PUBCO CORP
10-K, 1997-03-31
CONSTRUCTION MACHINERY & EQUIP
Previous: PROGRESSIVE CORP/OH/, 10-K, 1997-03-31
Next: CABLE CAR BEVERAGE CORP, 10-K, 1997-03-31



<PAGE>
                      SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   FORM 10-K
(Mark One)
     
/ X / ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF l934
For the fiscal year ended            December 31, 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       0-1359     

                               PUBCO CORPORATION                              
            (Exact name of registrant as specified in its charter)

               Delaware                                 53-0246410            
        (State of incorporation)          (I.R.S. Employer Identification No.)

  3830 Kelley Avenue, Cleveland, Ohio                   44114                 
(Address of principal executive offices)              (Zip Code)

Registrant's telephone number, including area code      (216) 881-5300        

Securities registered pursuant to Section l2(b) of the Act:
Title of each class                  Name of each exchange on which registered
       None                                             None

Securities registered pursuant to Section l2(g) of the Act:
                     Common Stock, Par Value $.0l Per Share
                    Class B Stock, Par Value $.01 Per Share
                          Common Stock Purchase Rights
                                (Title of class)

Indicate by check mark whether the registrant (l) has filed all reports 
required to be filed by Section l3 or l5(d) of the Securities Exchange Act of 
l934 during the preceding l2 months (or for such shorter period that the 
registrant was required to file such reports), 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.  [X]

At March 3, 1997, the aggregate market value of the common shares held by 
non-affiliates of the registrant (based upon the closing price of the Common 
Stock), was approximately $13,021,457.

As of March 3, l997, 3,752,473 common shares (Common Stock and Class B Stock) 
were outstanding.

    Documents Incorporated by Reference                  Form l0-K Reference 
                                           None

           The exhibit index begins on page     of this Form l0-K.   
<PAGE>           
                                  PART I


ITEM l.  BUSINESS

(a)  General Development of Business.
    
    Pubco Corporation ("Pubco") owns Buckeye Business Products, Inc. 
("Buckeye"), which manufactures and markets computer and data processing 
supplies, Aspen Imaging International, Inc. ("Aspen"), which distributes 
computer and data processing supplies, and approximately 85% of Allied 
Construction Products, Inc. ("Allied"), which manufactures and 
distributes products for the construction and related industries.  Pubco 
also owns certain apparel-related and printing-related trademarks and 
tradenames which it licenses to others, as well as other income 
generating assets.  Pubco was established in 1958 and is a Delaware 
corporation.  Pubco and its wholly-owned and majority-owned subsidiaries 
are collectively referred to as the "Company".  As of December 31, 1996, 
the Company employed approximately 215 persons.

    The present corporate structure came about on June 27, 1996, when 
Bobbie Brooks, Incorporated ("Brooks"), then a publicly traded Delaware 
corporation, merged into Pubco, and the assets of Aspen, then a publicly 
traded Delaware corporation, were acquired for Pubco Stock.  At the time 
of the Merger, Pubco owned over 90% of the Brooks Common Stock and 100% 
of the Brooks Preferred Stock, Brooks owned approximately 62% of the 
Aspen Common Stock, and Buckeye operated as a division of Brooks.

(b)  Financial Information About Industry Segments. 

    For purposes of industry segment reporting, the Company's operations 
are conducted in two segments: computer printer supplies and construction 
products.  See Note K of Notes to Consolidated Financial Statements for 
further information on industry segment reporting.

(c)  Narrative Description of Business.

Computer Printer Supplies Segment

    Buckeye, which operates as a division, manufactures and markets 
computer ribbons, cartridge ribbons, computer paper, laser toner, 
remanufactured toner cartridges and thermal transfer ribbons.  Buckeye 
also re-markets ink-jet supplies, magnetic media and copy paper.  Aspen 
markets toner, ribbon products and other supplies for printing devices 
which it purchases from various suppliers, including Buckeye.  Some of 
Aspen's suppliers produce component parts on molds owned by Aspen.  Aspen 
also publishes and sells its AspenGuideR, the definitive computer printer 
industry compatibility guide which provides cross-reference information 
concerning ribbons, fax, laser and other related supplies. 

    Buckeye markets its products exclusively through an in-house 
telemarketing organization primarily to end-users in the United States.  
Buckeye also produces products for the original equipment manufacturer 
                              2
<PAGE>
market.  Aspen's products are sold primarily through dealers located in 
the United States who resell the products to end-users, sometimes 
utilizing their own labeling.

    Buckeye has approximately 10,000 accounts, none of which represents 
5% of its business.  Aspen has approximately 2,000 accounts, none of 
which represents 5% of its business.

    Principal raw materials used by Buckeye are nylon impression fabric 
which is primarily purchased from one weaving mill, but is readily 
available from other sources, uncoated free sheet paper, which is 
purchased primarily from two suppliers, but is also readily available 
from numerous sources, and plastic cartridge components, which are 
purchased from numerous suppliers.

    Neither Buckeye's nor Aspen's business is seasonal and neither relies 
on patents or trademarks for any material part of its business.

    Backlog is not important to Buckeye's business which depends on sales 
to end users who purchase product when needed or on scheduled 
deliveries.  Backlog is not important to Aspen which depends on sales to 
dealers who purchase product when needed.  Both Buckeye and Aspen 
maintain a one to two month's supply of inventory.

    There are no dominant suppliers of product in the computer printing 
supplies market which has numerous manufacturers and resellers.  

Construction Products Segment

    Allied designs, manufactures, assembles and distributes products for 
the construction, utility and mining industries.  Primary product lines 
are divided into (A) products which are mounted on excavators, industrial 
tractors, loaders and other equipment, including (i) hydraulic hammers 
used for breaking rock, concrete and similar materials, (ii) hydraulic 
mounted compactors used for soil compaction and pile and sheeting driving 
applications, (iii) grapples used for material handling and demolition, 
(iv) asphalt cutters, and (v) hydraulic pedestal boom systems used for 
breaking oversize material at rock crushing operations and for waste 
handling operations; and (B) underground products, including (i) 
pneumatic piercing tools used to make horizontal holes for placement or 
repair of underground utility lines, and (ii) aluminum trench supports 
used to support the walls of open construction trenches.  During the last 
three fiscal years, mounted products represented approximately 80-85% of 
Allied's sales while underground products represented the balance.

    Allied maintains a long-term contractual relationship with Krupp 
Bautechnik GmbH, a German manufacturer of hammers and the component parts 
thereof, under which these component parts are purchased by Allied, 
assembled by Allied and exclusively sold and distributed in the United 
States and Canada under Allied's own tradenames.  These purchases have 
represented approximately 50% of Allied's total component and material 
purchases during the past three fiscal years.
                              3
<PAGE>    
    Other sources of components and materials for Allied's products 
include various metal products manufacturers, hydraulic system component 
suppliers, and steel and aluminum suppliers, principally located in the 
United States.  No other supplier represents more than 5% of Allied's 
component and material purchases.  Raw materials used in the manufacture 
of Allied's products are available from a variety of sources.

    Allied's business is seasonal with approximately 60% of its annual 
sales generated during the first half of the calendar year.

    Allied actively sells to over 200 customers, none of which represents 
more than 5% of Allied's annual sales.  

    Firm order backlog totalled approximately $4,168,000 as of
February 20, 1997 compared to approximately $4,286,000 at February 23, 
1996.  Average backlog ranges from a high of $5,000,000 to a low of less 
than $1,000,000.  Backlog represents orders expected to be filled within 
the current fiscal year.

    Allied markets its products principally through distributors.  Allied 
competes with approximately 15 other foreign and domestic manufacturers 
in the mounted product market and approximately 10 other foreign and 
domestic manufacturers in the underground product market.  None of 
Allied's competitors are believed to hold a dominant position although 
some have greater financial resources than Allied.

Trademark Licensing

    Since 1986, Garan, Incorporated, a New York City based AMEX company, 
has been using the "Bobbie Brooks", "New Expressions by Bobbie Brooks" 
and "Present Co. by Bobbie Brooks" registered trademarks under a 
licensing agreement with the Company.  Garan and its sublicensees sell 
sportswear under these labels exclusively at Wal-Mart Stores.  While the 
license agreement allows sales throughout the United States, Canada, 
Puerto Rico and Mexico, sales are actually occuring only where Wal-Mart 
operates retail stores.  Effective for the three year period commencing 
January 1, 1996, the Company receives a set annual licensing fee of 
$475,000, payable quarterly.  Under separate licensing agreements with 
two unaffiliated commercial printers, the Company has been licensing the 
use of its "Tabard/Copley" tradename in the cities of New York and 
Atlanta in exchange for monthly licensing fees based upon sales of 
printing services by such printers using this tradename.  All licensing 
fees are recorded within the Corporate segment in Industry Segment 
Information at Note K.  

                              4
<PAGE>
ITEM 2.  PROPERTIES

    The Company owns or leases the following properties:

                        Owned or   Square                               
      Location          Leased     Footage               Use            
- -----------------       --------   --------  ------------------------------
St. Louis, MO           Owned      100,000   Commercial printing/offices
                                             leased through 2001

Havana, IL              Owned       25,000   Retail; leased through 2000

Cleveland, OH           Leased     312,000   Buckeye's/Allied's operations
                                             executive/administrative
                                             facilities; portion subleased
                                             to third party


ITEM 3.  LEGAL PROCEEDINGS

    The Company is not involved in any material pending legal proceedings.


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

    No matters were submitted to a vote of security holders during the 
fourth quarter of the year ended December 3l, l996.

                              5
<PAGE>                                
                                PART II


ITEM 5.  MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANT'S COMMON EQUITY 
         AND RELATED STOCKHOLDER MATTERS   

(a) Market Information.

    Pubco's Common Stock is traded over-the-counter and quoted on 
NASDAQ's SmallCap Market under the symbol "PUBO".  The following table 
presents for 1995 the high and low bid prices of Pubco's Common Stock as 
reported by NASDAQ.  Quotations are interdealer prices which do not 
include retail markups, markdowns or commissions and do not necessarily 
represent actual transactions.  For 1996, the following table presents 
the high and low sales prices of Pubco's Common Stock as reported by 
NASDAQ.

1995                                            High            Low       
    First Quarter                             $ 5             $ 4 1/2     
    Second Quarter                              5               4         
    Third Quarter                               5 1/4           4         
    Fourth Quarter                              6 1/2           5 1/4     
1996                                                                      
    First Quarter                             $ 7             $ 6         
    Second Quarter                              9               6 3/8     
    Third Quarter                               8 5/8           7         
    Fourth Quarter                              8 7/8           7 1/4     

    Transferability of Class B Stock is restricted to certain family 
members and others who are "Permitted Transferees" (as defined) and 
accordingly there is no market for Class B Stock.  However, Class B Stock 
is convertible into Common Stock on a share-for-share basis.

(b) Holders.

