fabrica de Papel, a Mexican tissue producer. In March 1993, the Company received
$47 million in cash in connection with the redemption of its shares of Specialty
Coatings International, Inc. ("SCI") preferred stock which had been received as
part of the consideration for the sale of the Company's Specialty Papers
Business in 1990.

   In November 1993, the Company completed its purchase of the remaining 77%
ownership interest in Diamond Occidental Forest Inc. ("Diamond") for $198
million pursuant to an existing put and call agreement. The purchase included
820,000 acres of timberlands located in the Northeast and Southeast. James River
sold 300,000 acres of such timberlands for proceeds of $100 million.

   During 1993, James River also closed certain facilities including the
Williamsport, Pennsylvania, party goods facility; the Sunnyside, Washington,
flexible packaging plant; the Modesto, California, folding carton plant and the
Minerva, Ohio, food-wrap plant; while operations at the Dayton, Ohio, flexible
packaging plant were reduced. Most of the products previously manufactured at
these facilities were relocated to other James River plants.

Summary

The purchase prices of acquisitions were allocated to the acquired net assets
based on their respective fair values as summarized below.

(In millions)                                   1995        1994        1993

Acquisitions of consolidated entities:
  Fair value of assets acquired                $55.2    $2,119.9      $241.6
  Liabilities assumed or created                (2.7)   (1,543.0)      (43.9)
  Cash paid for acquisitions                    52.5       576.9       197.7
  Cash acquired                                            (38.9)       (5.0)
    Cash paid for acquisitions, net            $52.5    $  538.0      $192.7
Dispositions (other than Vantage spin-off):
  Fair value of assets sold                    $13.7    $   37.0      $135.4
  Noncash consideration received                (2.8)       (2.4)       (4.7)
    Cash received from sale of assets          $10.9    $   34.6      $130.7

                                                                             41

<PAGE>

Notes to Consolidated Financial Statements

Note 3   Severance and Other

1995

During 1995, the Company recorded $51.9 million which included severance charges
for announced reductions in work force of $42.7 million, related fixed asset
write-offs of $4.2 million and transaction costs associated with the Vantage
spin-off of $5.0 million (see Note 2). Severance charges were primarily related
to the termination of approximately 1,050 employees located in Europe and 370
employees located at domestic manufacturing and corporate facilities. The
Company has made severance payments of $25.1 million to approximately 900
terminated employees for whom severance costs have been accrued since the
beginning of December 1994.

1994

In December 1994, the Company recorded a nonrecurring charge of $9.6 million
which included severance charges for announced reductions in work force of $16.4
million, related asset write-offs of $28.9 million, and the reversal of $35.7
million of remaining reserves associated with a 1992 restructuring program.
Severance charges represent the costs related to the termination of
approximately 650 employees primarily located at Communications Papers and
Packaging facilities. Asset write-offs relate to the phase-out of certain
packaging equipment and planned asset consolidations in Europe. The reversal of
the remaining 1992 restructuring reserve resulted from the Company's decision to
retain certain facilities.

Note 4   Other Income

(In millions)                                           1995     1994    1993

Equity in earnings of unconsolidated affiliates        $25.7    $13.7   $ 7.8
Interest income                                         11.2      9.9    24.9
Gain on sale of assets                                   4.3      5.2     2.9
Foreign currency exchange losses                         (.3)     (.6)   (3.3)
Other, net                                               (.6)      .7     8.0
  Total other income                                   $40.3    $28.9   $40.3

Note 5   Income Taxes

The components of income (loss) before income taxes and minority interests were
as follows:

(In millions)                                   1995   1994    1993

Domestic                                      $197.2   $7.2   $24.8
Foreign                                         40.0  (16.9)   (8.1)
Income (loss) before income taxes
   and minority interests                     $237.2  $(9.7)  $16.7

42

<PAGE>

Income tax expense (benefit) consisted of the following:

(In millions)                                        1995    1994    1993

Current:
  Federal                                           $66.5   $ 3.6   $ 1.3
  State                                               6.3     1.3     2.8
  Foreign                                             3.6     4.1     3.0
    Total current income tax provision               76.4     9.0     7.1
Deferred:
  Federal                                             1.3    (3.3)   18.3
  State                                               8.1     (.6)   (1.8)
  Foreign                                            23.6     (.7)   (4.7)
    Total deferred income tax provision (benefit)    33.0    (4.6)   11.8
      Income tax expense                           $109.4   $ 4.4   $18.9

   During 1995, tax benefits credited to stockholders' equity were $12.4 million
primarily related to the redemption of stock options. Cash payments for income
taxes totaled $78.7 million in 1995, $14.1 million in 1994 and $6.6 million in
1993.

   No provision for income taxes has been made for $52.6 million of
undistributed earnings of certain of the Company's foreign subsidiaries and
affiliates which have been indefinitely reinvested. It is not practicable to
determine the amount of U.S. income tax which would be payable if such
undistributed foreign earnings were repatriated because any U.S. taxes payable
on such repatriation would be offset, at least in part, by foreign tax credits.

   Principal reasons for the difference between the federal statutory income tax
rate on income (loss) before income taxes and minority interests and the
Company's effective income tax rate were as follows:


<TABLE>
<CAPTION>

                                                                Percent of Pretax Income or (Loss)
                                                                      1995     1994    1993
<S>                                                                   <C>     <C>      <C>
Federal statutory income tax rate                                     35.0%   (35.0)%  35.0%
State income taxes, net of federal income tax effect                   3.9      5.1     3.4
Charitable contributions fair market value in excess of basis                 (22.9)
Foreign losses not benefitted                                          4.4     63.4
Amortization of goodwill                                               3.3     43.3     8.6
Other items, net                                                      (3.6)    (8.7)     .6
  Effective income tax rate on current income (loss)                  43.0%    45.2%   47.6%
Effect of increase in income tax rates                                 3.1             65.9
  Effective income tax rate                                           46.1%    45.2%  113.5%

</TABLE>

   In August 1995, the French Parliament passed a law imposing a 10% tax
surcharge on the normal corporate tax rate, effectively increasing this rate 3%.
The Company recorded a $7.4 million charge ($6.3 million, net of minority
interests) to increase the deferred tax liability for the effect of this
increase in tax rates. In August 1993, the federal statutory income tax rate was
increased from 34% to 35%. James River recorded an $11 million charge to
increase its deferred tax liability for the effect of this increase in this tax
rate.

                                                                           43

<PAGE>

Notes to Consolidated Financial Statements

The income tax effects of temporary differences that gave rise to the net
deferred tax liability as of December 31, 1995, and December 25, 1994, were as
follows:

<TABLE>
<CAPTION>


(In millions)                                                       1995         1994
<S>                                                              <C>         <C>
Excess of book over tax basis of property, plant and equipment   $ 785.8     $  914.0
Pension benefits                                                    72.5         77.3
Other items                                                         49.9         46.5
  Total deferred tax liabilities                                   908.2      1,037.8
Postretirement benefits other than pensions                       (184.3)      (220.1)
Alternative minimum tax credit carryforwards                      (126.5)      (125.8)
Accrued liabilities                                               (105.2)       (92.6)
Tax loss carryforwards                                             (63.3)       (80.7)
Other items                                                        (66.8)       (54.5)
  Total deferred tax assets                                       (546.1)      (573.7)
  Valuation allowance                                               43.8         35.6
    Net deferred tax liability                                   $ 405.9     $  499.7

</TABLE>


   The increase in the valuation allowance from December 24, 1994, to December
31, 1995, reflects the impact of foreign net operating losses and foreign tax
credits for which the Company does not currently anticipate receiving future tax
benefits. If recognized in the future, $13 million of these tax benefits will be
allocated to reduce goodwill of certain acquired subsidiaries. The net impact on
deferred tax liabilities related to the spin-off of Vantage was $96.5 million.

   During 1994, the Company received tax refunds from the Internal Revenue
Service as a result of the favorable settlement of certain prior years' income
tax returns. The principal amount of such refunds totaling $12.9 million was
credited to deferred income taxes, as a deferred tax asset had been previously
recorded to provide for these refunds. The Internal Revenue Service is currently
reviewing the Company's federal income tax returns for the years 1990 through
1992. In the opinion of management, potential adjustments resulting from these
examinations will not have a material adverse effect on the Company's financial
condition.

   As of December 31, 1995, the Company had $166.0 million of foreign net
operating loss carryforwards which expire primarily from 1996 through 2005 and
$11.5 million of general business tax and foreign tax credit carryforwards for
tax purposes which expire from 1996 through 2008. The Company also had
alternative minimum tax ("AMT") credit carryforwards of $126.5 million which
have been reflected as a reduction of deferred taxes. AMT credits may generally
be carried forward indefinitely and used in future years to the extent the
Company's regular tax liability exceeds the AMT liability for such future years.

