SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 1996

                                       OR

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

For the transition period from ________________  to  __________________


                          Commission file Number 1-4001


                             UNION CAMP CORPORATION
             (Exact Name of Registrant as Specified in Its Charter)


                                             
          VIRGINIA                             13-5652423
(State or Other Jurisdiction of             (I.R.S. Employer
 Incorporation or Organization)             Identification No.)


1600 VALLEY ROAD, WAYNE, NEW JERSEY                 07470
(Address of Principal Executive Offices)         (Zip Code)



                                 (201) 628-2000
              (Registrant's Telephone Number, Including Area Code)

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
                                                ____       _____

68,589,126  shares of Registrant's  Common Stock,  Par Value $1 Per Share,  were
outstanding as of the close of business on June 30, 1996.






                            UNION CAMP CORPORATION



                                      INDEX



                                                                             Page
                                                                             ----
                                                                    
Part I.         FINANCIAL INFORMATION*


                        Item 1. Financial Statements.                          2

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


Part II.                OTHER INFORMATION

                        Item 1. Legal Proceedings.                             9

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


                                 ---------------

*A summary of the Registrant's significant accounting policies is contained in
the Registrant's Form 10-K for the year ended December 31, 1995 which has
previously been filed with the Commission. 




 
                          PART I. FINANCIAL INFORMATION

Item I.  Financial Statements.

                             UNION CAMP CORPORATION
                          AND CONSOLIDATED SUBSIDIARIES
                        CONSOLIDATED STATEMENT OF INCOME
                       ($ in thousands, except per share)



                                                  QUARTER ENDED            SIX MONTHS ENDED
                                                     JUNE 30,                 JUNE 30,
                                            ----------------------     -------------------------
                                                1996       1995           1996          1995
                                                                             
Net Sales                                    $ 934,048  $1,109,295      $1,912,303    $2,130,441
Costs and other charges:
   Cost of products sold                       709,583     693,129       1,388,290     1,355,958
   Selling and administrative expenses          99,478      98,634         202,977       189,268
   Depreciation and cost of timber harvested    69,464      68,487         137,914       134,851
                                             ---------   ---------     -----------    ----------
      Income from operations                    55,523     249,045         183,122       450,364
                                             ---------   ---------     -----------    ----------

Gross interest expense                          28,841      31,905          57,073        64,840
   Less capitalized interest                      (942)     (2,153)         (1,802)       (7,231)
Other (income) expense - net                    (7,133)      2,514          (3,655)        3,529
                                             ---------   ---------     -----------    ----------
      Income before income taxes
       and minority interest                    34,757     216,779         131,506       389,226
                                             ---------   ---------     -----------    ----------
Income taxes:
   Current                                       9,757      53,004          32,206        97,405
   Deferred                                      3,628      27,521          16,977        47,861      
                                             ---------   ---------     -----------    ----------
     Total income taxes                         13,385      80,525          49,183       145,266
                                             ---------   ---------      -----------    ----------
Minority interest (net of tax)                  (3,233)     (3,103)         (5,681)       (5,802)
                                             ---------   ---------     -----------    ----------
      Net Income                             $  18,139   $ 133,151        $ 76,642     $ 238,158
                                             =========   =========     ============   ==========

Earnings per share:                              $0.26       $1.90           $1.11         $3.40

Dividends per share                              $0.45       $0.41           $0.90         $0.80

Earnings per share are computed on the
basis of the average number of common
 shares outstanding:
                                                 1996               1995

          Quarter Ended June 30,            68,960,257         70,074,370

          Six Months Ended June 30,         69,034,603         70,055,541






See also the accompanying notes to consolidated financial statements.