    There were approximately 10,800 holders of Common Stock of record and 
approximately 450 holders of Class B Stock of record, as of March 3, 1997.

(c) Dividends.

    Pubco has never paid cash dividends on its Common Stock and Class B 
Stock and does not anticipate paying dividends on its Common Stock or 
Class B Stock in the forseeable future.  In addition, no dividends may be 
paid on the Common Stock or Class B Stock while there is any unpaid 
dividend on the Preferred Stock.  Subject to the foregoing, the payment 
of dividends will depend, among other factors, on earnings, capital 
requirements and the operating and financial condition of the Company.

                              6
<PAGE>
<TABLE>
ITEM 6. SELECTED FINANCIAL DATA   

(All numbers shown in 000's except share data and ratios)

Selected Statement of Operations Data
<CAPTION>
                                                    Years Ended December 31             
                                    1996         1995         1994         1993         1992    
<S>                             <C>          <C>          <C>          <C>          <C>
Net Sales (B)                    $ 51,069     $ 47,590     $ 46,016     $ 42,084     $ 25,030   
                                ---------    ---------    ---------    ---------    ---------
Net Income (Loss):    
 Continuing Operations              6,291        3,953        3,380        2,386          925   
 Discontinued Operations (A)            -        1,100      (13,588)      (2,511)      (8,555)  
                                ---------    ---------    ---------    ---------    ---------
Net Income (Loss)                   6,291        5,053      (10,208)        (125)      (7,630)  
                                ---------    ---------    ---------    ---------    ---------
Net Income (Loss) Applicable
  to Common Stockholders (D)        5,416        4,178      (10,908)        (825)      (8,365)  
                                ---------    ---------    ---------    ---------    ---------
Income (Loss) Per Share:    
 Continuing Operations (D)           1.50          .89          .77          .49          .05   
 Discontinued Operations (A)            -          .32        (3.92)        (.73)       (2.47)  
                                ---------    ---------    ---------    ---------    ---------
 Net Income (Loss)
 per Common Share (D)            $   1.50     $   1.21     $  (3.15)    $   (.24)    $  (2.42)  
                                ---------    ---------    ---------    ---------    ---------
Weighted Average
 Number of Shares               3,610,278    3,463,387    3,463,727    3,463,727    3,463,727   
                                ---------    ---------    ---------    ---------    ---------
</TABLE>
<TABLE>
<CAPTION>
Selected Balance Sheet Data
                                                          December 31             
                                    1996         1995         1994         1993         1992    
<S>                             <C>          <C>          <C>          <C>          <C>
Working Capital Ratio            2.8 to 1     2.3 to 1     1.3 to 1     1.5 to 1     2.0 to 1   
Total Assets                     $ 63,359     $ 56,243     $ 50,106     $ 73,127     $ 76,771   
Long-term Debt                          -        2,407          949        6,057       10,695   
Stockholders' Equity               31,335       21,515       16,548       27,456       31,192   
Common Stockholders'
 Equity (C)                        24,335       14,515        9,548       20,456       24,192   
 Per Common Share (C)            $   6.49     $   4.19     $   2.76     $  5.91      $   6.98   
Shares Outstanding
 at Year End                    3,752,473    3,461,727    3,463,727    3,463,727    3,463,727   

<FN>
(A) Includes the discontinuance of the commercial printing segment in 1993 and the 
    discontinuance of the apparel and retail segments in 1994.  Refer to Note C of the 
    Consolidated Financial Statements.
(B) The increase in sales in 1993 is primarily due to the Allied acquisition.
(C) Common Stockholders' Equity and Stockholders' Equity Per Common Share are computed net of 
    the face value of Preferred Stock.
(D) Net of Preferred Stock dividend requirements.
</TABLE>

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


Comparison of 1996 and 1995

The Company's 1996 results of operations improved over 1995 primarily as 
the result of an increase in interest income, nonrecurring gains on sale 
of fixed assets (included in other income), as well as improvements in 
Allied's operating income.

Sales increased in 1996 from 1995 primarily as the result of the 
inclusion of the sales of Aspen in 1996 due to the increase in Brooks' 
ownership of Aspen to approximately 62% at December 31, 1995.  In 1995, 
the Company accounted for Aspen's results of operations using the equity 
method which were not significant and were included in other income in 
the Company's Consolidated Statements of Operations.

The gross profit percentage increase in 1996 compared to 1995 is the 
result of a lower cost of sales at Allied resulting from favorable 
currency fluctuations and product mix as well as the inclusion of Aspen 
in 1996.

Selling, general and administrative expenses increased in 1996 from 1995 
primarily as the result of the inclusion of Aspen in 1996.

Other income, net, increased in 1996 from 1995 primarily as the result of 
net gains on sales of fixed assets.

The change in interest, net, is primarily the result of lower borrowing 
levels at Allied during 1996 compared to 1995 and the significant 
increase in interest income.  Earnings from the Company's cash and cash 
equivalents and marketable securities and other short term investments 
increased because of increases in the amount of such assets.  The Company 
will continue to generate interest and other income on its available 
funds until used to acquire other operating businesses.  While no 
particular acquisition is pending or has been identified, the Company 
routinely reviews acquisition opportunities.


Comparison of 1995 and 1994

In 1995, the Company completed its transformation from a company with 
predominantly retail and apparel operations to a company which 
manufactures and distributes business to business products.  The closure 
of the Company's retail department store chain in 1994 and discontinuance 
of its apparel manufacturing operations in 1994 were accounted for as 
discontinued operations.  Income from discontinued operations, net of 
taxes, for 1995 was the result of actual results being more favorable 
than anticipated when the accrual was established during 1994.

                              8
<PAGE>
The Company's continuing operations primarily consist of Buckeye and 
Allied.  Each of these operations is located at the Company's 
manufacturing facility in Cleveland, Ohio. 

The increase in sales from 1994 to 1995 is primarily due to an increase 
in sales at Allied resulting from the introduction of a grapple product 
line in late 1994, as well as increased sales of pedestal boom systems 
and trench shoring equipment.

The decrease in gross profit percentage in 1995 from 1994 is primarily 
due to a lower gross profit percentage at Allied.  Because Allied 
purchases components from a German manufacturer, the lower value of the 
Dollar versus the Deutsche Mark in 1995 compared with 1994 resulted in 
increased cost of sales and lower gross profits at Allied.

Lower borrowing levels at Allied and Buckeye in 1995 compared to 1994 
resulted in a decrease in interest expense in 1995.  The 1995 results of 
operations include interest income from the proceeds of the discontinued 
operations.  These factors caused the change in net interest from 1994 to 
1995.

The dividend requirements for the preferred stock adjust annually, in 
January, based on changes in the prime rate.  The increase at January, 
1995 caused the increase in preferred stock dividend requirements.

                              9
<PAGE>
LIQUIDITY AND CAPITAL RESOURCES

At December 31, 1996, the Company had $26,416,000 of cash, cash 
equivalents, marketable securities and other short-term investments and 
no long-term debt.  The securities are subject to risk of loss and 
fluctuations in value.  The income generated from such marketable 
securities and other short-term investments may not be the same from year 
to year.  The Company will continue to buy, hold and sell marketable 
securities and other investments to the extent funds are not required to 
make an acquisition of other operating businesses.  The Company also has 
a $10,000,000 line of credit which can be used for acquisitions.  The 
Company regularly reviews acquisition opportunities, but no particular 
acquisition is currently pending.

Stockholders' equity of $31,300,000 at December 31, 1996 includes Common 
and Preferred stockholders' equity.  In order to calculate Common 
stockholders' equity at December 31, 1996, the face value of the 
Preferred Stock ($7,000,000) and any unpaid cumulative dividends on the 
Preferred Stock must be subtracted from total stockholders' equity.  
There were no unpaid cumulative preferred stock dividends outstanding at 
December 31, 1996.

To the extent that the Company is able to utilize its net operating loss 
carryforwards, there will be a positive impact on the Company's future 
cash flows and liquidity.

On October 30, 1995, Pubco announced that it would purchase from time to 
time in the open market up to 175,000 of its shares.  Through December 
31, 1996, the Company had purchased 2,000 of its shares at a purchase 
price of approximately $12,000.

                             10
<PAGE>
ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA      










                AUDITED CONSOLIDATED FINANCIAL STATEMENTS

                    PUBCO CORPORATION AND SUBSIDIARIES

                            DECEMBER 31, 1996







                             11
<PAGE>



                     REPORT OF INDEPENDENT AUDITORS




Board of Directors and Stockholders
Pubco Corporation


We have audited the accompanying consolidated balance sheets of Pubco 
Corporation and subsidiaries as of December 31, 1996 and 1995, and the 
related consolidated statements of operations, stockholders' equity, and 
cash flows for each of the three years in the period ended December 31, 
1996.  Our audits also included the financial statement schedule listed 
in the index at Item 14(a).  These financial statements and schedule are 
the responsibility of the Company's management.  Our responsibility is to 
express an opinion on these financial statements and schedule 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 consolidated financial statements referred to above 
present fairly, in all material respects, the consolidated financial 
position of Pubco Corporation and subsidiaries at December 31, 1996 and 
1995, and the consolidated results of their operations and their cash 
flows for each of the three years in the period ended December 31, 1996, 
in conformity with generally accepted accounting principles.  Also, in 
our opinion, the related financial statement schedule, when considered in 
relation to the basic financial statements taken as a whole, presents 
fairly in all material respects the information set forth therein.