Note 6   Pension Plans

James River sponsors various contributory and noncontributory pension plans
which cover substantially all employees. The Company also participates in
several multiemployer retirement plans which provide defined benefits to
employees covered under certain collective bargaining agreements. Benefits under
the majority of plans for hourly employees are primarily based on stated
benefits per year of credited service. Benefits for salaried employees are
primarily related to compensation and years of credited service. The Company
makes contributions to its plans sufficient to meet the minimum funding
requirements of applicable laws and regulations plus additional amounts, if any,
as the Company, in consultation with its actuaries, deems to be appropriate.
Contributions to multiemployer plans are generally based on negotiated labor
contracts. The Company's contributions totaled $32.6 million, $26.7 million and
$12.7 million in 1995, 1994 and 1993, respectively. Plan assets consist
principally of equity securities and corporate and government obligations.

44

<PAGE>

The components of net pension cost were as follows:

(In millions)                                           1995     1994      1993

Service cost                                         $  16.2   $ 20.8   $  18.4
Interest accrued on projected benefit obligation        95.5     95.0      94.1
Net investment (income) loss on plan assets:
  Actual                                              (246.0)   (12.8)   (163.7)
  Deferral of difference between actual and expected
    investment income                                  137.0    (97.4)     50.6
Net amortization                                         8.8     19.8      13.8
Contributions to multiemployer pension plans             5.1      5.1       5.6
  Net pension cost                                   $  16.6   $ 30.5   $  18.8

   Net amortization included amortization of the net transition assets, net
experience gains and losses, and prior service costs over 15 to 20 years. The
Company incurred termination benefit and settlement costs associated with
enhanced benefits in the 1995 and 1994 severance programs. Charges of $8.0
million and $4.1 million are included with severance and other expenses for the
years ended December 31, 1995, and December 25, 1994, respectively.

   The actuarial assumptions used in determining net pension costs were as
follows:

                                                       1995    1994    1993

Discount rate                                           8.6%    7.4%    8.0%
Assumed rate of increase in compensation levels         5.0%    5.5%    5.5%
Expected long-term rate of return on plan assets       10.0%   10.0%   10.5%

   As of December 31, 1995, benefit obligations were determined using a discount
rate of 7.5% and an assumed rate of increase in compensation levels of 5.0%. The
effect of the changes in these assumptions was an increase in the projected
benefit obligation of $125.2 million.

   The following table sets forth the funded status of the Company's plans:


<TABLE>
<CAPTION>

                                                           1995                           1994
                                                     Assets   Accumulated           Assets   Accumulated
                                                     Exceed      Benefits           Exceed      Benefits
                                                Accumulated        Exceed      Accumulated        Exceed
(In millions)                                      Benefits        Assets         Benefits        Assets
<S>                                                <C>             <C>            <C>             <C>
Actuarial present value of:
  Vested benefits                                  $  859.9        $216.4         $  810.6        $288.1
  Nonvested benefits                                   29.8          23.3             28.1          24.9
    Accumulated benefit obligation                    889.7         239.7            838.7         313.0
  Effect of projected future salary increases          25.0            .5             25.6            .3
    Projected benefit obligation                      914.7         240.2            864.3         313.3
Plan assets at fair value                           1,067.6         198.7          1,027.0         269.3
Plan assets in excess of (less than)
  projected benefit obligation                        152.9         (41.5)           162.7         (44.0)
Unrecognized net loss                                  10.0          31.9             25.8          45.2
Unrecognized prior service cost                        30.9          40.6             29.8          32.6
Unrecognized net transition asset                      (8.7)         (4.4)           (11.9)         (3.9)
Minimum pension liability                                           (67.6)                         (73.5)
  Net pension asset (liability)                    $  185.1        $(41.0)        $  206.4        $(43.6)

</TABLE>


   Other assets included net noncurrent pension assets of $211.7 million as of
December 31, 1995, and $236.3 million as of December 25, 1994, exclusive of the
additional minimum pension liabilities. As of December 31, 1995, $67.6 million
of additional minimum pension liabilities for underfunded plans were included in
other long-term liabilities, offset by an intangible asset of $40.2 million and
a charge of $16.7 million to retained earnings, net of deferred taxes of $10.7
million. As of December 25, 1994, the additional minimum pension liability of
$73.5 million was offset by an intangible asset of $34.2 million and a charge to
retained earnings of $24.0 million, net of deferred taxes of $15.3 million.

                                                                             45

<PAGE>

Notes to Consolidated Financial Statements

   Net noncurrent pension assets and minimum pension liabilities were reduced by
$28.7 million and $22.2 million, respectively, reflecting plans spun off with
Vantage. Under certain conditions, including the inability of Vantage to fund
required contributions, the Company has agreed to assume the liability for any
underfunded benefits for the plans spun off. In the opinion of the Company's
management, it is unlikely that these conditions will occur.

Note 7   Postretirement Benefits Other Than Pensions

James River provides certain medical and life insurance benefits to eligible
retired employees. Salaried employees hired before January 1, 1993, generally
become eligible for retiree medical benefits after reaching age 55 with 15 years
of service or after reaching age 65. Under the salaried plan, post-age 65
eligible retirees are reimbursed for a portion of the cost of premiums of
Medicare supplement insurance policies, based upon vested years of service.
Post-age 65 salaried retirees are also reimbursed for certain prescription drug
costs, less deductibles. Pre-age 65 eligible retirees are paid a stated
percentage of covered medical expenses, less deductibles. Salaried employees
hired after January 1, 1993, are not eligible for retiree medical benefits.
Benefits, eligibility and cost-sharing provisions for hourly employees vary by
location and collective bargaining unit. All of the Company's retiree medical
plans are unfunded.

   The components of net periodic postretirement benefit cost were as follows:

<TABLE>
<CAPTION>

(In millions)                                                      1995    1994    1993
<S>                                                               <C>     <C>     <C>
Service cost                                                      $10.4   $11.4   $12.3
Interest cost on accumulated postretirement benefit obligation     39.7    38.8    43.1
Net amortization                                                   (8.4)   (7.4)   (5.1)
  Net periodic postretirement benefit cost                        $41.7   $42.8   $50.3

</TABLE>

   Net amortization included amortization of prior service costs and gains and
net experience gains and losses over 15 years. Payments for postretirement
benefits were $28.5 million in 1995, $28.5 million in 1994 and $24.9 million in
1993. The discount rate used in determining the net periodic postretirement
benefit cost was 8.5% for 1995, 7.5% for 1994 and 8.5% for 1993. The discount
rate used in determining the accumulated postretirement benefit obligation was
7.4% as of December 31, 1995. The net effect of the decrease in the discount
rate and health care cost trend rates was a decrease in the accumulated benefit
obligation of $31.1 million. The accrued postretirement benefit obligation spun
off to Vantage totaled $100.2 million.

   Summary information on the Company's plans was as follows:

(In millions)                                               1995        1994

Accumulated postretirement benefit obligation:
  Retirees                                                $179.0      $247.9
  Fully eligible active participants                        50.3        91.1
  Other active participants                                157.5       162.7
    Total accumulated postretirement benefit obligation    386.8       501.7
Unrecognized net gain (loss)                                18.4       (18.9)
Unrecognized prior service gain                             81.5        90.2
  Accrued postretirement benefit obligation               $486.7      $573.0

   As of December 31, 1995, and December 25, 1994, the Company has included
$22.0 million and $28.0 million, respectively, of accrued postretirement benefit
costs in accrued liabilities, representing the estimated current portion of this
liability.

46

<PAGE>


   The assumed health care cost trend rate used in measuring the accumulated
postretirement benefit obligation was 9% in 1995, declining by .5% per year
through 2003 and .25% thereafter through 2005 to an ultimate rate of 5.0%. If
the health care cost trend rate assumptions were increased by 1%, the
accumulated postretirement benefit obligation as of December 31, 1995, would
have increased by $36 million. The effect of this change on the sum of the
service cost and interest cost components of the net periodic postretirement
benefit cost for 1995 would have been an increase of $5 million.

Note 8   Supplemental Balance Sheet Information


<TABLE>

Inventories

<CAPTION>

(In millions)                                                            1995         1994
<S>                                                                    <C>          <C>
Raw materials                                                          $197.1       $187.6
Finished goods and work in process                                      557.6        543.9
Stores and supplies                                                     151.4        184.5
                                                                        906.1        916.0
Subtraction to state certain inventories at last-in, first-out cost     (84.7)       (71.9)
  Total inventories                                                    $821.4       $844.1
Valued at lower of cost or market:
  Last-in, first-out                                                   $482.9       $467.2
  First-in, first-out or average                                        338.5        376.9
  Total inventories                                                    $821.4       $844.1

</TABLE>


   In 1994, certain inventory quantities were reduced, resulting in liquidations
of last-in, first-out inventory quantities carried at lower costs prevailing in
prior years. The effect was to decrease the net loss before income taxes and
minority interests by $6.8 million.