                                         2



                             UNION CAMP CORPORATION
                         AND CONSOLIDATED SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                                ($ in thousands)



                                                 JUNE 30,      DECEMBER 31,
                                                     1996           1995
                                                     ----           ----
                                                          
ASSETS

Cash and cash equivalents                        $   45,075     $   30,332

Receivables-net                                     484,945        489,967

Inventories at lower of cost or market:

  Finished goods                                    214,298        242,732
  Raw materials                                     106,738        109,181
  Supplies                                          118,326        116,804
                                                    -------        -------
     Total inventories                              439,362        468,717
                                                    -------        -------

Assets held for resale                                1,302          1,289

Other                                                47,517         43,512
                                                     ------         ------

     Total current assets                         1,018,201      1,033,817

Plant and equipment, at cost                      6,416,967      6,304,113
  Less:  accumulated depreciation                 3,044,331      2,918,963
                                                  ---------      ---------
                                                  3,372,636      3,385,150
Timberlands, less cost of timber harvested          348,970        274,935
                                                  ---------      ---------
     Total property                               3,721,606      3,660,085
                                                  ---------      ---------


Other assets                                        176,387        144,441
                                                  ---------      ---------
     Total Assets                               $ 4,916,194    $ 4,838,343
                                                ===========    ===========


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities                               $  647,040     $  620,113

Long-term debt                                     1,189,957      1,151,536

Deferred income taxes                                727,717        709,850

Other liabilities and minority interest              245,666        235,152

Stockholders' equity (Shares outstanding
   1996: 68,589,126;  1995: 69,078,078)            2,105,814      2,121,692
                                                   ---------      ---------

     Total Liabilities and Stockholdes' Equity    $4,916,194     $4,838,343
                                                  ==========     ==========

  See also the accompanying notes to consolidated financial statements.


                                      -3-





                             UNION CAMP CORPORATION
                          AND CONSOLIDATED SUBSIDIARIES
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                                ($ IN THOUSANDS)



                                                          SIX MONTHS ENDED
                                                                JUNE 30, 
                                                       -------------------------
                                                            1996          1995
                                                                 
Cash Provided By (Used For) Operations:
  Net income                                              $ 76,642     $238,158
  Adjustments to reconcile net income
   to cash provided by operations:
     Depreciation, amortization, and cost of company
      timber harvested                                     146,680      142,982
     Deferred income taxes                                  16,977       47,861
     Other                                                   8,496        2,474

     Changes in operational assets and liabilities:
       Receivables                                           5,159      (95,629)
       Inventories                                          29,230      (33,618)
       Other assets                                         (6,017)     (10,376)
       Accounts payable, taxes and other liabilities       (16,055)      (7,471)
                                                           -------       ------ 

         Cash Provided By Operations                       261,112      284,381

Cash (Used For) Provided By Investment Activities:
  Capital expenditures:
    Plant and equipment                                 (117,358)       (98,920)
    Timberlands                                          (81,031)       (10,250)
  Proceeds from sale of businesses                             -         35,862
  Payments for acquired businesses                       (31,850)             -
  Other                                                   (6,774)         4,298
                                                        --------        -------
                                                        (237,013)       (69,010)
                                                        --------        ------- 

Cash (Used For) Provided By Financing Activities:
  Change in short-term notes payable                     106,277       (122,447)
  Repayments of long-term debt                           (21,048)       (15,630)
  Repurchase of common stock                             (32,065)             -
  Dividends paid                                         (62,085)       (56,049)
                                                         -------       -------- 
                                                          (8,921)      (194,126)
                                                         -------       -------- 

Effect of exchange rate changes on cash                     (435)           291
                                                            ----            ---

Increase (decrease) in cash and cash equivalents          14,743         21,536

Balance at beginning of year                              30,332         13,256
                                                          ------         ------

Balance at end of period                                 $ 45,075      $ 34,792
                                                         ========      ========

Supplemental cash flow information:
  Cash paid during the period for:
    Interest (net of amount capitalized)                  $56,043       $57,616
    Income taxes                                          $38,886       $93,555


See also the accompanying notes to consolidated financial statements.