                                            Ernst & Young LLP

Akron, Ohio
March 21, 1997

                             12
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED BALANCE SHEETS
PUBCO CORPORATION AND SUBSIDIARIES

($ in 000's except share amounts)





                                                               December 3l
                                                            1996         1995  
<S>                                                       <C>          <C>
ASSETS

CURRENT ASSETS

  Cash and cash equivalents                               $  1,539     $  7,919 
  Marketable securities and other
    investments available for sale--Note D                  24,877       11,836 
  Trade receivables (less allowances of
    $269 in 1996 and $279 in 1995)                           4,410        5,058 
  Inventories--Note H                                        6,681        7,447 
  Deferred income taxes                                        735            -
  Prepaid expenses and other current assets                  1,085          756  
                                                          --------     --------
                             TOTAL CURRENT ASSETS           39,327       33,016 




PROPERTY AND EQUIPMENT--Note H                               5,929        8,492 




INTANGIBLE ASSETS ARISING FROM ACQUISITIONS
  (at cost less accumulated amortization of
  $677 in 1996 and $490 in 1995)--Note A                     1,129          676 




OTHER ASSETS--Notes F and H                                 16,974       14,059 
                                                          --------     --------
                                     TOTAL ASSETS         $ 63,359     $ 56,243 
                                                          ========     ========






<FN>
See notes to consolidated financial statements.
</TABLE>

                             13
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED BALANCE SHEETS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES



($ in 000's except share amounts)
                                                               December 3l
                                                            1996         l995  
<S>                                                       <C>          <C>
LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES

  Accounts payable                                        $  5,224     $  4,738 
  Accrued liabilities--Note H                                8,906        9,287 
  Loans payable-related party--Note G                            -          289 
  Current portion of long-term debt--Note G                      -          218 
                                                          --------     --------
                             TOTAL CURRENT LIABILITIES      14,130       14,532 

LONG-TERM DEBT--Note G                                           -        2,407 

DEFERRED CREDITS AND NONCURRENT LIABILITIES--Notes F and H  17,286       14,767 

MINORITY INTERESTS                                             608        3,022 

STOCKHOLDERS' EQUITY--Notes A and E

  Preferred Stock:
    Preferred Stock-par value $.01; 2,000,000 
      shares authorized, 70,000 shares issued
      and outstanding in 1996 ($7,000 aggregate
      liquidation preference in 1996 and 1995)                   1            1 
    Convertible preferred stock-par value $1;
      20,000 shares authorized, none issued                      -            - 
  Common Stock:
    Common Stock-par value $.01; 5,000,000 
      shares authorized; 3,198,088 issued
      and 3,196,088 outstanding in 1996
      and 2,906,697 issued and 2,904,697
      outstanding in 1995                                       32           29 
    Class B Stock-par value $.01; 2,000,000 
      shares authorized; 556,385 issued and
      outstanding in 1996 and 557,030 issued
      and outstanding in 1995                                    6            6 
  Additional paid in capital                                32,180       30,082 
  Retained (deficit)                                        (3,101)      (9,392)
  Unrealized gains on investments available for sale         2,229          801
                                                          --------     --------
                                                            31,347       21,527
  Treasury stock at cost, 2,000 shares
    in 1996 and 1995                                           (12)         (12)
                                                          --------     --------
                            TOTAL STOCKHOLDERS' EQUITY      31,335       21,515 
                                                          --------     --------
            TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY    $ 63,359     $ 56,243 
                                                          ========     ========
<FN>
See notes to consolidated financial statements.
</TABLE>

                             14
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF OPERATIONS
PUBCO CORPORATION AND SUBSIDIARIES

($ in 000's except share amounts)

                                                               Year Ended December 3l
                                                             1996        1995        1994  
<S>                                                      <C>         <C>         <C>
Net sales                                                 $ 51,069    $ 47,590    $ 46,016 
Cost of sales                                               36,747      34,844      32,402 
                                                         ---------   ---------   ---------
                                        GROSS PROFIT        14,322      12,746      13,614 
Costs and expenses:
  Selling, general and administrative expenses              11,339       9,956      10,132 
  Interest, net                                             (2,287)       (911)        398 
                                                         ---------   ---------   ---------
                                                             9,052       9,045      10,530 
Other income, net--Note F                                      558         335         370 
                                                         ---------   ---------   ---------

                   INCOME FROM CONTINUING OPERATIONS
           BEFORE INCOME TAXES AND MINORITY INTEREST         5,828       4,036       3,454 

Provision for income taxes--Note I                            (534)         53          38 
                                                         ---------   ---------   ---------

                              INCOME FROM CONTINUING
                 OPERATIONS BEFORE MINORITY INTEREST         6,362       3,983       3,416 

Minority interest                                              (71)        (30)        (36) 
                                                         ---------   ---------   ---------

                   INCOME FROM CONTINUING OPERATIONS         6,291       3,953       3,380 

Income (loss) from discontinued operations,
  net of taxes--Note C                                           -       1,100     (13,588) 
                                                         ---------   ---------   ---------

                                   NET INCOME (LOSS)         6,291       5,053     (10,208) 

Preferred stock dividend requirements                          875         875         700 
                                                         ---------   ---------   ---------

 NET INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS      $  5,416    $  4,178    $(10,908)
                                                         =========   =========   =========

Earnings (loss) per share--Note A:
             CONTINUING OPERATIONS (NET OF PREFERRED
                        STOCK DIVIDEND REQUIREMENTS)      $   1.50    $    .89    $    .77 
                             DISCONTINUED OPERATIONS             -         .32       (3.92)
                                                         ---------   ---------   ---------
                                   NET INCOME (LOSS)      $   1.50    $   1.21    $  (3.15)
                                                         =========   =========   =========

Weighted average number of shares
  outstanding--Notes A and E                             3,610,278   3,463,387   3,463,727
                                                         =========   =========   =========

<FN>
See notes to consolidated financial statements.
</TABLE>

                             15
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
PUBCO CORPORATION AND SUBSIDIARIES


      ($ in 000's except share amounts)

Three Years Ended December 3l, l996

                                 Preferred Stock   Common Stock   Class B Stock  Additional   Retained
                                          Par               Par            Par    Paid In     Earnings
                                  Shares Value    Shares   Value  Shares  Value   Capital    (Deficit)
<S>                              <C>       <C>   <C>         <C>  <C>       <C>   <C>        <C>
Balance at January 1, 1994        70,000   $ 1   2,904,293   $29  559,434   $ 6   $31,657    $ (4,237)

  Conversion of Class B
  Stock to Common Stock--Note E                        932           (932)                            

  Preferred Stock dividends paid
  (paid at $10.00 per share)
  --Note E                                                                           (700)            

  Net (loss) for l994                                                                         (10,208)
                                 -------   ---   ---------   ---  -------   ---   -------    --------
Balance at December 31, 1994      70,000   $ 1   2,905,225   $29  558,502   $ 6   $30,957    $(14,445)

  Conversion of Class B
  Stock to Common Stock--Note E                      1,472         (1,472)                            

  Shares purchased to Treasury                      (2,000)                                           

  Preferred Stock dividends paid
  (paid at $12.50 per share)
  --Note E                                                                           (875)            

  Net income for l995                                                                           5,053 
                                 -------   ---   ---------   ---  -------   ---   -------    --------
Balance at December 31, 1995      70,000   $ 1   2,904,697   $29  557,030   $ 6   $30,082    $ (9,392)

  Conversion of Class B
  Stock to Common Stock--Note E                        645           (645)                           

  Preferred Stock dividends paid
  (paid at $12.50 per share)
  --Note E                                                                           (875)            

  Shares issued--Note B                            290,746     3                    2,973            

  Net income for 1996                                                                           6,291 
                                 -------   ---   ---------   ---  -------   ---   -------    --------
Balance at December 31, 1996      70,000   $ 1   3,196,088   $32  556,385   $ 6   $32,180    $ (3,101)
                                 =======   ===   =========   ===  =======   ===   =======    ========

<FN>
See notes to consolidated financial statements.
</TABLE>

                             16
<PAGE>
<TABLE>
<CAPTION>
CONSOLIDATED STATEMENTS OF CASH FLOWS
PUBCO CORPORATION AND SUBSIDIARIES

($ in 000's except share amounts)
                                                                      Year Ended December 3l
                                                                 1996          1995          1994  
<S>                                                           <C>           <C>           <C>
OPERATING ACTIVITIES
  Net income from continuing operations                       $  6,291      $  3,953      $  3,380 
  Adjustments to reconcile net income to net
    cash provided by operating activities:
      Income (loss) from discontinued operations                     -         1,100       (13,588)
      Write-down of assets of discontinued segments                  -             -         3,836 
      Depreciation and amortization                              1,358         1,379         2,255 
      Deferred income taxes                                       (735)            -             - 
      Net (gain) on sales of securities                            (51)          (75)         (133)
      Net (gain) loss on disposal of fixed assets                 (500)         (256)          199 
      Minority interest                                            (36)          (55)           36 
      Changes in operating assets and liabilities
        net of acquisitions and divestitures:
          Trade receivables                                        648         1,292         6,919 
          Inventories                                              766           491        19,938 
          Other assets                                            (539)         (272)        1,006 
          Accounts payable                                         486        (2,121)       (4,401)
          Other current liabilities                               (380)       (2,471)         (929) 
          Deferred credits and noncurrent liabilities             (216)         (750)          750 
                                                              --------      --------      --------
              NET CASH PROVIDED BY OPERATING ACTIVITIES          7,092         2,215        19,268 

INVESTING ACTIVITIES
  Distributions from partnership and trust investments               -             -            25 
  Purchases of marketable securities                           (20,882)      (11,764)            -
  Proceeds from sales of marketable securities                   9,320         1,364           723 
  Purchases of fixed assets                                       (173)         (327)       (3,808)
  Proceeds from the sale of fixed assets                         2,095         2,727         3,769 
  Purchase of subsidiaries' stock                                  (43)         (665)            - 
  Cash acquired in Aspen investment                                  -         4,359             - 
    NET CASH (USED IN) PROVIDED BY INVESTING ACTIVITIES         (9,683)       (4,306)          709 
                                                              --------      --------       -------
FINANCING ACTIVITIES
  Net (repayments) on loans payable                               (289)       (1,622)         (300)
  Net (repayments) on other facilities                               -             -        (1,577)
  Proceeds from long-term debt                                  26,294        32,614        34,465 
  Principal payments on long-term debt                         (28,919)      (32,678)      (40,404)
  Dividends paid on preferred stock                               (875)         (875)         (700)
  Purchase of treasury stock                                         -           (12)            -
                                                              --------      --------       -------
                 NET CASH (USED IN) FINANCING ACTIVITIES        (3,789)       (2,573)       (8,516)
                                                              --------      --------       -------

       (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS         (6,380)       (4,664)       11,461 

         CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR          7,919        12,583         1,122 
                                                              --------      --------      --------
               CASH AND CASH EQUIVALENTS AT END OF YEAR       $  1,539      $  7,919      $ 12,583 
                                                              ========      ========      ========
<FN>
See notes to consolidated financial statements.
</TABLE>

                             17
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
PUBCO CORPORATION AND SUBSIDIARIES

December 3l, l996
($ in 000's except share amounts)




NOTE A--SIGNIFICANT ACCOUNTING POLICIES

Principles of Consolidation:  The consolidated financial statements of Pubco 
Corporation ("Company" or "Pubco") include the accounts of the Company and its 
wholly-owned and majority-owned subsidiaries.  Intercompany balances and 
transactions have been eliminated in consolidation.

The Company includes its Buckeye Business Products, Inc. division ("Buckeye") 
and its Aspen Imaging International, Inc. ("Aspen") subsidiary which 
manufacture and market computer and data processing supplies, and Pubco owns 
approximately 85% of Allied Construction Products, Inc. ("Allied"), which 
manufactures and distributes products for the construction and related 
industries.  Pubco also owns other income producing assets.

Cash and Cash Equivalents:  Cash equivalents are composed of all highly liquid 
investments generally with a maturity of three months or less at the time of 
purchase.  

Marketable Securities and Other Investments:  Marketable securities and other 
investments are classified as available for sale and, accordingly, are stated 
at fair value, with the unrealized gains and losses reported in a separate 
component of stockholders' equity.  Realized gains and losses, and declines in 
value judged to be other-than-temporary, are included in "other income, net" 
in the consolidated statements of operations.  The cost of securities sold is 
based on the specific identification method. 