Property, Plant and Equipment

(In millions)                             1995            1994

Land and improvements                $   177.5       $   211.3
Buildings                                894.9           978.7
Machinery and equipment                4,788.7         5,412.2
Construction in progress                 226.8           204.8
                                       6,087.9         6,807.0

Accumulated depreciation              (2,106.9)       (2,245.1)
                                       3,981.0         4,561.9

Timber and timberlands, net               93.1           118.0
   Net property, plant and equipment $ 4,074.1       $ 4,679.9


Accrued Liabilities

(In millions)                                  1995       1994

Taxes payable, other than income taxes       $ 93.3     $ 91.0
Compensated absences                           61.7       73.2
Employee insurance benefits                    63.6       69.3
Other items                                   275.1      291.8
   Total accrued liabilities                 $493.7     $525.3

                                                                      47

<PAGE>

Notes to Consolidated Financial Statements

Note 9   Investments in Affiliates

As of December 31, 1995, James River's principal investments in affiliates
accounted for using the equity method included investments in Aracruz Celulose
S.A. ("Aracruz"), the Naheola Cogeneration Limited Partnership (the "Naheola
Partnership"), Dubreuil Forest Products Limited ("Dubreuil"), and Ipek Kagit
Sanayi ve Ticaret A.S. ("Ipek Kagit"). Aracruz, in which James River has a 5.2%
indirect ownership interest, is a major Brazilian eucalyptus pulp producer.
James River's investment in Aracruz is accounted for using the equity method, as
the Company has direct ownership interests in excess of 20% in certain
intervening holding companies. James River has a 50% ownership interest in the
Naheola Partnership, which owns and operates a $300 million chemical recovery
cogeneration facility at the Company's Pennington, Alabama, pulp and paper mill.
Dubreuil, in which James River has a 40% indirect ownership interest, operates a
sawmill in Dubreuilville, Ontario. James River has a 43.2% indirect ownership
interest in Ipek Kagit, a Turkish producer of sanitary paper products.

   During 1994, James River acquired an additional 43.2% indirect ownership
interest in Jamont (see Note 2) and sold its 50% ownership of Coastal Paper
Company.

   Changes in James River's investments in affiliates during 1995 and 1994 were
as follows:

(In millions)                                     1995    1994

Balance, beginning of year                      $125.1  $519.5
Consolidation of net assets of affiliates               (434.0)
Foreign currency translation adjustments, net      1.2    18.7
Equity in net income                              25.7    13.7
Dividends received                               (23.8)
Additional investments, at cost                           11.9
Sale of investments                                       (7.9)
Other, net                                        18.6     3.2
  Balance, end of year                          $146.8  $125.1

   James River's share of undistributed earnings of affiliates included in
consolidated retained earnings was $61.9 million as of December 31, 1995, and
$45.5 million as of December 25, 1994.

   The summarized financial information presented below represents an
aggregation of 100% of the principal companies accounted for by the equity
method.

(In millions)                                     1995    1994

Condensed income statement information:
  Revenues                                      $184.5  $175.6
  Gross profit                                    62.1    62.1
  Net earnings                                    74.2    31.4
Condensed balance sheet information:
  Current assets                                 $70.6  $110.0
  Noncurrent assets, including intangibles       509.9   471.4
  Current liabilities                             45.0    42.0
  Noncurrent liabilities                         193.6   239.2
  Equity                                         341.9   300.2
James River's share of equity                   $153.4  $135.6

48

<PAGE>

Note 10   Indebtedness

<TABLE>
<CAPTION>


(In millions)                                                     1995        1994
<S>                                                           <C>         <C>
Money market notes, 6.69% average interest rate               $  305.0    $  398.0
Revolving credit facilities, 5.82% average interest rate         498.6       280.5
Short-term borrowings                                                        225.1
Commercial paper, 4.68% average interest rate                    119.7       181.7
Notes and debentures:
  Floating rate notes, payable from 1995 to 1997,
    6.45% average interest rate                                              385.0
  6.7% notes, payable in 2003                                    249.6       249.5
  6.75% notes, payable in 1999                                   199.7       199.6
  7.57% average interest rate medium-term notes,
    payable from 1997 to 2004                                    200.0       200.0
  7.75% debentures, payable in 2023                              149.7       149.7
  8.29% average interest rate notes, payable to 2009             153.9       148.4
  8.375% notes, payable in 2001                                  199.4       199.3
  9.25% debentures, payable in 2021                              200.0       200.0
  9.77% note, payable from 2005 to 2014                          200.0       200.0
Revenue bonds, average interest rate 7.15%, payable to 2028       72.2        97.7
  Total                                                        2,547.8     3,114.5
  Less current portion and short-term borrowings                  44.8       446.5
    Long-term debt                                            $2,503.0    $2,668.0

</TABLE>


Minimum Principal Payments

Minimum principal payments on long-term debt, excluding commercial paper, money
market notes and revolving credit borrowings, for the next five years are as
follows:

(In millions)            1996     1997   1998     1999   2000

Scheduled maturities    $44.8   $121.3  $19.6   $217.7  $42.4

   If the current level of commercial paper, money market notes and revolving
credit agreements remains outstanding until the expiration of the underlying or
supporting agreements, additional payments of $923 million would be required in
1999. It is the Company's current intention to refinance or renew such
agreements prior to their expiration.

Revolving Credit Facilities

As of December 31, 1995, James River and its consolidated subsidiaries had
revolving credit agreements with various domestic and foreign banks providing
for unsecured borrowings of up to approximately $1,516 million. The interest
rates associated with the revolving credit agreements are primarily based, at
the option of the Company, on the prime rate, the London Interbank Offered Rate
("LIBOR"), the Paris Interbank Offered Rate, certificate of deposit rates, or
bankers' acceptance rates. Annual commitment fees of up to .25% of the unused
portion of the commitments may be incurred during the revolving loan periods;
additionally, certain agreements provide for facility fees which may range from
 .10% to .20% of the committed amounts. The majority of the Company's domestic
and foreign revolving credit agreements, totaling $1,203 million, expire in
December 1999; the remaining agreements expire between 1996 and 1998.

Commercial Paper and Money Market Notes

As of December 31, 1995, James River had domestic and foreign commercial paper
programs providing for commercial paper issuances of up to $673.8 million. In
addition, James River had agreements with several banks providing for other
borrowings, dependent upon bank availability. Commercial paper and money market
notes generally bear interest at below-prime rates. As of December 25, 1994, the
outstanding commercial paper and money market notes had average interest rates
of 5.8% and 6.34%,

                                                                             49

<PAGE>


Notes to Consolidated Financial Statements

respectively. Because of the availability of long-term financing through the
Company's global revolving credit capacity and the Company's intention to
refinance commercial paper and money market notes, these borrowings have been
classified as long-term debt. Foreign short-term borrowings of $225 million with
an average interest rate of 7.72% as of December 25, 1994, were reported in
current liabilities.

Notes and Debentures

In August 1995, approximately $24.9 million in revenue bonds and other senior
notes were spun off to Vantage (see Note 2). Additionally, net proceeds of $480
million received by James River from the spin-off were used to pay down $285
million in floating rate notes, $118 million in money market notes and $77
million in commercial paper.

   The Company's most restrictive debt agreements contain limitations on
borrowings and require maintenance of a minimum amount of net worth. As of
December 31, 1995, under the most restrictive provisions of the Company's debt
agreements, the Company had additional borrowing capacity in excess of $960
million and net worth in excess of the minimum requirement of approximately $490
million.

   Certain of the Company's notes and revenue bonds are collateralized by assets
consisting of property, plant and equipment, accounts receivable and
inventories. Such assets are immaterial in relation to total assets.

Note 11   Financial Instruments

The Company is subject to market rate risk from exposure to changes in interest
rates and currency exchange rates and therefore enters into various interest
rate and foreign exchange contracts to manage this exposure. Financial
instruments used for these purposes are evaluated against the Company's policies
for managing this risk, including counterparty performance and hedging
practices, and are monitored using techniques such as market valuations and
sensitivity analysis.

Interest Rate Instruments

The Company's strategy is to optimize the ratio of the Company's fixed to
variable rate financing consistent with maintaining an acceptable level of
exposure to the risk of interest rate fluctuation. To obtain this mix, the
Company primarily uses interest rate swaps and options that have the effect of
converting specific debt obligations of the Company from fixed to variable rate,
or vice versa, as required.

   The Company has entered into interest rate swap agreements under which it
pays to counterparties a variable interest rate based on LIBOR and the
counterparties pay the Company a fixed interest rate on a notional principal
amount of $1,286 million.

   The Company utilizes options to reduce the impact of increases in interest
rates on its variable rate positions, under which premiums are paid to a
counterparty in exchange for protection from paying the LIBOR based rates in
excess of 6.5% up to 8.01% on $646 million of the $1,286 million in notional
amount of interest rate swaps. These contracts mature in September 1998 and
January 1999. The weighted average pay rate and receive rate under the interest
rate contracts were 4.0% and 3.73%, and 4.97% and 4.31%, respectively, for the
years ended December 31, 1995, and December 25, 1994, respectively.

   The fair value of the Company's financial instruments related to its
indebtedness were as follows:


<TABLE>
<CAPTION>
                                                          1995                           1994

                                                 Carrying                       Carrying
                                                 Value or                       Value or
                                           Gross Notional       Fair      Gross Notional       Fair
(In millions)                                      Amount      Value              Amount      Value
<S>                                               <C>        <C>                <C>        <C>
Long-term debt, including current maturities      $(2,548)   $(2,700)           $(2,889)   $(2,828)
Interest rate swaps                                 1,286         (3)             1,286       (128)
</TABLE>

50

<PAGE>


   The estimates of fair values of the Company's financial instruments related
to indebtedness are based on quoted market prices of comparable instruments or
on current rates available to the Company for financial instruments with similar
terms and remaining maturities. Based on the Company's total indebtedness at
December 31, 1995, a 10 basis point interest rate change would impact the fair
market value of the total debt portfolio by approximately $10.6 million. This
exposure would be mitigated by a $3.7 million change to the fair market value of
the swap portfolio.