                                      -4-






                             UNION CAMP CORPORATION
                          AND CONSOLIDATED SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



Note 1. The  information  furnished in this report is unaudited but includes all
        adjustments  which,  in the opinion of  management,  are necessary for a
        fair  presentation  of results for the  interim  periods  reported.  The
        adjustments made were of a normal recurring nature,  except as described
        in Notes 2, 3 and 6.

Note 2. Included in "Income from  Operations"  for the current quarter is a $2.9
        million  pre-tax  charge for  estimated  severance  costs related to the
        company's  decision to outsource  timber  harvesting  operations  in the
        third  quarter of 1996.  Included in last year's  results for the second
        quarter was a $6.4  million  gain from the sale of a flexible  packaging
        operation.


Note 3. Included in "Other  Income/Expense"  for the second quarter of 1996 is a
        $4.2 million  pre-tax gain from the sale of land by the  company's  Bush
        Boake Allen flavor and fragrance business.

Note 4. "Other  Assets"  increased by more than $31 million from year-end  1995,
        primarily due to a $22.5 million investment to acquire a 50% interest in
        a corrugated container plant in Turkey.

Note 5. Included in "Current  Liabilities"  are $154  million and $90 million of
        commercial  paper  borrowings  at  June  30,  1996  and  year-end  1995,
        respectively. (See Note 6 below.)

Note 6. Effective  July 2, 1996,  the company filed an amended  Annual Report on
        Form  10-K/A  for the year  ended  December  31,  1995,  and an  amended
        Quarterly  Report on Form 10-Q/A for the quarter  ended March 31,  1996.
        The  amendments   reflected  the  reclassification  of  $46  million  of
        commercial  paper  borrowings  which had  originally  been  included  in
        "Long-Term   Debt"  in  the   December  31,  1995  and  March  31,  1996
        Consolidated  Balance  Sheets.  These  restatements   increased  current
        liabilities  by $46 million  with  corresponding  decreases in long-term
        debt.  Since the filing of the  amended  Forms  10-K/A and  10-Q/A,  the
        company  has  extended  a  revolving   credit  agreement  which  permits
        inclusion of the above  commercial paper  borrowings  within  "Long-Term
        Debt".  Accordingly,  the company has included $46 million of commercial
        paper borrowings in "Long-Term Debt" for the June 30, 1996  Consolidated
        Balance Sheet.


                                       5







Note 7. Included in "Other  Liabilities and Minority  Interest" at June 30, 1996
        and year-end  1995 are $74.7  million and $69.3  million,  respectively,
        representing the minority interest in Union Camp's 68% owned subsidiary,
        Bush Boake Allen.

Note 8. Certain amounts have been reclassified for 1995 to conform with the 1996
        presentation.


                                       6








            ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


Net income for the second  quarter of 1996 was $18.1  million or $.26 per share,
compared  to $133.2  million or $1.90 per share for the  second  quarter of last
year. The significant  decline in earnings occurred as a result of the continued
unfavorable  pricing  climate in both the  domestic  and export  paper  products
markets. Operating income for the quarter was $55.5 million, a 78% decrease from
the $249.0 million  reported for last year's second quarter.  Last year's second
quarter  results  included  a $.06 per share  gain  from the sale of a  flexible
packaging operation.

Net  income  for the first  half of 1996 was $76.6  million  or $1.11 per share,
compared  to $238.2  million or $3.40 per share for the same  period  last year.
Operating  income for the first half of 1996 was $183.1 million,  a 59% decrease
from the $450.4 million reported for the first half of 1995.

Net sales for the  second  quarter  were $934  million,  16% below the  previous
year's  comparable  quarter.  Total paper product shipments for the quarter were
approximately 879,000 tons, a 6% decline from last year's second quarter.  Lower
selling prices for the company's paper and packaging  products also  contributed
to the decrease in revenue.