Inventories:  Inventories are stated at the lower of cost (first-in, 
first-out) or market.

Financial Instruments:  The Company's financial instruments recorded on the 
balance sheet include cash and cash equivalents and long-term debt.  Because 
of their short maturity, the carrying amount of cash and cash equivalents 
approximates fair value.  Because the majority of long-term debt is at market 
rates of interest that adjust frequently, the carrying amount of long-term 
debt approximates fair value.

Off balance sheet financial instruments include foreign currency exchange 
agreements.  In the normal course of business, the Company's construction 
products subsidiary purchases components from a German supplier and from time 
to time, enters into foreign currency exchange contracts with banks in order 
to fix its trade payables denominated in the Deutsche Mark.  The contract 
amounts outstanding and the net deferred gains or losses were not significant 
at December 31, 1996 and 1995.

                             18
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE A--SIGNIFICANT ACCOUNTING POLICIES--CONTINUED

Long-lived Assets:  Property and equipment are recorded at cost with 
depreciation and amortization principally computed by the straight-line method 
over the following estimated useful lives: buildings, 10 to 30 years; 
machinery, equipment and fixtures, 5 to 10 years; and leasehold improvements, 
5 to 10 years.

Intangible assets ("goodwill") represents the excess of the purchase price 
over the fair value of the net assets of acquired businesses and is being 
amortized by the straight-line method, in most cases over 10 to 15 years.  The 
carrying amount of goodwill is reviewed if facts and circumstances suggest 
that it may be impaired.  If this review indicates that goodwill will not be 
recoverable, as determined based on the estimated undiscounted cash flows of 
the entity acquired over the remaining amortization period, the carrying 
amount of the goodwill is reduced by the estimated shortfall of cash flows.

Impairment of long-lived assets is recognized when events or changes in 
circumstances indicate that the carrying amount of the asset or related groups 
of assets may not be recoverable.  Measurement of the amount of impairment may 
be based on appraisal, market values of similar assets or estimated discounted 
future cash flows resulting from use and ultimate disposition of the asset.

Research and Development Costs:  Allied performs research and development on 
present and future products and all costs are expensed as incurred.  Total 
expenditures amounted to $385, $489 and $647 for the years ended December 31, 
1996, 1995 and 1994.

Per Common Share Amounts:  Per common share amounts are computed after 
preferred dividend requirements on the basis of the weighted average number of 
shares of Common Stock outstanding.

Use of Estimates:  The preparation of financial statements in conformity with 
generally accepted accounting principles requires management to make estimates 
and assumptions that affect the reported amounts of assets and liabilities, 
and disclosure of contingent assets and liabilities at the date of the 
financial statements, and the reported amounts of revenues and expenses during 
the reporting period.  Actual results could differ from those estimates.

Reclassifications:  Certain amounts presented in prior years' financial 
statements and the notes thereto have been reclassified to conform to the 1996
presentation.

                             19
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE B--BUSINESS COMBINATIONS

On June 27, 1996 Bobbie Brooks, Incorporated ("Brooks"), an approximately 90% 
owned subsidiary, merged with and into the Company.  As a result of the 
merger, each Brooks stockholder received one share of the Company's Common 
Stock in exchange for each six shares of Brooks Common Stock.

On June 27, 1996, the Company also acquired all of the assets of Aspen, 
subject to all of its liabilities, in exchange for Common Stock of the 
Company.  As a result of the acquisition, each Aspen stockholder received one 
share of the Company's Common Stock for each seven shares of Aspen Common 
Stock.

The merger of Brooks into the Company and the acquisition by the Company of 
the assets and business of Aspen, resulted in the Company issuing 
approximately 290,746 shares of the Company's Common Stock to the Brooks and 
Aspen minority stockholders.  The Company paid cash in lieu of fractional 
shares.  The Merger of Brooks into the Company was accounted for under the 
purchase method of accounting.  The minority interest of Brooks acquired in 
the Merger was valued for accounting purposes at an amount equal to the market 
value of the stock of the Company issued to the Brooks minority stockholders.  
Goodwill of $640,000 was recognized as a result of the Merger.  The stock of 
the Company received by the minority stockholders of Aspen was valued for 
accounting purposes at an amount equal to the fair value of the net assets 
acquired.

Brooks had increased its ownership in Aspen at year-end 1995 from 
approximately 41% to approximately 62%.  The Company's Consolidated Balance 
Sheets at December 31, 1996 and December 31, 1995 include the accounts of 
Aspen.  The Company's Consolidated Statements of Operations for 1996 include 
the results of Aspen's operations whereas the Company's Consolidated 
Statements of Operations for 1995 and 1994 account for Aspen's operations on 
the equity method.

The Company's financial statements include transactions with Aspen prior to 
year-end 1995.  Product sales to and purchases from Aspen approximated $1,001 
and $147, respectively, for the year ended December 31, 1995 and $1,486 and 
$296, respectively, for the year ended December 31, 1994.  All such 
transactions were at cost.  In addition, during 1994, to replace Aspen's toner 
filling operation which was eliminated when Aspen sold its Colorado building, 
the Company constructed a toner filling room for Aspen's use at the Company's 
facility costing approximately $40, which amount was reimbursed to the Company 
by Aspen.  Company personnel performed a variety of manufacturing, accounting, 
shipping and other support services for Aspen at the Company's cost.  During 
1995 and 1994, these costs approximated $157 and $136, respectively which 
amounts were reimbursed to the Company by Aspen.

                             20
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE C--DISCONTINUED OPERATIONS

At September 30, 1994, the Company discontinued the operations of its retail 
and apparel manufacturing segments.  Accordingly, a charge was made in 1994 
for such discontinued operations related to the write-down of net assets to 
their net realizable value and to provide for operating losses during the 
phaseout period.  Operations of the retail and apparel manufacturing segment 
in 1994 resulted in a loss of approximately $2,821 through the measurement 
date.  Operations of the retail and apparel manufacturing segment for the 
fourth quarter of 1994 resulted in a loss of approximately $2,124 which was 
charged against the reserve for discontinued operations.  In 1995, the Company 
reduced the reserve by $1,100 primarily related to actual results being more 
favorable than anticipated when the accrual was established in 1994.  The 
remaining reserve balance of $1,284 at December 31, 1996, is believed to be 
sufficient to provide primarily for the costs of future lease, employee and 
other liabilities.

Results of these discontinued operations include:

                                                     Year Ended December 3l 
                                                        1995         1994   

    Sales                                            $       -    $ 40,702 
                                                     =========    ========
    (Loss) from operations                                   -    $ (2,808)
    Income tax expense                                       -          13 
                                                     ---------    --------
    (Loss) income from operations                            -      (2,821)
    Income (loss) on disposals
      (no tax effect)                                    1,100     (10,767)
                                                     ---------    --------
    Income (loss) from discontinued
      operations                                     $   1,100    $(13,588)
                                                     =========    ========

                             21
<PAGE>
<TABLE>
<CAPTION>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES



NOTE D--MARKETABLE SECURITIES

The following is a summary of available for sale securities:

                                                        Gross        Gross      Estimated
                                                      Unrealized   Unrealized     Fair   
                                            Cost         Gains      (Losses)      Value  
    <S>                                  <C>           <C>           <C>         <C>
    December 31, 1996
    US Corporate Equity Securities       $  3,069      $    409      $    (88)   $  3,390 
    US Corporate Debt Securities           11,132           635          (143)     11,624 
    Foreign Government Debt Securities      3,759         1,213            (9)      4,963 
    Foreign Corporate Debt Securities       4,688           212             -       4,900 
                                         --------      --------      --------    --------                      
                                         $ 22,648      $  2,469      $   (240)   $ 24,877 
                                         ========      ========      ========    ========
    December 31, 1995
    US Corporate Equity Securities       $  4,425      $    176      $   (140)   $  4,461 
    US Corporate Debt Securities            3,056            30             -       3,086 
    Foreign Government Debt Securities      3,554           735             -       4,289
                                         --------      --------      --------    --------                      
                                         $ 11,035      $    941      $   (140)   $ 11,836 
                                         ========      ========      ========    ========
</TABLE>
The gross realized gains on sales of securities available for sale totaled 
$1,086 and $75 for 1996 and 1995, respectively.  The gross realized losses 
totaled $1,035 in 1996.  

The cost and estimated fair value of debt securities at December 31, 1996, 
by estimated maturity, are shown below.  Expected maturities may differ 
from contractual maturities because the issuers of the securities may have 
the right to prepay obligations without prepayment penalties.

                                                               Estimated  
                                                   Cost        Fair Value

    Due in one year or less                      $  1,731       $  1,739
    Due after one year through three years          1,304          1,220
    Due after three years                          16,544         18,528
                                                 --------       --------
                                                 $ 19,579       $ 21,487
                                                 ========       ========

                             22
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE E--STOCKHOLDERS' EQUITY

The Company's Common Stock has one vote per share and Class B Stock has ten 
votes per share.  Transferability of Class B Stock is restricted and, 
accordingly, there is no market for Class B Stock.  However, Class B Stock 
is convertible into Common Stock on a share-for-share basis.

The Company's Preferred Stock is subject to redemption, in whole or in 
part, at the Company's option at any time.  In the event of a redemption of 
the Preferred Stock or a liquidation of the Company, holders of Preferred 
Stock are entitled to a distribution equal to the face value of the 
Preferred Stock (and any unpaid cumulative dividends) before any amount may 
be paid on Common Stock.

The Company's non-voting Preferred Stock Series A requires cumulative 
annual dividends on the $100 face value per share at four percent above the 
averaged base lending rate of three large commercial banks.  No dividend 
may be paid on Common Stock while there is any dividend arrearage on the 
Preferred Stock.  In 1996, the Company paid $875 ($12.50 per share) of 
Preferred Stock Series A dividends which were treated as a return of 
capital.  As of December 31, 1996, there were no undeclared and unpaid 
dividends on the Preferred Stock.

Stockholders' equity of $31,335 at December 31, 1996 includes Common and 
Preferred stockholders' equity.  In order to calculate Common stockholders' 
equity at December 31, 1996, the face value of the Preferred Stock ($7,000) 
and any unpaid cumulative dividends on the Preferred Stock must be 
subtracted from total stockholders' equity.  There were no unpaid 
cumulative Preferred Stock dividends outstanding at December 31, 1996.

The Company has an Incentive Plan that allows the granting of stock options 
and stock awards to officers and key employees of the Company.  Up to 
80,000 shares of Common Stock are available under the Incentive Plan.  
Stock options are generally not exercisable until five years after grant 
and then vest over time.  The exercise price per share must generally be at 
least equal to the fair market value per share on the date of the 
respective grant.  All shares subject to a stock award are deemed 
Restricted Stock until the fifth anniversary of the date of the award and 
then lose such restricted qualification over time.  Shares of Restricted 
Stock are subject to forfeiture following termination of employment and 
other events.  To date, no options or stock awards have been granted under 
such plan.