Currency Instruments

In 1993, the Company entered into foreign exchange contracts that hedge a
portion of its net investment in Jamont. In connection with these contracts, the
Company has entered into interest rate swap agreements to manage the related
interest rate exposure of the hedge. The total notional amount of such hedges
was $470 million as of December 31, 1995, and December 25, 1994, denominated
primarily in French francs, British pounds, Belgian francs and Spanish pesetas.
These contracts mature on September 1, 1998.

   The Company's Jamont subsidiary entered into foreign exchange contracts which
mature in one year or less to hedge its market rate risk from exposure to
changes in foreign currency exchange rates primarily resulting from intercompany
financings and commercial transactions. As of December 31, 1995, and December
25, 1994, the Company had net unrealized gains of $.4 million and $.5 million,
respectively, on a notional amount of $81 million and $127 million,
respectively, for these hedge instruments.

   As of December 31, 1995, and December 25, 1994, the carrying value of foreign
exchange contracts was a net liability of $86.7 million and $39.6 million,
respectively, and the fair value, based on quoted market prices of comparable
instruments, was a net liability of $108.0 million and $73.0 million,
respectively.

Credit Risk

The counterparties to the Company's interest rate and foreign exchange contracts
consist of a number of major financial institutions. The Company continually
monitors its positions with, and the credit quality of, these institutions and
does not anticipate nonperformance by the counterparties.

Note 12   Common Stock

The Company has 150 million authorized shares of common stock, $.10 par value
("Common Stock"), of which 84,890,342 shares were outstanding on December 31,
1995. Common shares reserved for issuance as of December 31, 1995, were as
follows:

                                                       1995

Stock option plans                                4,746,203
Deferred stock plan                               1,580,510
Conversion of Series K preferred stock            2,675,087
Conversion of Series L preferred stock            5,451,077
Conversion of Series N preferred stock            1,439,313
Conversion of Series P preferred stock           15,341,215
  Total common shares reserved for issuance      31,233,405

                                                                             51

<PAGE>

Notes to Consolidated Financial Statements

Shareholder Rights Plan

Under a shareholder rights plan, preferred stock purchase rights ("Rights") are
issued at the rate of one Right for each share of Common Stock. Each Right
entitles its holder to purchase one one-thousandth of a share of Series M
Cumulative Participating Preferred Stock ("Series M") at an exercise price of
$150, subject to adjustment. The Rights will only be exercisable if a person or
group acquires, has the right to acquire, or has commenced a tender offer for
15% or more of the outstanding Common Stock. The Rights are nonvoting, pay no
dividends, expire on March 1, 1999, and may be redeemed by the Company for $.01
per Right at any time before the tenth day (subject to adjustment) after a 15%
position is acquired. The Rights have no effect on earnings per share until they
become exercisable.

   After the Rights are exercisable, if the Company is acquired in a merger or
other business combination, or if 50% or more of the Company's assets are sold,
each Right will entitle its holder (other than the acquiring person or group) to
purchase, at the then-current exercise price, common stock of the acquiring
person having a value of twice the exercise price. In addition, in the event a
15% or greater shareholder (i) acquires the Company through a merger where James
River is the surviving corporation, (ii) engages in certain self-dealing
transactions, or (iii) increases his ownership other than through a cash tender
offer providing fair value to all holders of Common Stock, each Right will
entitle its holder (other than the acquiring person or group) to purchase, at
the then-current exercise price, Common Stock having a value of twice the
exercise price.

Note 13   Preferred Stock

The Company is authorized to issue up to five million shares of preferred stock,
$10 par value. The preferred shares are issuable with varying dividend rates,
redemption rights, conversion terms, sinking fund provisions, liquidation values
and voting rights. Outstanding preferred stock was as follows:

<TABLE>
<CAPTION>

               Depositary Shares                Preferred Shares              Annual
            Liquidation         Shares     Liquidation         Shares       Dividend    Liquidation Value
                  Value    Outstanding           Value    Outstanding    Requirement      (in millions)
              Per Share           1995       Per Share           1995  (in millions)      1995     1994
<S>              <C>        <C>                 <C>         <C>                <C>      <C>      <C>
Series K                                        $   50      1,999,895          $ 6.7    $100.0   $100.0
Series L         $50         4,000,000             200      1,000,000           14.0     200.0    200.0
Series N          50         1,056,168             200        264,042            3.7      52.8     52.8
Series O          25         4,000,000             500        200,000            8.2     100.0    100.0
Series P          17.25     16,664,366           1,725        166,644           25.9     287.5    287.5
Total                                                       3,630,581          $58.5    $740.3   $740.3

</TABLE>

   The Company has reserved 150,000 preferred shares for the issuance of Series
M preferred stock under the Shareholder Rights Plan.

   The spin-off of Vantage required adjustments to the conversion price of each
series of convertible preferred stock pursuant to formulas specified in the
Articles of Serial Designation for each series.

   The Series K $3.375 Cumulative Convertible Exchangeable Preferred Stock
("Series K") is convertible at the option of the holder into Common Stock at
$37.38 per share (approximately 1.34 shares of Common Stock per share of Series
K). The Series K is redeemable by the Company at a per share price declining
from $50.34 as of December 31, 1995, to $50 in November 1996, and thereafter,
plus accrued dividends. The Series K is exchangeable at the option of the
Company for 6.75% Convertible Subordinated Debentures due November 1, 2016 at
$50 principal amount per share of Series K. If issued, these debentures will be
convertible at the option of the holder into Common Stock on the same terms as
the Series K.

52

<PAGE>


   The Series L $14.00 Cumulative Convertible Exchangeable Preferred Stock
("Series L") and the Series N $14.00 Cumulative Convertible Exchangeable
Preferred Stock ("Series N") are each held in the form of depositary shares,
with each depositary share representing a one-quarter interest in a preferred
share. The Series L and the Series N are convertible at the option of the holder
into Common Stock at $36.69 per common share (or 1.36 shares of Common Stock per
depositary share). The Series L and Series N are each redeemable by the Company
at a per depositary share price declining from $50.70 as of December 31, 1995,
to $50 in October 1997, and thereafter, plus accrued dividends. The Series L and
Series N are each exchangeable at the option of the Company for 7% Convertible
Subordinated Debentures due October 1, 2017 at $50 principal amount per
depositary share. If issued, these debentures will be convertible at the option
of the holder into Common Stock on the same terms as the depositary shares.

   The Series O 8 1/4% Cumulative Preferred Stock ("Series O") is also held in
the form of depositary shares, with each depositary share representing a
one-twentieth interest in a preferred share. The Series O is not redeemable
prior to October 1, 1997. On or after that date, it will be redeemable by the
Company at $25 per depositary share, plus accrued dividends.

   The Series P 9% Cumulative Convertible Preferred Stock ("Series P") is held
in the form of depositary shares, with each depositary share representing a
one-hundredth interest in a preferred share. Each depositary share is entitled
to .8547 of a vote, voting as a single group with holders of Common Stock. The
Series P is convertible into Common Stock at the option of the holder, at
anytime, at a rate of .9206 common shares for each depositary share, subject to
adjustment in certain events, and is redeemable by the Company beginning in July
1997, at a call price payable in shares of Common Stock. The number of shares to
be issued upon redemption is tied to the market value of Common Stock at the
time of redemption. If still outstanding on July 1, 1998, the Series P will
automatically convert into Common Stock at 1.08 shares of Common Stock per
depositary share.

Note 14   Employee Benefit Plans

The number of stock options, stock appreciation rights and deferred stock
hypothetical shares held prior to the spin-off of Vantage were increased by a
factor of 1.016 per share, while the corresponding share prices related to the
stock options and stock appreciation rights were reduced by a factor of .984 per
share in order to preserve the economic benefit of these options and grants.

Stock Options

   The Company's stock option plans provide for the granting of options to
purchase Common Stock to certain directors, officers and key employees. Options
are granted at exercise prices equal to the fair market value of such stock as
of the date of grant and have terms of ten years. As of December 31, 1995, there
were 760 employees and directors holding options.