Operating income for the paper and paperboard  segment was $13.9 million,  a 94%
decrease from the $216.6  million  reported for the second quarter of last year.
The decline in earnings was  primarily  attributable  to lower  average  selling
prices for both domestic and export  linerboard and uncoated business papers and
a 29% decrease in linerboard  shipments from the level achieved in 1995's second
quarter.  Average  selling  prices for the  company's  linerboard  and  uncoated
business  papers  decreased 40% and 28%,  respectively,  compared to last year's
second  quarter,  reflecting the impact of a continued  sluggish  economy.  As a
result of the slowness in the market, the company took approximately 75,000 tons
of market-related linerboard downtime during the second quarter, and anticipates
taking 65,000 tons of additional  linerboard  downtime during the third quarter.
Included in operating  income for the quarter is a $2.9 million  pre-tax  charge
for estimated  severance  costs  related to the company's  decision to outsource
timber harvesting operations in the third quarter of 1996.

Packaging  segment  operating income was $15.8 million for the second quarter of
1996,  compared to $18.3  million for last  year's comparable quarter.  Included
in last year's results  was  income of  $3.3  million from  non-recurring items,
primarily  the result of a gain from the sale of a flexible packaging operation.
Earnings  for  the  flexible  packaging  operations  in  the  second quarter  of
1996  improved  substantially  over  the  same  quarter  of last year, primarily
attributable  to  an  improvement  in  average  selling prices  and  a reduction
in  overall costs.  Although  average selling prices decreased  for the domestic
corrugated  container  operations,  operating  income remained level  with  last
year's  second quarter due  to significant  cost reductions.  Overseas container
operations  reported  a  $2.8  million  decline in  operating  income  primarily
resulting  from  lower average selling prices,  which was partially offset by an
increase in shipments.

The company's non-paper businesses reported an 18% decrease in operating income,
compared  to last  year's  second  quarter.  The  chemical  operations  reported
operating  income of $17.8  million,  22% below the second quarter of last year.
Although total shipments  increased for the chemical  operations,  lower average
selling  prices  more than  offset the  increase,  resulting  in the  decline in
operating  income.  Operating income weakened slightly within the company's Bush
Boake Allen flavors and fragrances business, also contributing to the decline in
earnings in the  chemical  operations.  Operating  income for the wood  products
segment was $10.3  million for the quarter,  compared to $11.3  million for last
year's  second  quarter,  due to a  combination  of  decreased  volume and lower
average selling prices for the quarter.  However, the downward trend of the last
several  quarters has begun to  turnaround,  as wood products  operating  income
almost doubled over the first quarter of 1996.


                                       7







Depreciation  expense  for  the  second  quarter  was  level  with  last  year's
comparable  period and  increased 1% for the first half of 1996 compared to last
year's first half.  The increase is primarily  due to the start up of a recovery
boiler at the Savannah mill at the end of the first quarter of last year.

Cash  flow  from  operations  for the  first  half of 1996 was  $261.1  million,
compared to $284.4 million for last year's comparable  period.  The decrease was
primarily due to the lower  earnings and  decreased  deferred  taxes,  partially
offset by decreased working capital during the first half of this year.  Capital
expenditures for the first half of this year totaled $198.4 million, compared to
$109.2  million last year.  This increase is primarily  attributable  to a large
timberland  acquisition  in early 1996.  Total debt increased $85 million during
the first half of 1996,  primarily  attributable to increased  commercial  paper
borrowings.  The ratio of long-term  debt to total capital was 29.6% at June 30,
1996, compared to 28.9% at year-end 1995.

Net working  capital  was $371.2  million at June 30,  1996,  compared to $413.7
million at  year-end  1995.  The  decrease  in  working  capital  was  primarily
attributable to an increase in short-term  commercial paper borrowings  combined
with a decrease in inventory.

During the second quarter of 1996, the company repurchased 603,200 shares of its
common  stock for a total  cost of $32.1  million,  under  its stock  repurchase
program.