                             23
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE F--RETIREMENT PLANS

The Company maintains two discretionary non-qualified profit sharing plans 
to provide retirement benefits for certain of its key employees.  The 
assets are segregated, but are included in Other Assets.  The liabilities 
associated with these plans are included in Other Liabilities.  Allied 
maintains a 401(k) plan, with discretionary Company contributions.  
Expenses under these various plans aggregated approximately $366, $346 and 
$322 for the years ended December 3l, 1996, l995 and l994, respectively.

The Company makes contributions to a collectively-bargained, multiemployer 
defined benefit pension plan.  The Company contributed and charged to 
expense $10, $8 and $73 for the years ended December 3l, l996, l995 and 
1994, respectively, for the plan.  These contributions are determined in 
accordance with the provisions of negotiated labor contracts and generally 
are based on the amount of time worked.  Information as to the Company's 
portion of the accumulated plan benefits, plan net assets and unfunded 
vested benefits, if any, is not determinable.  In the event of a withdrawal 
from the plan, the Company may be subject to a withdrawal liability under 
the provisions of the Multiemployer Pension Plan Amendments Act of 1980.  
Management does not intend to take any action that would subject the 
Company to any such liability under the plan.

The Company maintains a noncontributory defined benefit pension plan 
covering employees who are under a collective bargaining agreement and 
sponsors a pension plan for terminated employees of a former operation of a 
predecessor company.  The excess actuarial present value of accumulated 
plan benefits over net assets available for benefits under these plans was 
approximately $216 and $365 at December 31, 1996 and 1995, respectively, 
which amounts have been reflected in the accompanying balance sheets.  
Expenses under these plans were approximately $62, $50 and $48 for 1996, 
1995 and 1994, respectively.

Since 1986, the Company's President has deferred his salary under the terms 
of deferred compensation plans established for his benefit.  As compensation
is earned by him, it is paid by the Company to deferred compensation trusts
and included in selling, general and administrative expenses.  Amounts are 
being distributed to him by the trusts in accordance with the terms of the 
deferred compensation plans.  The securities included in these trusts are
classified as trading and, accordingly, are stated at fair value. Unrealized 
gains (losses) were $1,564, $2,004 and ($598) for the years ended December
31, 1996, 1995 and 1994, respectively. Realized and unrealized gains and 
losses, interest, dividends and plan expenses are reflected in other income, 
net, and total $3,013, $3,998 and ($42) for the years ended December 31, 1996, 
1995 and 1994, respectively.  There is no resulting effect on net income, 
because these are matched by changes to deferred compensation expense, which 
are also included in other income, net.  The amounts of these changes were 
($3,013), ($3,998) and $42 for the years ended December 31, 1996, 1995 and 
1994, respectively.  

                             24
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE F--RETIREMENT PLANS--CONTINUED

The Company provides life insurance benefits and/or contributes to the cost 
of medical insurance for certain retired salaried and commission basis 
employees.  The accumulated postretirement benefit obligation and related 
expense recorded for each year are not material to the balance sheet or the 
results of operations.

NOTE G--FINANCING ARRANGEMENTS

During 1996, the Company repaid Robert H. Kanner, the Company's Chairman, 
President & CEO, the remaining $289 under a demand note.  Interest expense 
on this note was $10, $51 and $177 in the years ended December 31, 1996, 
December 31, 1995 and December 31, 1994, respectively.

The Company has a $10,000 revolving credit facility at LIBOR plus 1.5% or 
the lending bank's prime rate ("Prime"), at the Company's option, expiring 
in 1999, with no outstanding borrowings at December 31, 1996.  The Company 
has a $2,500 demand credit facility at LIBOR plus 2% or Prime, at the 
Company's option, expiring in 1997, with no outstanding balance at December 
31, 1996.  The Company has a $3,000 revolving credit facility at LIBOR plus 
2.5% or Prime, at the Company's option, expiring in 1997, with no 
outstanding balance at December 31, 1996.

Total interest payments by the Company were $120, $244 and $846 for the 
years ended December 31, 1996, 1995 and 1994, respectively.

Total interest expense was $113, $280 and $512 for the years ended December 
31, 1996, 1995 and 1994, respectively.

                             25
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES



NOTE H--OTHER INFORMATION

                                                    December 31
                                               1996             1995   


Inventories:
  Raw materials and supplies                 $  4,472         $  4,532 
  Work in process                                 356              484 
  Finished goods                                1,853            2,431 
                                             --------         --------
                                             $  6,681         $  7,447 
                                             ========         ========
Property and equipment:
  Land and buildings                         $  1,571         $  3,773 
  Machinery, equipment and fixtures            11,559           12,004 
  Leasehold improvements                        3,050            3,115 
  Construction in progress                         47               97 
                                             --------         --------
                                               16,227           18,989 
  Less accumulated depreciation and
    amortization                              (10,298)         (10,497) 
                                             --------         --------
                                             $  5,929         $  8,492 
                                             ========         ========
Other assets:
  Assets held for deferred compensation      $ 13,874         $ 11,139
  Other                                         3,100            2,920
                                             --------         --------
                                             $ 16,974         $ 14,059
                                             ========         ========
Accrued liabilities:
  Payroll and other employee benefits        $  2,523         $  2,207
  Accrued taxes                                 1,823            1,867
  Accrual for discontinued businesses           1,098            1,717
  Other                                         3,462            3,496 
                                             --------         --------
                                             $  8,906         $  9,287 
                                             ========         ========

Deferred credits and noncurrent liabilities:
  Deferred compensation liability            $ 13,874         $ 11,139
  Other                                         3,412            3,628
                                             --------         --------
                                             $ 17,286         $ 14,767
                                             ========         ========

Under current accounting rules, assets of the deferred compensation trusts 
must be accounted for as if they are assets of the Company although the 
assets are not available for general corporate use by the Company and could
only be available to creditors of the Company in the event of the Company's
bankruptcy.


                             26
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE I--INCOME TAXES

Pubco and its consolidated subsidiaries file a consolidated federal income tax 
return.  The provision for income taxes for continuing operations consists of 
the following components:

                                               Year Ended December 3l
                                           1996         1995          1994   

   Federal currently payable             $  156        $   39        $   20

   Federal deferred benefit                (735)            -             -

   State and local currently payable         45            14            18
                                         ------        ------        ------
                                         $ (534)       $   53        $   38
                                         ======        ======        ======

Income taxes paid by (refunded to) the Company were $192, $30 and $(57) for 
the years ended December 31, 1996, 1995 and 1994, respectively.

A reconciliation of the statutory federal income tax rate to the effective 
rate for continuing operations is as follows:

                                                Year Ended December 3l
                                           1996          1995          1994   

Statutory federal rate                     34.0%         34.0%         34.0%
Deferred tax benefit                      (12.6%)           -             -
State and local taxes                        .5            .2           0.3 
Utilization of net operating loss
  carryforwards                           (32.0)        (34.6)        (33.4)
Other                                        .9           1.7           0.2 
                                          -----         -----         -----
                                           (9.2%)         1.3%          1.1%
                                          =====         =====         =====

At December 31, 1996, the Company had available net operating loss 
carryforwards of approximately $18,000 for federal income tax purposes.  
Approximately $13,700 are subject to limitations based on certain 
subsidiaries' ability to generate future taxable income.  The loss 
carryforwards, if not used, will expire as follows: $1,900 in 1997, $1,300 in 
1998, $800 in 1999, $4,300 in 2000, $300 in 2002, $600 in 2006, $2,300 in 
2007, $1,800 in 2008, $4,600 in 2009 and $100 in 2010.

In addition, for tax purposes, the Company has investment tax credit 
carryforwards of approximately $98 which expire between 1997 and 2000 and 
alternative minimum tax credit carryforwards of approximately $650.

                             27
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE I--INCOME TAXES--CONTINUED

Deferred income taxes reflect the net tax effects of temporary differences 
between the carrying amounts of assets and liabilities, for financial 
reporting purposes, and the amounts used for income tax purposes.  Significant 
components of the Company's federal and state deferred tax assets and 
liabilities are as follows:

                                                    1996              1995  
    Deferred tax assets:
      Net operating loss carryforwards
        and credits                               $  8,300          $  9,500 
      Accrual for discontinued operations              400               600 
      Deferred compensation                          4,100             3,300 
      Other                                          3,800             3,700 
                                                  --------          --------
        Total deferred tax assets                   16,600            17,100 
    Deferred tax liabilities:
      Tax over book depreciation                       600               700 
      Other                                            100               100 
                                                  --------          --------
          Total deferred tax liabilities               700               800 
                                                  --------          --------
    Net deferred tax assets                         15,900            16,300 
      Valuation allowance for
        deferred tax assets                        (15,165)          (16,300)
                                                  --------          --------
    Net deferred taxes                            $    735          $      - 
                                                  ========          ========

A valuation allowance has been provided for 1996 and 1995 in the amounts of 
$15,165 and $16,300, respectively, because of the uncertainty that any 
additional future tax benefits will be realized.

                             28
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE J--LEASING ARRANGEMENTS

As Lessee:

Pubco and certain of its subsidiaries are parties to separate leasing 
arrangements for office and factory space in an approximately 312,000 square 
foot building owned and operated by a partnership that is controlled by the 
majority stockholder of the Company.  Buckeye and Allied conduct substantially 
all of their business activities from this building.  Pubco has its corporate 
offices at this building.  The leases expire in 2005.  The leases require 
annual payments aggregating $549.  Rent expense associated with these leases 
was $549 for each of the years ended December 31, 1996, 1995 and 1994.

The Company and its subsidiaries lease certain facilities and equipment under 
non-cancellable leases for periods ranging from 1 to 10 years.  Total rental 
expense from continuing operations under all operating leases is summarized 
below:


                                             Year Ended December 31
                                        1996          1995          1994  


   Minimum rentals                   $   600       $   732       $   707 
   Sublease rental income                (61)          (61)          (60)
                                     -------       -------       -------
                                     $   539       $   671       $   647 
                                     =======       =======       =======

At December 3l, l996, the commitments under non-cancellable operating leases 
are as follows:

                                    Operating
                                      Leases  

       l997                          $   634 
       l998                              609 
       l999                              559 
       2000                              553 
       2001                              549 
       Thereafter                      1,372 
                                     -------
                                     $ 4,276 
                                     =======

                             29
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE J--LEASING ARRANGEMENTS--CONTINUED

As Lessor:

The Company leases certain land, buildings and equipment with an aggregate net 
book value of $2,107 at December 3l, l996, under operating leases expiring 
between 1997 and 2001.  Upon expiration of the initial terms, the lessees have 
options to renew for periods up to 10 years.