Stock option activity was as follows:

<TABLE>
<CAPTION>


                                      1995                      1994                      1993
(In thousands,                          Option Price              Option Price              Option Price
except per share amounts)       Shares     Per Share      Shares     Per Share     Shares      Per Share


<S>                              <C>    <C>                <C>    <C>               <C>     <C>
Balance, beginning of year       5,892  $15.88-41.38       5,408  $16.25-41.38      5,285   $16.25-41.38
  Granted                        1,203   15.88-38.14         938   15.88-24.13        631    17.88-22.63
  Canceled                        (217)  15.88-38.14        (200)  16.13-41.06       (378)   17.33-35.75
  Exercised                     (3,477)  15.63-33.84         (23)  16.13-23.63        (18)   17.46-20.06
  Expired                         (128)  15.88-38.14        (231)  16.13-41.06       (112)   20.06-39.69
Balance, end of year             3,273  $15.63-40.73       5,892  $15.88-41.38      5,408   $16.25-41.38
Exercisable                      1,555  $15.63-40.73       4,178  $16.13-41.38      3,476   $16.25-41.38
Available for grant              1,473                     2,261                    2,781

</TABLE>

                                                                             53

<PAGE>


Notes to Consolidated Financial Statements

Stock Appreciation Rights

Under the Company's stock appreciation rights plan, officers and key employees
were granted stock appreciation rights ("SAR's") with terms of ten years. Upon
exercise, holders of SAR's are paid cash or, at the option of the Company,
Common Stock in an amount equal to the appreciation in market value of such
stock between the grant date and the exercise date. Beginning in 1987, the
granting of additional SAR's was discontinued. As of December 31, 1995, there
were 180 employees holding SAR's. Compensation expense for SAR's was not
material for each of the three years in the period ended December 31, 1995.

SAR's activity was as follows:


<TABLE>
<CAPTION>
                                     1995                   1994                   1993

                                         Grant Date             Grant Date             Grant Date
(In thousands,                         Market Value           Market Value           Market Value
except per share amounts)     Shares      Per Share   Shares     Per Share   Shares     Per Share
<S>                              <C>   <C>               <C>  <C>               <C>  <C>
Balance, beginning of year       147   $16.42-33.94      221  $16.42-34.19      260  $16.25-34.19
  Canceled                        (9)   20.99-30.93       (8)  21.33-32.69      (14)  16.96-31.75
  Exercised                      (30)   16.16-30.06      (29)  16.96-19.00      (14)  16.25-19.21
  Expired                         (5)   16.16-33.41      (37)  17.46-34.19      (11)  19.06-30.54
Balance, end of year, fully
  exercisable                    103   $24.85-32.85      147  $16.42-33.94      221  $16.42-34.19

</TABLE>

Deferred Stock Plan

The Company's Deferred Stock Plan provides for the award of hypothetical shares
of Common Stock ("Units") to certain officers and key employees. The value of
each Unit on the award date is equal to the current market value of a share of
Common Stock. Benefits will be paid in cash and Common Stock as vested or, at
the option of the holder, over varying periods after retirement. As of December
31, 1995, Units were held by 60 employees. The Company recognized compensation
expense under the Deferred Stock Plan of $2.1 million in 1995, $3.4 million in
1994 and $2.2 million in 1993.

Deferred Stock Plan activity was as follows:

                                           1995            1994            1993

Outstanding Units, beginning of year    558,762         630,505         324,436
  Granted                               108,000           8,000         351,500
  Accrued dividends                      19,624          16,036          17,406
  Distributed                           (77,176)        (73,775)        (47,416)
  Canceled                              (71,881)        (22,004)        (15,421)
Outstanding Units, end of year          537,329         558,762         630,505
Available for grant                   1,043,181       1,098,924       1,100,956

Stock Plans for Employees

The Company's StockPlus investment plan is available to substantially all
domestic employees. Several alternative investment funds are available,
including an investment fund consisting of Common Stock (the "James River Stock
Fund"). Participating employees may contribute, through periodic payroll
deductions, up to 10% of their compensation. Participant contributions to the
James River Stock Fund of up to 6% of compensation are matched by the Company at
rates ranging from 60% to 120%. As of December 31, 1995, there were 18,000
participants in the plan, and the plan held 11 million shares of Common Stock
and $78 million of other investments. Company contributions to this plan totaled
$15.2 million in 1995, $16.1 million in 1994 and $16.4 million in 1993.

   In addition, the Company maintains a stock purchase plan for the benefit of
certain Canadian employees. As of December 31, 1995, approximately 63,000 shares
of Common Stock were held in this plan.

54

<PAGE>


Accounting Standards Changes

In October 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"), which is effective for fiscal years beginning after
December 15, 1995. SFAS 123 requires a fair value based method of accounting for
stock based compensation, and provides an option to the Company to either
recognize compensation expense for employee stock based compensation or provide
pro forma earnings information as if such compensation cost had been recognized.
The Company has not yet determined the various assumptions that will be used in
the fair value calculations, the method of adoption nor the impact this
statement will have on its financial statements.

Note 15   Commitments and Contingent Liabilities

Leases

The Company leases certain facilities, vehicles and equipment over varying
periods. None of the agreements contain unusual renewal or purchase options. As
of December 31, 1995, future minimum rental payments under noncancelable
operating leases were as follows:

                                     Minimum
(In millions)                        Rentals


1996                                  $ 26.9
1997                                    22.8
1998                                    18.0
1999                                    12.6
2000                                    10.7
Later years                             52.4
  Total future minimum rentals        $143.4

   Rent expense totaled $71.6 million in 1995, $72.7 million in 1994 and $57.3
million in 1993. Leases which may be considered capital leases are not material.

Litigation and Environmental Matters

The Company is a party to various legal proceedings generally incidental to its
business and is subject to a variety of environmental and pollution control laws
and regulations. As is the case with other companies in similar industries,
James River faces exposure from actual or potential claims and legal proceedings
involving environmental matters. During 1994, James River was sued in Morgan
County, Alabama, in a purported class action and in Bridgeport, Connecticut, by
certain former holders of James River's 10 3/4% Debentures due October 1, 2018.
Most of these Debentures were retired by means of a tender offer to all holders
which commenced on September 18, 1992. The remainder were redeemed on November
2, 1992. Merrill Lynch & Co., which acted as James River's dealer manager for
the tender,

                                                                             55

<PAGE>


Notes to Consolidated Financial Statements

is also named as a defendant in the Alabama case. In general, the complaints
allege violations of a covenant prohibiting use of lower cost borrowed funds to
redeem the Debentures before October 1, 1998, and of various disclosure
obligations, and seek damages in excess of $50 million plus punitive damages in
excess of $500 million. James River believes that these claims are without merit
and intends to defend them vigorously. Although the ultimate disposition of
legal proceedings cannot be predicted with certainty, it is the present opinion
of the Company's management that the outcome of any claim which is pending or
threatened, either individually or on a combined basis, will not have a
materially adverse effect on the consolidated financial condition of James River
but could materially affect consolidated results of operations in a given year.

   In addition, James River has been identified as a potentially responsible
party, along with others, at various U. S. Environmental Protection Agency
("EPA") designated superfund sites and is involved in remedial investigations
and actions under federal and state laws. It is the Company's policy to accrue
remediation costs when it is probable that such costs will be incurred and when
they can be reasonably estimated. Included in James River's accrued liabilities
were environmental liabilities, including remediation and landfill closure
costs, totaling $24.2 million (approximately $10.5 million of accrued
environmental liabilities were spun off to Vantage--see Note 2) and $37.5
million as of December 31, 1995, and December 25, 1994, respectively. The
Company periodically reviews the status of all significant existing or potential
environmental issues and adjusts its accruals as necessary. The accruals do not
reflect any possible future insurance recoveries. Estimates of costs for future
remediation are necessarily imprecise due to, among other things, the
identification of presently unknown remediation sites and the allocation of
costs among potentially responsible parties. The Company believes that its share
of the costs of cleanup for its current remediation sites will not have a
material adverse impact on its consolidated financial position but could have a
material effect on consolidated results of operations in a given year. As is the
case with most manufacturing and many other entities, there can be no assurance
that the Company will not be named as a potentially responsible party at
additional sites in the future or that the costs associated with such additional
sites would not be material.

   In December 1993, the EPA published draft rules which contain proposed
regulations affecting pulp and paper industry discharges of wastewater and
gaseous emissions, commonly referred to as the "cluster rules." The final rules
are likely to be issued in the fall of 1996, with a nominal compliance date of
1999. These rules may require significant changes in the pulping and/or
bleaching process presently used in some U.S. pulp mills, including several of
James River's mills. Based on its evaluation of the rules as they are currently
expected to be issued, the Company believes that capital expenditures of less
than $100 million may be required to bring James River's facilities into
compliance. This amount is lower than the Company's original spending estimate
of at least $300 million because of expected changes in the rules from their
published draft form and the exclusion of facilities spun off to Vantage.

Put and Call Agreements

James River is a party to a put and call arrangement related to the 13.6%
minority interest in Jamont currently owned by EuroPaper Inc. ("EuroPaper").
Pursuant to the agreement, EuroPaper may put its interest in Jamont (the
"EuroPaper Shares") to James River during May 1996, which would be exercised in
September 1996, and James River may call the EuroPaper Shares during August
1996, each at a fixed price of 1.04 billion French francs ($212.5 million using
exchange rates in effect as of December 31, 1995). If the put is exercised,
management believes that, given Jamont's current rate of profitability, it will
result in an immaterial amount of near-term earnings dilution.

56

<PAGE>

Note 16   Segment Information

The Company operates in the following industry segments: (i) the Consumer
Products segment, which consists of the manufacture and marketing of towel and
tissue and disposable foodservice products organized along retail and commercial
market channels; (ii) the Packaging segment, which manufactures folding cartons,
flexible packaging and foodwrap papers, principally for food and other consumer
products manufacturers; and (iii) the Communications Papers segment, which after
the spin-off of Vantage (see Note 2) manufactures and markets uncoated business
and printing papers serving the commercial printing and office markets. The
Company's operations other than the Consumer Products segment which includes
Jamont's European operations are principally domestic. Jamont's results have
been included beginning in July 1994, when it became a consolidated subsidiary.