In April 1996,  the company  entered into a definitive  agreement to acquire the
outstanding  shares  of The  Alling  & Cory  Company  (Alling  &  Cory)  a paper
distribution  business,  for a  combination  of  company  common  stock and cash
totaling approximately $88 million.  Alling & Cory had net sales of $764 million
in 1995. The acquisition was approved by Alling & Cory  stockholders  and closed
on August 2, 1996.

In June 1996, the company decided to exit the Kansas City container market. This
decision  will  not  have a  significant  impact  on the  company's  operations.
Subsequent to the close of the second  quarter,  the company  signed a letter of
intent to sell the Kansas City container plant as an ongoing business.


                                       8







                           PART II. OTHER INFORMATION


Item 1. Legal Proceedings.

        In its Annual Report on Form 10-K for the year ended  December 31, 1995,
the  Company   reported   that  the  United  States   Environmental   Protection
Administration ("EPA") had notified the Company it was contemplating  commencing
a civil action  against  Union Camp and several  other  potentially  responsible
parties  under  the  Comprehensive   Environmental   Response  and  Compensation
Liability  Act  ("CERCLA")  for  recovery of past and future  remediation  costs
incurred by the EPA at the Bayou Bonfouca  Superfund Site in Slidell,  Louisiana
which operated as a wood treatment facility from 1882 to 1972. The EPA has spent
approximately $100 million for remediation at the site and has stated there will
be future response costs. In 1956 a subsidiary of Union Camp acquired the assets
of American  Creosoting  Company which included the stock of a subsidiary  which
owned and operated the Slidell  facility  since 1933.  The Slidell  facility was
sold in 1958 and the subsidiary was sold in 1964.

Representatives  of the  Company  met with the EPA to discuss  their  respective
views of this matter and possible settlement.  Thereafter,  in May 1996, the EPA
filed suit  against the Company in the U.S.  District  Court for the District of
Louisiana  seeking  recovery for past and future  response  costs.  The State of
Louisiana filed a similar claim against the Company seeking to recover the share
of the response costs for which it is responsible under CERCLA.  The EPA alleges
that Union Camp has owner and/or  operator  status under CERCLA by virtue of its
ownership of the subsidiary  which owned the Slidell facility. Union Camp denies
it ever owned and/or operated the Slidell facility. While it is not  possible to
estimate the likely  outcome of these  proceedings, Union  Camp  believes it has
meritorious  defenses  based  upon  longstanding  principles  of  corporate  and
shareholders' liability.




                                              9







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


                                      
        a)     Exhibits.

               No.                          Description

               3.2                          Bylaws of Union Camp Corporation,
                                            as amended June 25, 1996.

               10                           Union Camp Corporation Supplemental
                                            Retirement Income Plan for Executive
                                            Officers as amended and restated
                                            June 24, 1996.

               11                           Statement re computation of per share earnings.

               27                           Financial data schedule.


        b)     Reports on Form 8-K.

               No Current Report on Form 8-K was filed by the Registrant  during
               the second quarter of 1996.



                                             10






                                   SIGNATURES





     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.




                                                UNION CAMP CORPORATION
                                                      (Registrant)



Date: August 6, 1996                            /S/ Dirk R. Soutendijk
                                               ----------------------
                                               DIRK R. SOUTENDIJK
                                               VICE PRESIDENT, GENERAL COUNSEL
                                               AND SECRETARY



Date: August 6, 1996                           /S/ Robert E. Moore
                                               -------------------
                                               ROBERT E. MOORE
                                               VICE PRESIDENT AND COMPTROLLER
                                               (Chief Accounting Officer)






                                       11






                                  EXHIBIT INDEX




                                                                SEQUENTIALLY
                                                                   NUMBERED
NO.                   DESCRIPTION                                    PAGE
                                                                
3.2                   Bylaws of Union Camp Corporation,              14
                      as amended June 25, 1996

10                    Union Camp Corporation Supplemental            35
                      Retirement Income Plan for Executive
                      Officers as amended and restated
                      June 24, 1996

11                    Statement re computation of per               49
                      share earnings

27                    Financial data schedule                       50