At December 3l, l996, future minimum rentals to be received under operating 
leases are as follows:


       l997                          $   822
       l998                              822
       1999                              822
       2000                              755
       2001                              741
       Thereafter                          -
                                     -------
                                     $ 3,962
                                     =======


                             30
<PAGE>
<TABLE>
<CAPTION>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE K--INDUSTRY SEGMENT INFORMATION

Summarized industry segment information is as follows:

                                                   Computer  
                                                   Printer     Construction 
                                                   Supplies      Products    Corporate  Consolidated

1996
<S>                                                <C>           <C>         <C>         <C>
Net sales                                          $ 25,930      $ 25,139    $      -    $ 51,069 
Trade receivables                                     2,445         1,909          56       4,410 
Income from continuing operations
  before income taxes and minority interest           3,344         1,624         860       5,828 
Identifiable assets                                  10,610         8,528      44,221      63,359 
Capital expenditures                                     45            57          71         173 
Depreciation and amortization                           348           381         629       1,358 

1995

Net sales                                          $ 22,735      $ 24,855    $      -    $ 47,590 
Trade receivables                                     2,603         2,433          22       5,058 
Income (loss) from continuing operations
  before income taxes and minority interest           4,127           101        (192)      4,036 
Identifiable assets                                  13,223         8,998      34,022      56,243 
Capital expenditures                                     51           141         135         327 
Depreciation and amortization                           192           374         813       1,379 

1994

Net sales                                          $ 23,356      $ 22,660    $      -    $ 46,016 
Trade receivables                                     2,170         2,321       1,317       5,808 
Income (loss) from continuing operations
  before income taxes and minority interest           3,966           632      (1,144)      3,454 
Identifiable assets                                   6,124         9,551      34,431      50,106 
Capital expenditures                                    245           663       2,900       3,808 
Depreciation and amortization                           215           352       1,688       2,255 

<FN>
Corporate includes certain amounts related to the previously discontinued 
segments.
</TABLE>

                             31
<PAGE>
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--CONTINUED
PUBCO CORPORATION AND SUBSIDIARIES




NOTE L--QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)

The Company's unaudited quarterly results of operations in 1996 and 1995 are set
forth below.

                                                      1996                      
                                     1st         2nd         3rd         4th    
                                   Quarter     Quarter     Quarter     Quarter  

Net sales                          $ 14,079    $ 13,946    $ 11,716    $ 11,328 
                                   ========    ========    ========    ========
Gross profit                       $  3,780    $  3,956    $  3,494    $  3,092 
                                   ========    ========    ========    ========
Net income                         $  1,575    $  1,557    $  2,233    $    926 
                                   ========    ========    ========    ========
Income applicable to
  Common Stockholders              $  1,356    $  1,338    $  2,015    $    707 
                                   ========    ========    ========    ========
Net income per
  common share                     $    .39    $    .39    $    .54    $    .19 
                                   ========    ========    ========    ========

                                                      1995                     
                                     1st         2nd         3rd         4th   
                                   Quarter     Quarter     Quarter     Quarter 

Net sales                          $ 13,459    $ 13,304    $ 10,759    $ 10,068 
                                   ========    ========    ========    ========
Gross profit                       $  3,572    $  3,729    $  2,769    $  2,676 
                                   ========    ========    ========    ========
Income from:
  Continuing operations            $  1,369    $  1,261    $  1,191    $    132 
  Discontinued operations                 -           -       1,100           - 
                                   --------    --------    --------    --------
  Net income                       $  1,369    $  1,261    $  2,291    $    132 
                                   ========    ========    ========    ========
Income (loss) applicable to
  Common Stockholders              $  1,150    $  1,042    $  2,073    $    (87)
                                   ========    ========    ========    ========
Net income (loss) per common
share from:
  Continuing operations            $    .33    $    .30    $    .28    $   (.02)
  Discontinued operations                 -           -         .32           - 
                                   --------    --------    --------    --------
  Net income (loss)                $    .33    $    .30    $    .60    $   (.02)
                                   ========    ========    ========    ========

                             32
<PAGE>
ITEM 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
          FINANCIAL DISCLOSURE   

          None.


                                PART III


ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT   

Identification of Directors and Executive Officers

    Stephen R. Kalette age 46, has been a Director of Pubco since 
December, 1983 and has been an executive officer of Pubco since April, 
1984.  Mr. Kalette currently serves as its Vice President, 
Administration, General Counsel and Secretary.

    Robert H. Kanner, age 49, has been a Director and executive officer 
of Pubco since December, 1983.  Mr. Kanner currently serves as its 
Chairman, President and Chief Financial Officer.  Mr. Kanner is also a 
Director of Riser Foods, Inc., a grocery wholesaler and retailer, and 
CleveTrust Realty Investors, which invests in real estate.

    Glenn E. Corlett, age 53, is a self-employed business consultant in 
Cleveland, Ohio.  Until November, 1996, Mr. Corlett was the Executive 
Vice President and Chief Operating Officer of N.W. Ayer, Incorporated, an 
advertising agency he joined in 1990.  Mr. Corlett was appointed to the 
Company's Board to fill the vacancy created by the death of Stanley R. 
Browne in 1996.

    William A. Dillingham, age 53, has been President of Buckeye for more 
than the past five years.

    Leo L. Matthews, age 57, has been President of Allied since it was 
acquired in March, 1993.  Between 1987 and 1993, Mr. Matthews provided 
consulting services in strategic planning, marketing, management and 
finance.

Family Relationships

    There are no familial relationships between any Director and 
executive officer of Pubco.

Board of Directors

    The Board of Directors establishes broad corporate policies which are 
carried out by the officers of Pubco who are responsible for day-to-day 
operations.  In 1996, the Board held two meetings and took action by 
unanimous written consent on six other occasions.  No Director was absent 
during the year from any of the meetings of the Board of Directors or of 
any of the committees of the Board on which he served.

                             33
<PAGE>
Committees of the Board of Directors

    Pubco has a standing Audit Committee.  The Audit Committee, which met 
once in 1996, consists of the Director not otherwise employed by Pubco.  
The Audit Committee (i) reviews the internal controls of Pubco and its 
financial reporting; (ii) meets with the Chief Financial Officer and such 
other officers as it, from time to time, deems necessary; (iii) meets 
with Pubco's independent public accountants and reviews the scope and 
results of auditing procedures, the degree of such auditors' 
independence, audit and non-audit fees charged by such accountants, and 
the adequacy of the Company's internal accounting controls; and (iv) 
recommends to the Board the appointment of the independent accountants.

                             34
<PAGE>
<TABLE>
<CAPTION>
ITEM 11.  EXECUTIVE COMPENSATION 

Summary Compensation Table


     The following table discloses compensation paid or accrued, during each of the Company's last three 
fiscal years, to the Company's Chief Executive Officer and to its other executive officers.



                                                                 Long-Term Compensation              
                                  Annual Compensation                Awards        Payouts            
      Name and                                  Other Annual  Restricted            LTIP     All Other
      Principal                        Bonus    Compensation  Stock       Options  Payouts  Compensation
      Position        Year  Salary($)    ($)        ($)       Awards ($)  SARs(#)   ($)         ($)     

<S>                   <C>   <C>        <C>        <C>         <C>         <C>       <C>     <C>

Robert H. Kanner(1)(11)
     Chairman, CEO,   1996  $525,000      ---     $64,917(2)       ---       ---      ---   $185,560(3,4)
     President &      1995   525,000      ---      59,836          ---       ---      ---    188,973     
     CFO              1994   525,000      ---      56,145          ---       ---      ---    190,420     


Stephen R. Kalette(11)
     VP-Admin.,       1996  $330,000      ---     $25,022(5)       ---       ---      ---   $ 35,076(4)  
     General Counsel  1995   330,000      ---      25,776          ---       ---      ---     35,815     
     & Secretary      1994   330,000      ---      22,958          ---       ---      ---     35,640    


William A. Dillingham(6)(11)
     President of     1996  $450,000      ---     $ 7,284(6)       ---       ---      ---   $ 30,000(7)  
     Buckeye Division 1995   450,000      ---       5,946          ---       ---      ---     30,000     
                      1994   450,000      ---       6,105          ---       ---      ---     30,000     


Leo L. Matthews(8)
     President of     1996  $120,000   $ 85,055   $ 5,459(9)       ---       ---      ---   $  7,200(10) 
     Allied           1995   120,000     10,000     4,817          ---       ---      ---      7,200     
                      1994   120,000     22,000     6,314          ---       ---      ---      3,600     


                             35
<PAGE>
<FN>
(1)      Mr. Kanner deferred his entire Salary for each of the years reported under the terms 
         of deferred compensation plans established for his benefit.  The amounts reported 
         for each year are the amounts deferred for that year.  As compensation is earned by 
         Mr. Kanner, it is paid by the Company to deferred compensation trusts.  These 
         amounts are being be distributed to Mr. Kanner by the trusts in accordance with the 
         terms of the deferred compensation plans.  

(2)      Of the amount shown in the table, $61,370 in 1996, $55,870 in 1995, and $50,870 in 
         1994 represents the premiums on life insurance paid for by the Company on Mr. 
         Kanner's life, and for which the Company is not a beneficiary; and $3,547 in 1996, 
         $3,966 in 1995 and $5,275 in 1994 represents the cost of providing Mr. Kanner with 
         use of an automobile during the year.

(3)      Of the amount reflected, $127,900 in 1996, $130,100 in 1995 and $132,100 in 1994 
         represents a payment by the Company toward the premium on split dollar life 
         insurance on Mr. Kanner's life and for which the Company is not the beneficiary.  
         The amounts will be repaid to the Company out of the death proceeds from such policy.

(4)      In 1988, the Company adopted a non-qualified plan to provide retirement benefits for 
         executive officers and other key employees.  The plan provides benefits upon 
         retirement, death or disability of the participant and benefits are subject to a 
         restrictive vesting schedule.  $57,660 in 1996, $58,873 in 1995 and $58,320 in 1994 
         of the amounts shown in the table for Mr. Kanner and all of the amounts shown in the 
         table for Mr. Kalette are amounts contributed to such plan for the benefit of such 
         executive officers with respect to the years noted.  Vesting of benefits under the 
         plan is phased in over 20 years and only a portion of the amount contributed for 
         each year has fully vested.

(5)      Of the amount shown in the table, $21,396 in 1996, $20,546 in 1995 and $19,076 in 
         1994 represents the premiums on life insurance paid for by the Company on Mr. 
         Kalette's life, and for which the Company is not a beneficiary; and $3,154 in 1996, 
         $4,023 in 1995 and $3,883 in 1994 represents the cost of providing Mr. Kalette with 
         use of an automobile during the year

(6)      All of the amounts shown as paid to or for Mr. Dillingham were paid by Buckeye.  Of 
         the amount shown in the table, $3,535 in 1996, $3,205 in 1995 and $2,955 in 1994 
         represents the premiums on life insurance paid for by Buckeye on Mr. Dillingham's 
         life, and for which Buckeye is not a beneficiary; and $3,749 in 1996, $2,741 in 1995 
         and $3,150 in 1994 represents the cost of providing Mr. Dillingham with use of an 
         automobile during the year.