(In millions)                                   1995         1994         1993

Net sales:
  Consumer products:
    North America                           $2,689.1     $2,422.7     $2,358.1
    Europe                                   1,654.7        630.9
  Packaging                                  1,620.4      1,609.9      1,568.5
  Communications papers                      1,038.8        929.7        901.3
  Intersegment elimination                    (203.5)      (175.9)      (177.7)
    Total net sales                         $6,799.5     $5,417.3     $4,650.2

Operating profit (loss):
  Consumer products:
    North America                           $  235.1     $  143.4     $  111.3
    Europe                                      45.9          6.9
  Packaging                                     61.0         97.4        103.8
  Communications papers                        191.2        (35.8)       (58.4)
  Severance and other items                    (51.9)        (9.6)
  General corporate expenses                   (58.0)       (55.3)       (42.7)
    Income from operations                  $  423.3     $  147.0     $  114.0

Depreciation and amortization:
  Consumer products:
    North America                           $  179.3     $  164.8     $  174.8
    Europe                                     128.9         46.1
  Packaging                                     72.2         70.8         65.8
  Communications papers                        103.1        125.4        117.8
  Corporate                                      4.3          7.0          7.5
    Total depreciation and amortization     $  487.8     $  414.1     $  365.9

Capital expenditures:
  Consumer products:
    North America                             $203.5     $  148.7     $  140.3
    Europe                                      91.2         32.4
  Packaging                                     99.5         99.2         63.7
  Communications papers                         45.7         60.0        123.3
  Corporate                                      1.3         11.4          3.8
    Total capital expenditures              $  441.2     $  351.7     $  331.1

Total assets, end of year:
  Consumer products:
    North America                           $2,378.7     $2,230.5     $2,201.6
    Europe                                   2,631.1      2,495.2
  Packaging                                    879.6      1,079.9      1,089.0
  Communications papers                        672.4      1,457.4      1,511.0
  Corporate                                    697.1        661.3      1,049.7
    Total assets                            $7,258.9     $7,924.3     $5,851.3

                                                                             57

<PAGE>

Notes to Consolidated Financial Statements

   Intersegment sales are recorded at market prices and are eliminated in
consolidation. Corporate assets consist primarily of cash and cash equivalents,
current deferred income taxes, investments, and the net pension asset. Prior to
July 1994, investments in unconsolidated affiliates included the Company's 43.2%
ownership interest in Jamont. During each of the three years in the period ended
December 31, 1995, export sales to foreign markets from the Company's domestic
operations represented less than 10% of total sales to unaffiliated customers;
no single customer accounted for more than 10% of total sales in any year.


Note 17   Subsequent Events

On January 30, 1996, the Company signed a letter of intent to sell its specialty
operations business to The Fonda Group, Inc. The specialty operations business,
which is currently part of the Consumer Products Business, consists of a party
goods business in Indianapolis, Indiana, a specialty tissue mill in Gouverneur,
New York, and a foodservice specialties plant in Rancho Dominguez, California.
On a combined basis, these three facilities have annual sales of approximately
$125 million. In connection with this sale, James River will receive
consideration totaling approximately $50 million, including cash and other
securities. It is anticipated that the cash proceeds will be used to reduce
long-term debt. This sale is subject to certain conditions including the
execution of a definitive agreement and the receipt of certain approvals.

   Also in January 1996, the Company completed the formation of a joint venture
of its Handi-Kup foam cup operations with Benchmark Corporation of Delaware's
WinCup foam cup operations. The Handi-Kup operations contributed to the joint
venture included four foam cup plants, located in Corte Madera, California;
Jacksonville, Florida; Metuchen, New Jersey and West Chicago, Illinois. James
River received consideration of $26 million of cash and short-term notes,
approximately $10 million face value of subordinated long-term notes and a 45%
minority interest in the joint venture. Proceeds from this transaction will be
used to reduce long-term debt.

58

<PAGE>

Note 18   Selected Quarterly Financial Data (Unaudited)

<TABLE>
<CAPTION>

                                                                                             Per Common Share
(In millions                                                      Net Income     Net Income    Dividends        Stock Price
except per share amounts)            Net Sales    Gross Profit        (Loss)         (Loss)     Declared       High      Low

<S>                                   <C>               <C>           <C>              <C>          <C>     <C>      <C>
December 1995, as restated:(a,b,c,d)
1st Quarter                           $1,667.6          $347.9         $26.5           $.14         $.15    $25-5/8  $20
2nd Quarter                            1,817.9           410.9          41.0            .32          .15     28-5/8   23-1/4
3rd Quarter                            1,734.7           412.0          37.3            .27          .15     37-3/8   25-3/8
4th Quarter                            1,579.3           369.8          21.6            .08          .15     33-3/4   22-1/4

December 1994:(e,f)
1st Quarter                            1,105.5           170.6          (7.1)          (.19)         .15     20-1/4   18
2nd Quarter                            1,198.1           207.5          12.9            .06          .15     19       15-5/8
3rd Quarter                            1,444.8           261.8           (.1)          (.18)         .15     24-3/4   17
4th Quarter                            1,668.9           325.4         (18.7)          (.41)         .15     24-1/2   19-7/8

</TABLE>


(a) During 1994, Jamont was accounted for on a one-month lag and was included as
    a consolidated subsidiary for five months of 1994.

(b) During the fourth quarter of 1995, James River changed the fiscal year end
    of Jamont from November 30 to December 31 to eliminate the one-month
    reporting lag (see Note 1). Results for the first three quarters of 1995
    have been restated. The impact of the accounting change on net income was an
    increase (decrease) of $4.4 million ($.05 per share), $(.8) million ($(.01)
    per share) and $1.0 million ($.02 per share) in the first, second and third
    quarters of 1995, respectively.

(c) During the fourth quarter of 1995, James River recorded nonrecurring charges
    of $26.1 million ($13.8 million net of taxes and minority interests, or $.17
    per share) primarily for severance and related exit costs in connection with
    work force reductions.

(d) During the third quarter of 1995, as restated James River recorded severance
    charges of $16.0 million ($9.9 million net of taxes and minority interests,
    or $.12 per share) for work force reductions and $4.8 ($4.1 million net of
    taxes) for Vantage transaction costs. Also during the third quarter of 1995,
    the Company recorded a charge of $8.3 million ($7.1 million net of minority
    interests) for an increase in the French corporate tax rate.

(e) During the fourth quarter of 1994, James River recorded nonrecurring pretax
    charges of $24.2 million ($16.2 million net of taxes, or $.20 per share) for
    severance costs, asset write-offs, and litigation and environmental
    accruals, partially offset by the reversal of remaining 1992 restructuring
    program reserves.

(f) During the second quarter of 1994, James River received $9.0 million of
    interest income ($5.4 million net of taxes, or $.07 per share) on income tax
    refunds.

                                                                             59

<PAGE>

Supplemental Pro Forma Financial Information (Unaudited)

In the third quarter of 1995, James River completed the spin-off to shareholders
of a large part of the Company's Communications Papers Business, along with the
specialty paper-based portion of its Packaging Business (see Note 2). In July
1994, James River increased its ownership interest in Jamont from 43% to 86% and
began accounting for Jamont as a consolidated subsidiary. The following pro
forma information is presented to report 1995 and 1994 on a more comparable
basis. The pro forma information is presented as if these transactions had been
completed as of the beginning of each period for which pro forma consolidated
operating data is presented. The pro forma financial information does not
purport to be indicative of the results of operations which would actually have
been reported if the transactions had occurred on the dates or for the periods
indicated, or which may be reported in the future.

(In millions, except per share data)             1995             1994

Net sales:
  Consumer Products:
    North America                            $2,697.1         $2,431.4
    Europe                                    1,654.7          1,446.0
  Packaging                                   1,418.5          1,333.4
  Communications papers                         592.9            411.4
  Intersegment elimination                     (200.4)          (172.5)
    Total net sales                          $6,162.8         $5,449.7

Operating profit (loss):
  Consumer Products:
    North America                            $  237.1         $  145.1
    Europe                                       45.9             42.1
  Packaging                                      65.4             84.4
  Communications Papers                         126.7            (21.8)
  Severance and other items                     (51.9)            (9.6)
  General corporate expenses                    (52.3)           (47.3)
    Income from operations                   $  370.9         $  192.9

Net income                                   $  112.7         $   18.9
Net income (loss) per common share           $    .64         $   (.48)



60

<PAGE>

Report of Independent Accountants

The Board of Directors and Shareholders of James River Corporation of Virginia:

We have audited the accompanying consolidated balance sheets of James River
Corporation of Virginia and Subsidiaries as of December 31, 1995, and December
25, 1994, and the related consolidated statements of operations, cash flows, and
changes in capital accounts for each of the three fiscal years in the period
ended December 31, 1995. These financial statements are the responsibility of
the management of James River Corporation of Virginia. Our responsibility is to
express an opinion on these financial statements based on our audits.