(7)      In 1988, Buckeye adopted a non-qualified plan to provide retirement benefits for 
         executive officers and other key employees.  The plan provides benefits upon 
         retirement, death or disability of the participant and benefits are subject to a 
         restrictive vesting schedule.  All of the amount shown in the table for Mr. 
         Dillingham are amounts contributed to such plan for the benefit of such executive 
         officer with respect to the years noted.  Vesting of benefits under the plan is 
         phased in over 20 years and only a portion of the amount contributed for each year 
         has fully vested.

                             36
<PAGE>

(8)      All of the amounts shown as paid to or for Mr. Matthews were paid by Allied.  Mr. 
         Matthews has an employment agreement with Allied providing for a minimum $120,000 
         per year base salary; a share of Allied's earnings in excess of its operating plan 
         earnings, if any, and discretionary bonuses (as were paid in 1995 and 1994).

(9)      Of the amount shown in the table, $1,710 in 1996, $1,710 in 1995 and $1,710 in 1994 
         represents the premiums on life insurance paid for by Allied on Mr. Matthew's life, 
         and for which Allied is not a beneficiary; and $3,749 in 1996, $3,107 in 1995 and 
         $4,604 in 1994 represents the cost of providing Mr. Matthews with use of an 
         automobile during that year.

(10)     In 1993, Allied adopted a 401-K plan to provide retirement benefits for Allied's 
         employees, including officers.  Participating employees make voluntary contributions 
         to the Plan, a portion of which Allied matches.   All of the amount shown in the 
         table for Mr. Matthews was contributed by Allied to such plan.  Vesting of benefits 
         under the plan is phased in over three years.

(11)     Effective March 1, 1997, the Company adopted a 401K plan for certain of its 
         employees.  Executive Officers of the Company are eligible to participate.  The 
         Company will match up to $1,000 of amounts contributed to the plan.


Unless covered by an employment agreement with the Company, officers serve for one year terms 
or until their respective successors are duly elected and qualified.
</TABLE>

Compensation of Directors

    The Company pays its outside Directors an annual fee of $15,000, 
payable monthly.  The Company also reimburses its Directors for any 
expense reasonably incurred while performing services for the Company.  
Directors who are employees of the Company or otherwise receive 
compensation from the Company do not receive any fee for acting as 
Directors of the Company.


      COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

    As Directors of the Company, Mr. Kanner and Mr. Kalette participate 
in Board of Directors' deliberations and decisions concerning executive 
officer compensation.  Mr. Kanner and Mr. Kalette are executive officers 
of the Company.

                             37
<PAGE>
<TABLE>
<CAPTION>
ITEM 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

    The following table sets forth as of December 31, 1996 (i) the number 
of shares of Pubco's stock owned, directly or indirectly, by each 
Director and executive officer of the Company and by all Directors and 
officers as a group, and (ii) the number of shares of Pubco's stock held 
by each person who was known by Pubco to beneficially own more than 5% of 
Pubco's stock:



                               Common Stock                    Class B Stock         Aggregate
                      Amount and Nature               Amount and Nature              Percent of
                        of Beneficial    Percent of     of Beneficial    Percent of    Voting
Name of Holder         Ownership (1)(2)     Class      Ownership (1)(2)     Class      Power   

<S>                   <C>                <C>          <C>                <C>         <C>
Glenn E. Corlett                  --         --                  --           --         --   
Stephen R. Kalette               166          *              13,759          2.5        1.6   
Robert H. Kanner           2,066,894       64.7             514,044         92.4       82.3   
William A. Dillingham          3,725          *                  --           --         --   
Leo L. Matthews(3)                --         --                  --           --         --   
  3830 Kelley Avenue
  Cleveland, OH 44114
All Directors and
  officers as a group      2,070,785       64.8             527,903         94.9       83.9   
  (6 persons)
<FN>

* indicates less than 1%.
</TABLE>

(1) Except as set forth below, each owner has sole voting and investment 
    power with respect to the shares beneficially owned by him.

(2) Class B Stock is convertible into Common Stock on a share for share 
    basis.  Therefore, ownership of Class B Stock may also be deemed to 
    be beneficial ownership of the same number of shares of Common Stock.

(3) Mr. Matthews owns approximately 3.6% of the Common Stock of Allied.


Warrants and Options to Purchase Securities

    No warrants, options or rights to purchase the Company's Common Stock 
were granted by the Company to, or exercised by, any officer or Director 
of the Company during 1996.

                             38
<PAGE>
ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

    On June 27, 1996, the Company completed its previously announced 
combination with Brooks and Aspen.

    Brooks merged into Pubco as of the close of business on June 27, 1996 
and its Common Stock was converted into Pubco's Common Stock on the basis 
of one share of Pubco's Common Stock for each six shares of Brooks Common 
Stock.

    Also on June 27, 1996, after the merger of Brooks, the Company 
acquired all of the assets of Aspen in exchange for Pubco's Common 
Stock.  Aspen liquidated and its stockholders received one share of 
Pubco's Common Stock for each seven shares of Aspen Common Stock held by 
them.

    As a result of these transactions, Pubco issued approximately 290,746 
shares of its Common Stock to the Brooks' and Aspen stockholders, other 
than Pubco.

    The Company leases a general purpose 312,000 square foot building in 
Cleveland, Ohio (the "Building") on a triple net basis.  The premises are 
used for executive and administrative facilities, Buckeye's manufacturing 
and administrative operations and Allied's manufacturing and 
administrative operations.  Pubco subleases a portion of the building to 
an unrelated party.  The annual rental for the Building is approximately 
$548,700.  The Partnership that owns the Building is 80% owned and 
controlled by Mr. Kanner.  Mr. Dillingham, Mr. Kalette and five other 
individuals have a minority interest in the Partnership.

    Mr. Kanner made loans to Buckeye attributable to pre-1994 
operations.  During 1996, the final $289,000 of these loans were repaid.  
Until repaid, these loans bore interest at 2% above the base lending rate 
charged by the Company's lending bank.

                             39   
<PAGE>                             
                                PART IV

ITEM l4.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON
          FORM 8-K

    (a)   l.  List of Financial Statements
                                                         Page Number 

          Consolidated Balance Sheets at            
          December 3l, l996 and l995........................   14

          Consolidated Statements of Operations   
          for each of the three years in the 
          period ended December 3l, l996....................   16

          Consolidated Statements of Stockholders'
          Equity for each of the three years in 
          the period ended December 3l, l996................   17

          Consolidated Statements of Cash Flows   
          for each of the three years in the
          period ended December 3l, l996....................   18

          Notes to Consolidated Financial Statements........   19


          2.  List of Financial Statement Schedules

          Schedule II - Valuation and Qualifying 
          Accounts..........................................   S-1

          All other schedules for which provision is made in the 
          applicable accounting regulations of the Securities and 
          Exchange Commission are not required under the related 
          instructions or are inapplicable and therefore have been 
          omitted.

          3.  List of Exhibits

          Exhibit
            No.                        Description

          10.22         December 4, 1996 (Sixth) Amendment to Credit 
                        Facility and Security Agreement dated March 1, 
                        1993 between Allied Construction Products, Inc. 
                        and KeyBank National Association.

          10.23         Master Promissory Note, Pledge and Security 
                        Agreement dated October 3, 1996, between Pubco 
                        Corporation and KeyBank National Association.

                             40
<PAGE>

          10.24         Amended and Restated Master Promissory Note and 
                        Security Agreement dated November 14, 1996 
                        between Pubco Corporation and KeyBank National 
                        Association for the Buckeye Business Products, 
                        Inc. Division.

          21            Subsidiaries of the Registrant.  


    The following exhibits were previously filed with the Commission as  
    indicated in the bracketed [] references and are hereby incorporated 
    by reference.

        Exhibit
          No.                          Description


          2.1           Agreement and Plan of Merger dated April 26, 1996 
                        between Pubco Corporation and Bobbie Brooks, 
                        Incorporated [Registration Statement on Form S-4 
                        No. 333-02951, Exhibit 2.1].

          2.2           Sale and Liquidation Agreement dated April 26, 
                        1996 between Pubco Corporation, PSI, Inc. and 
                        Aspen Imaging International, Inc. [Registration 
                        Statement on Form S-4 No. 333-02951, Exhibit 2.2].

          3.1           Certificate of Incorporation of Pubco, as amended 
                        [Form 10-K for year ended December 31, 1987, 
                        Exhibit 3.1 and Information Statement dated June 
                        27, 1990 for August 14, 1990 Annual Meeting of 
                        Stockholders, Appendix I].

          3.2           By-Laws of Pubco, as amended [Form 10-K for year 
                        ended December 31, 1986, Exhibit 3.2(a)].

          10.1          Security Agreement dated February 24, 1986 
                        between Bobbie Brooks, Incorporated and 
                        AmeriTrust Company National Association, as 
                        amended [Bobbie Brooks, Incorporated Form 10-K 
                        for year ended December 31, 1987, Exhibit 10.10].

          10.19         Credit Facility and Security Agreement dated 
                        March 1, 1993 between Allied Construction 
                        Products, Inc. and Society National Bank [Form 
                        10-K for year ended December 31, 1993, Exhibit 
                        10.19].

          10.20         Amendments to Credit Facility and Security 
                        Agreement dated March 1, 1993 between Allied 
                        Construction Products, Inc. and Society National 
                        Bank [Form 10-K for year ended December 31, 1994, 
                        Exhibit 10.20].

                             41
<PAGE>
          10.21         June 30, 1995 (Fifth) Amendment to Credit 
                        Facility and Security Agreement dated March 1, 
                        1993 between Allied Construction Products, Inc. 
                        and Society National Bank. [Form 10-K for year 
                        ended December 31, 1995, Exhibit 10.21]


    (b)  Reports on Form 8-K Filed during Fourth Quarter

          None.

                             42
<PAGE>
                               SIGNATURES


    Pursuant to the requirements of Section l3 or l5(d) of the Securities 
Exchange Act of l934, the Registrant has duly caused this report to be 
signed on its behalf by the undersigned, thereunto duly authorized.