   We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

   In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of James River
Corporation of Virginia and Subsidiaries as of December 31, 1995, and December
25, 1994, and the consolidated results of their operations and their cash flows
for each of the three fiscal years in the period ended December 31, 1995, in
conformity with generally accepted accounting principles.

/s/ COOPERS & LYBRAND L.L.P.

Richmond, Virginia
January 25, 1996, except as to the
information presented in Note 17,
for which the date is
January 30, 1996

                                                                             61

<PAGE>


<TABLE>
Selected Financial Data(a)
<CAPTION>

(In millions, except ratios and per share amounts)            1995           1994           1993           1992
<S>                                                       <C>            <C>            <C>            <C>
OPERATIONS
  Net sales                                               $6,799.5       $5,417.3       $4,650.2       $4,728.2
  Cost and expenses                                        6,324.3        5,260.7        4,536.2        4,678.9
  Restructuring, severance and other items                    51.9            9.6                         111.7
  Interest expense                                           226.4          185.6          137.6          149.1
  Income (loss) before income taxes, minority interests,
    extraordinary items and accounting changes               237.2           (9.7)          16.7         (188.1)
  Extraordinary items and accounting changes,
    net of income tax benefits                                                                           (305.3)
  Net income (loss)                                          126.4          (13.0)          (0.3)        (427.3)
  Net (loss) applicable to common shares                      67.9          (58.8)         (33.1)        (453.8)

FINANCIAL POSITION, END OF YEAR
  Total current assets                                    $1,870.5       $1,975.5       $1,282.3       $1,697.2
  Property, plant and equipment, net                       4,074.1        4,679.9        3,571.5        3,502.8
  Investments in affiliates                                  146.8          125.1          519.4          587.8
  Goodwill                                                   771.7          776.0          153.3          158.0
  Total assets                                             7,258.9        7,924.3        5,851.3        6,336.3
  Total current liabilities                                1,099.0        1,568.9          781.1          928.2
  Current debt                                                44.8          446.5           97.3          212.7
  Long-term debt                                           2,503.0        2,668.0        1,942.8        2,153.9
  Minority interests                                         165.3          154.9            7.0           10.2
  Preferred stock                                            740.3          740.3          454.1          454.3
  Common shareholders' equity                              1,513.9        1,421.3        1,514.1        1,659.3

COMMON STOCK INFORMATION
  PER SHARE OF COMMON STOCK (FULLY DILUTED)
    Net income (loss) before extraordinary items
      and accounting changes                                 $0.81         $(0.72)        $(0.40)        $(1.82)
    Extraordinary items and accounting changes                                                            (3.73)
    Net income (loss)                                         0.81          (0.72)         (0.40)         (5.55)
    Annual rate of dividends declared                         0.60           0.60           0.60           0.60
    Book value                                               17.84          17.40          18.55          20.34
  COMMON STOCK MARKET PRICE
    High                                                    $37.38         $24.75         $23.38         $23.38
    Low                                                      20.00          15.63          16.25          17.00
    Year-end                                                 24.13          21.00          18.50          18.00
  Weighted average number of common shares and
    equivalents (fully diluted)                               84.1           81.7           81.6           81.8

OTHER DATA
  Capital expenditures (excluding acquisitions)             $441.2         $351.7         $331.1         $469.7
  Depreciation and amortization expense                      487.8          414.1          365.9          364.5
  Return on average capital employed                           7.1%           3.1%           2.9%           1.4%
  Return on average common equity                              4.6%          (4.0)%         (2.1)%         (3.6)%
  Ratio of total debt to total capitalization                 51.3%          57.4%          50.8%          52.7%
  Current ratio                                               1.70           1.26           1.64           1.83
  Cash dividend payout ratio                                  85.9%          +100%          +100%          +100%
  Ratio of earnings to interest                                2.0             .9            1.1             .5

</TABLE>

(a) Adjusted for three-for-two common stock splits on June 23, 1986.

(b) Represents the 35-week transition period resulting from the change in fiscal
    year from April to December.

Book value per common share:

Common shareholders' equity less unrecognized accretion or unamortized discount
on preferred stock, divided by outstanding shares of common stock.

Return on average capital employed:

Income (loss) before restructuring charges, extraordinary items, the cumulative
effect of accounting changes, interest expense and income taxes, divided by
average capital employed. Capital employed is calculated as total assets,
excluding assets held for sale, minus non-interest bearing current liabilities.
Income for the 35-week transition period ended December 1990 has been
annualized.

Return on average common equity:

Income (loss) applicable to common shares before after-tax restructuring
charges, extraordinary items, and the cumulative effect of accounting changes,
divided by average common shareholders' equity. Common shareholders' equity has
been adjusted to exclude net restructuring charges, extraordinary items, and
accounting changes which occurred in that year. Income for the 35-week
transition period ended December 1990 has been annualized.


62



<PAGE>

<TABLE>


Selected Financial Data(a)
James River Corporation of Virginia and Subsidiaries

<CAPTION>

(In millions, except ratios and per share amounts)      1991    1990(b)      1990      1989      1988      1987      1986      1985
<S>                                                 <C>       <C>        <C>       <C>       <C>       <C>       <C>       <C>
OPERATIONS
  Net sales                                         $4,561.7  $3,391.5   $5,950.0  $5,871.8  $5,098.0  $4,479.0  $2,607.0  $2,492.0
  Cost and expenses                                  4,317.7   3,063.9    5,490.2   5,307.0   4,670.3   4,071.1   2,421.7   2,281.5
  Restructuring, severance and other items                       200.0
  Interest expense                                     138.0     104.2      182.2     161.5     115.5     111.6      44.3      52.3
  Income (loss) before income taxes, minority
  interests, extraordinary items and accounting
  changes                                              132.9      51.6      372.2     441.3     377.5     356.3     150.0     170.9
  Extraordinary items and accounting changes,
    net of income tax benefits
  Net income (loss)                                     78.3       9.7      221.6     255.1     209.0     169.9      95.3     101.4
  Net (loss) applicable to common shares                53.7      (6.9)     200.0     233.6     193.8     165.9      89.2      97.7

FINANCIAL POSITION, END OF YEAR
  Total current assets                              $1,533.3  $1,910.7   $1,454.4  $1,456.1  $1,443.9  $1,343.1    $743.8    $741.7
  Property, plant and equipment, net                 2,933.1   2,843.4    3,491.9   3,386.0   2,935.7   2,529.6   1,205.8     984.0
  Investments in affiliates                            619.7     600.9      495.0     376.7     269.3
  Goodwill                                             172.4     181.0      201.9     225.2     224.6     240.7
  Total assets                                       5,626.6   5,741.4    5,818.4   5,558.1   5,005.7   4,210.5   1,972.2   1,740.9
  Total current liabilities                            705.5     788.8      811.8     734.6     730.1     631.3     303.0     292.9
  Current debt                                         131.0      86.2      156.1     102.6      81.4      69.5      10.1       9.1
  Long-term debt                                     1,758.1   1,801.9    1,771.2   1,918.3   1,623.0   1,280.4     646.5     563.1
  Minority interests                                     2.3       2.3       18.8      12.2       7.8       5.9       2.7       4.4
  Preferred stock                                      354.6     354.8      355.0     302.4     304.9     106.9       8.9      96.8
  Common shareholders' equity                        2,220.8   2,212.2    2,203.0   2,045.8   1,877.5   1,747.2     744.2     581.8

COMMON STOCK INFORMATION
  PER SHARE OF COMMON STOCK (FULLY DILUTED)
    Net income (loss) before extraordinary items
      and accounting changes                           $0.66    $(0.08)     $2.45     $2.87     $2.36     $2.03     $1.73     $1.93
    Extraordinary items and accounting changes
    Net income (loss)                                   0.66     (0.08)      2.45      2.87      2.36      2.03      1.73      1.93
    Annual rate of dividends declared                   0.60      0.60       0.60      0.48      0.40      0.40      0.37      0.37
    Book value                                         27.25     27.21      27.14     25.24     23.12     21.22     14.40     13.35
  COMMON STOCK MARKET PRICE
    High                                              $29.25    $27.12     $34.38    $30.75    $39.00    $43.75    $31.12    $23.00
    Low                                                17.00     18.50      22.75     21.12     18.50     22.00     17.12     15.63
    Year-end                                           19.88     26.38      22.88     28.50     24.63     36.00     30.75     17.33
  Weighted average number of common shares and
    equivalents (fully diluted)                         81.9      81.8       81.7      81.5      82.3      81.8      51.5      50.6

OTHER DATA
  Capital expenditures (excluding acquisitions)       $467.5    $272.1     $574.6    $684.6    $623.1    $509.0    $281.1    $218.2
  Depreciation and amortization expense                298.6     202.1      307.6     253.3     209.5     175.1      82.5      59.8
  Return on average capital employed                     6.0%     11.1%      10.8 %    12.8%     12.2%     17.4%     12.2%     16.7%
  Return on average common equity                        2.4%      8.8%       9.4 %    11.9%     10.7%     10.0%     13.2%     17.7%
  Ratio of total debt to total capitalization           42.3%     42.4%      42.8 %    46.1%     43.8%     42.1%     46.5%     45.6%
  Current ratio                                         2.17      2.42       1.79      1.98      1.98      2.13      2.45      2.53
  Cash dividend payout ratio                            88.6%     +100%      34.4 %    23.5%     22.5%     21.4%     27.2%     18.2%
  Ratio of earnings to interest                          1.6       2.8        2.6       3.1       3.6       3.6       3.2       3.6
</TABLE>


Ratio of total debt to total capitalization:

Total debt divided by the sum of total debt, minority interests, preferred stock
and common shareholders' equity.

Current Ratio:

Total current assets divided by total current liabilities.

Cash dividend payout ratio:

The sum of common and preferred stock cash dividends, divided by net income
(loss).

Ratio of earnings to interest:

Income (loss) before restructuring charges, extraordinary items, the cumulative
effect of accounting changes, interest expense and income taxes, divided by
total interest cost. Total interest cost is interest expense, plus capitalized
interest plus interest charged to the accrued restructuring liability, as
applicable.

                                                                             63




Exhibit 13 - Appendix A

Operating Income - North American Consumer Products bar chart as defined by the
following data points:

(in millions)           1993          1994          1995
1st Quarter            $23.2         $28.3         $38.4
2nd Quarter             33.9          47.0          58.4
3rd Quarter             33.6          44.0          77.2
4th Quarter             20.6          24.1          61.1



Operating Income - European Consumer Products bar chart as defined by the
following data points:

(in millions)           1993          1994          1995
1st Quarter                                         $8.8
2nd Quarter                                         12.9
3rd Quarter                           $0.5           8.5
4th Quarter                            6.4          15.7
                                              
                                
Operating Income - Packaging bar chart as defined by the following data points:

(in millions)           1993           1994         1995
1st Quarter            $23.3          $26.6        $18.0
2nd Quarter             29.7           34.3         16.5
3rd Quarter             22.3           16.5          8.5
4th Quarter             28.5           20.0         18.0
                   

Operating Income - Communications Papers bar chart as defined by the following 
data points:

(in millions)           1993          1994          1995
1st Quarter           $(20.3)       $(25.1)         44.5
2nd Quarter            (12.3)        (26.5)         60.2
3rd Quarter             (6.4)         (4.1)         60.8
4th Quarter            (19.4)         19.9          25.7

Capital Expenditures and Cash Flow from Operations bar chart as defined by the 
following data points:

(in millions)                      1991     1992     1993     1994     1995
Capital expenditures               $468     $470     $331     $352     $441
Cash flow from operations           289      313      441      411      609


Total Capitalization bar chart as defined by the following data points:

(in billions)                      1991     1992     1993     1994     1995
Total debt                        $1.89    $2.37    $2.04    $3.11    $2.55
Minority interests                  .00      .01      .01      .15      .17
Total preferred stock               .35      .45      .45      .74      .74
Common shareholders' equity        2.22     1.66     1.51     1.42     1.51


Working Capital bar chart as defined by the following data points:

(in millions)                      1991     1992     1993     1994     1995
Working capital                    $828     $769     $501     $407     $772


Total Assets bar chart as defined by the following data points:

(in billions)                      1991      1992     1993    1994     1995
Current assets                    $1.53     $1.70    $1.28   $1.98    $1.87
Net fixed and other assets         4.09      4.64     4.57    5.95     5.39


Annual Rate of Cash Dividends Per Common Share bar chart as defined by the 
following data points:

(in dollars)                       1991     1992     1993     1994     1995
Annual rate of cash dividends      $.60     $.60     $.60     $.60     $.60





Exhibit 21

                 JAMES RIVER CORPORATION of Virginia
                         SUBSIDIARIES (a)(b)
                       as of December 31, 1995

      James  River  Corporation of Virginia, a corporation  organized
under   the  laws  of  Virginia,  has  the  following  majority-owned
subsidiaries:

                                                  Organized Under
   Name                                             the Laws of

Brusara Participacoes, Ltda.                         Brazil

Cartellas S.A.                                       Greece

Celtona B.V.                                         Netherlands

Crown Zellerbach AG Zug                              Switzerland

Crown Zellerbach International, Inc.                 Delaware

Diamond Occidental Forest Inc.                       Delaware

ILC Inc.                                             Virginia

James River Canada Inc.                              Canada

James River de Mexico, S.A. de C.V.                  Mexico

James River Fiber Company                            Virginia

James River International Holdings, Ltd.             Virginia

James River-Marathon, Ltd.                           Ontario

James River New Castle, Inc.                         Delaware

James River Packaging de Mexico, S.A. de C.V.        Mexico

James River Paper Company, Inc.                      Virginia

James River-Pennington, Inc.                         Alabama

James River Timber Corporation                       Alabama


                              				E-9

Exhibit 21 (continued)

                                                  Organized Under
               Name                                 the Laws of

James River Tredegar, Inc.                           Virginia

Jamont N.V.                                          Netherlands

JAMONT Services S.N.C.                               Belgium

Jamont Ireland Ltd.                                  Ireland

Jamont Tisu S.A.                                     Spain

Jamont UK Limited                                    United Kingdom

Jarapar Participacoes, Ltda.                         Brazil

JRF Immobiliere S.A.                                 Belgium

Kaysersberg, S.A.                                    France

Meridian & Bigbee Railroad Company                   Mississippi

MidSouth Lumber Company                              Virginia

Nokian Paperi Oy                                     Finland

Riverside Transportation, Inc.                       Virginia

St. Francis Insurance Company Ltd.                   Bermuda

Servicios James River de Mexico, S.A. de C.V.        Mexico

Sodipan S.A.                                         France

Unikay S.r.L.                                        Italy


(a)  Certain  subsidiaries  which, if considered  in  the  aggregate,
     would not constitute a significant subsidiary are not listed.

(b)  Unconsolidated  affiliates for which the Company owns,  directly
     or  indirectly, 50% or less of the outstanding voting stock  and
     which are not controlled by the Company have been excluded  from
     this listing.


Exhibit 23

                 CONSENT OF INDEPENDENT ACCOUNTANTS

We consent to the incorporation by reference:


      (i)   in  Registration  Statement  No.  33-54491  on  Form  S-8
pertaining  to  the  James River Corporation  of  Virginia  StockPlus
Investment Plan;

      (ii)   in  Registration  Statement No.  33-57153  on  Form  S-8
pertaining  to  the  James  River Corporation  of  Virginia  Canadian
Employees Stock Purchase Plan;

      (iii)   in  Registration Statement No.  33-43894  on  Form  S-8
pertaining  to the James River Corporation of Virginia  Stock  Option
Plan for Outside Directors;

      (iv)   in  Post-Effective  Amendment  No.  1  to  Registration
Statement   No.  2-83979  on  Form  S-8,  serving  as  Post-Effective
Amendment No. 5 to Registration Statement No. 2-64057, and  as  Post-
Effective Amendment No. 2 to Registration Statement No. 2-76900, each
pertaining  to the James River Corporation of Virginia  Stock  Option
Plan;
      (v)   in  Registration  Statement  No.  33-56657  on  Form  S-8
pertaining  to  the  James River Corporation of Virginia  1987  Stock
Option Plan; and

      (vi)  in Registration Statement No. 33-53413 on Form S-3
pertaining to the shelf registration of $600,000,000 of debt 
securities of James River Corporation of Virginia 

of  our  report, dated January 25, 1996 (except as to the information
presented in Note 17, for which the date is January 30, 1996), on our
audits of  the  consolidated financial  statements  of  James  River
Corporation of Virginia and Subsidiaries as of December 31, 1995 and
December  25,  1994, and for each of the three fiscal  years  in  the
period  ended  December  31, 1995, which report  is  incorporated  by
reference in this Annual Report on Form 10-K.



                                   COOPERS & LYBRAND L.L.P.

Richmond, Virginia
March 28, 1996




                                E-10




<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The schedule contains summary financial information extracted from James River
Corporation of Virginia's December 31, 1995 Form 10-K financial statements and
is qualified in its entirety by reference to such financial statements.
</LEGEND>
<CIK> 0000053117
<NAME> JAMES RIVER CORPORATION OF VIRGINIA
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               DEC-31-1995
<CASH>                                              66
<SECURITIES>                                         0
<RECEIVABLES>                                      847
<ALLOWANCES>                                         0
<INVENTORY>                                        821
<CURRENT-ASSETS>                                  1871
<PP&E>                                            6181
<DEPRECIATION>                                    2107
<TOTAL-ASSETS>                                    7259
<CURRENT-LIABILITIES>                             1099
<BONDS>                                           2503
                                0
                                        740
<COMMON>                                             9
<OTHER-SE>                                        1505
<TOTAL-LIABILITY-AND-EQUITY>                      7259
<SALES>                                           6800
<TOTAL-REVENUES>                                  6800
<CGS>                                             5259
<TOTAL-COSTS>                                     5259
<OTHER-EXPENSES>                                    52
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                 226
<INCOME-PRETAX>                                    237
<INCOME-TAX>                                       109
<INCOME-CONTINUING>                                126
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       126
<EPS-PRIMARY>                                      .81
<EPS-DILUTED>                                      .81
        

</TABLE>


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