                                  PUBCO CORPORATION



                                  By:  /s/ Robert H. Kanner           
                                     ---------------------------------
                                     Robert H. Kanner,
                                     Chairman of the Board, President,
                                     Chief Executive Officer and
                                     Chief Financial Officer



Date:  March 21, l997



    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, on the date indicated above:



                                       /s/ Robert H. Kanner           
                                  ----------------------------------
                                     Robert H. Kanner, Director



                                       /s/ Stephen R. Kalette         
                                  ----------------------------------     
                                     Stephen R. Kalette, Director



                                       /s/ Glenn E. Corlett           
                                  ----------------------------------     
                                     Glenn E. Corlett, Director




                             43
<PAGE>
<TABLE>
<CAPTION>


                               PUBCO CORPORATION
                                AND SUBSIDIARIES
                                  SCHEDULE II
                       VALUATION AND QUALIFYING ACCOUNTS
                                    (000's)


     Column A                        Column B            Column C            Column D        Column E 
                                    Balance at          Additions                           Balance at
                                    Beginning           Charged to:                           End of
    Description                     of Period      Cost/Expense   Other     Deductions        Period  

<S>                                  <C>           <C>        <C>           <C>              <C>
Allowance for doubtful
  accounts-trade receivables

Year ended December 31, 1996         $  279        $   61     $    -        $   71 (A)       $  269 


Year ended December 31, 1995         $1,250        $   44     $   66 (B)    $  480 (A)       $  279 
                                                                               601 (D)

Year ended December 31, 1994         $1,078        $  794     $    -        $  608 (A)       $1,250 
                                                                                14 (C)


<FN>
(A)  Bad-debt writeoffs.

(B)  Allowances for doubtful accounts acquired.

(C)  Sale of receivables.

(D)  Recoveries of accounts previously reserved.
</TABLE>













                                      S-1
<PAGE>                             
                             EXHIBIT INDEX



    Exhibit
      No.                             Description


    2.1            Agreement and Plan of Merger dated April 26, 1996 
                   between Pubco Corporation and Bobbie Brooks, 
                   Incorporated [Registration Statement on Form S-4 No. 
                   333-02951, Exhibit 2.1].

    2.2            Sale and Liquidation Agreement dated April 26, 1996 
                   between Pubco Corporation, PSI, Inc. and Aspen Imaging 
                   International, Inc. [Registration Statement on Form 
                   S-4 No. 333-02951, Exhibit 2.2].

    3.1            Certificate of Incorporation of Pubco, as amended 
                   [Form 10-K for year ended December 31, 1987, Exhibit 
                   3.1 and Information Statement dated June 27, 1990 for 
                   August 14, 1990 Annual Meeting of Stockholders, 
                   Appendix I].

    3.2            By-Laws of Pubco, as amended [Form 10-K for year ended 
                   December 31, 1986, Exhibit 3.2(a)].

    10.1           Security Agreement dated February 24, 1986 between 
                   Bobbie Brooks, Incorporated and AmeriTrust Company 
                   National Association, as amended [Bobbie Brooks, 
                   Incorporated Form 10-K for year ended December 31, 
                   1987, Exhibit 10.10].

    10.19          Credit Facility and Security Agreement dated March 1, 
                   1993 between Allied Construction Products, Inc. and 
                   Society National Bank [Form 10-K for year ended 
                   December 31, 1993, Exhibit 10.19].

    10.20          Amendments to Credit Facility and Security Agreement 
                   dated March 1, 1993 between Allied Construction 
                   Products, Inc. and Society National Bank. [Form 10-K 
                   for year ended December 31, 1994, Exhibit 10.20].

    10.21          June 30, 1995 (Fifth) Amendment to Credit Facility and 
                   Security Agreement dated March 1, 1993 between Allied 
                   Construction Products, Inc. and Society National Bank. 
                   [Form 10-K for year ended December 31, 1995, Exhibit 
                   10.21]

    10.22          December 4, 1996 (Sixth) Amendment to Credit Facility 
                   and Security Agreement dated March 1, 1993 between 
                   Allied Construction Products, Inc. and KeyBank 
                   National Association.

<PAGE>
    10.23          Master Promissory Note, Pledge and Security Agreement 
                   dated October 3, 1996, between Pubco Corporation and 
                   KeyBank National Association.

    10.24          Amended and Restated Master Promissory Note and 
                   Security Agreement dated November 14, 1996 between 
                   Pubco Corporation and KeyBank National Association for 
                   the Buckeye Business Products, Inc. Division.

    21             Subsidiaries of the Registrant.  



<PAGE>
                             Exhibit 10.22

                           SIXTH AMENDMENT TO
                 CREDIT FACILITY AND SECURITY AGREEMENT






    WHEREAS, ALLIED CONSTRUCTION PRODUCTS, INC. (herein called the 
"Borrower") and KEYBANK NATIONAL ASSOCIATION (formerly known as Society 
National Bank) (herein called the "Bank") entered into a certain Credit 
Facility and Security Agreement dated March 1, 1993, as amended by an 
Amendment to Credit Facility and Security Agreement dated January 5, 
1994, Second Amendment to Credit Facility and Security Agreement dated 
June 1, 1994, Third Amendment to Credit Facility and Security Agreement 
dated July 1, 1994, Fourth Amendment to Credit Facility and Security 
Agreement dated March 16, 1995, and Fifth Amendment to Credit Facility 
and Security Agreement dated June 30, 1995 (as amended herein called the 
"Agreement"), and

    WHEREAS, the Borrower and the Bank have agreed to further amend the 
Agreement.

    NOW, THEREFORE, for valuable consideration received to their mutual 
satisfaction, the Borrower and the Bank hereby agree as follows:

    1.   Section 1.2 of the Agreement is hereby amended by deleting the 
definition of "Bank" in its entirety and substituting the following in 
place thereof:

         "'Bank' means KeyBank National Association, a national banking 
    association, whose principal office is located at 127 Public Square, 
    Cleveland, Ohio 44114-1306."

    2.   The definition of "Borrowing Base" appearing in Section 1.2 of 
the Agreement is hereby amended by (i) deleting the period at the end of 
subpart (c) and inserting "; less" in place thereof and (ii) by adding a 
new subpart (d) reading as follows:

         "(d)  any outstanding Letters of Credit."

    3.   Section 1.2 of the Agreement is hereby amended by adding the 
following definition thereto:

         "'Letter of Credit' means any outstanding letter of credit 
    issued by Bank on the account of Borrower."

    4.   Section 2.1(a) of the Agreement is hereby amended by adding the 
following sentence after the first sentence thereof:

         "Issued and outstanding Letters of Credit shall not exceed Two 
    Hundred Fifty Thousand Dollars ($250,000)."

                                1  
<PAGE>    
    5.   Section 2.4 of the Agreement is hereby amended by adding a new 
subpart (g) reading as follows:

         "(g)  Borrower agrees to pay to Bank a letter of credit fee of 
    one and one-half percent (1-1/2%) per annum of the amount of any 
    issued and outstanding standby Letters of Credit, payable at 
    issuance."

    6.   Except as herein specifically amended, directly or by reference, 
all of the terms and conditions set forth in the Agreement are confirmed 
and ratified and shall remain in full force and effect.

    7.   In consideration of this Amendment, Borrower hereby releases and 
discharges the Bank and its shareholders, directors, officers, employees, 
attorneys, affiliates and subsidiaries from any and all claims, demands, 
liability, and causes of action whatsoever, now known or unknown, arising 
out of or in any way related to the extension or administration of the 
Loan, the Agreement or any mortgage or security interest related thereto.

    8.   Borrower hereby represents and warrants to Bank that (a) 
Borrower has the legal power and authority to execute and deliver this 
Amendment; (b) the officials executing this Amendment have been duly 
authorized to execute and deliver the same and bind Borrower with respect 
to the provisions hereof; (c) the execution and delivery hereof by 
Borrower and the performance and observance by Borrower of the provisions 
hereof do not violate or conflict with the organizational agreements of 
Borrower or any law applicable to Borrower or result in a breach of any 
provisions of or constitute a default under any other agreement, 
instrument or document binding upon or enforceable against Borrower; and 
(d) this Amendment constitutes a valid and binding obligation upon 
Borrower in every respect.

    IN WITNESS WHEREOF, the Borrower and the Bank have caused this Sixth 
Amendment to the Agreement to be executed by their duly authorized 
officers as of the 4th day of December, 1996.


BANK:                             BORROWER:


KEYBANK NATIONAL ASSOCIATION      ALLIED CONSTRUCTION PRODUCTS, INC.








                                 2

<PAGE>
			                        Exhibit 10.23

MASTER PROMISSORY NOTE


$10,000,000.00                              Cleveland, Ohio, __________, 1996

	Company promises to pay to the order of Bank at any of its offices 
     the principal amount of each Advance, together with interest on the daily 
principal balance of such Advance at a rate per annum equal to the Interest 
Rate applicable to such Advance.  The principal amount of each Advance shall 
be due and payable on the Maturity Date applicable to such Advance.  Accrued 
interest on each LIBOR Advance shall be due and payable on the Maturity Date 
applicable to such Advance.  Accrued interest on each Prime Advance shall be 
due and payable on the _____ day of each month.  During any Event of Default, 
the daily principal balance of each Advance shall bear interest at a rate per 
annum equal to the Default Interest Rate.  Except during any Event of Default, 
no LIBOR Advance may be repaid prior to its Maturity Date.

	This note shall serve as a master note to evidence all Advances; 
provided, however, that the aggregate unpaid principal amount of all Advances 
shall not at any one time outstanding exceed the lesser of the amount 
specified in the Line Facility or forty percent (40%) of the value of the 
Collateral.  In the absence of clear and convincing evidence established by 
Company to the contrary, Bank's records as to (a) the principal amount, the 
Maturity Date, and the Interest Rate applicable to each Advance, and (b) each 
payment of principal and interest received by Bank applicable to each Advance 
shall be conclusively deemed to be accurate.

	For each payment of principal or interest not received by Bank when due, 
the Company agrees to pay Bank a late charge equal to the greater of ten 
percent (10%) of the amount of the payment or One Hundred Dollars ($100.00).

	Company shall pay Bank  commitment fee computed at a rate one-fourth of 
one percent (1/4 of 1%) per annum (calculated on the basis of a year of 360 
days for the actual number of days elapsed) on the average daily unused amount 
of the commitment of the Bank to make the Advances hereunder during the period 
from the date of this Note to the Maturity Date, payable starting on 
_____________________, 1996, and continuing quarter annually thereafter, and 
on the Maturity Date, with respect to the portion of such preceding period as 
to which such fee has accrued and remains unpaid.

	Company shall pay Bank a closing fee equal to Ten Thousand Dollars 
($10,000), payable on the date of execution of this Agreement.

	Company waives presentment, demand, notice, protest, and all other 
demands and notices in connection with delivery, acceptance, performance, 
default, or enforcement of this note.  Any request, demand, or notice by or on 
behalf of Bank, when delivered or deposited for delivery, postage prepaid, by 
certified United States mail to Company at Company's address set forth below 
shall constitute, but shall not preclude other means of, an effective request, 
demand, or notice.  Any request, demand, or notice by or on behalf of Company 
must be in writing and shall not be effective until delivered to Bank at 
Bank's address set forth below.

			      1
<PAGE>
	At the option of Bank during any Event of Default, all Obligations shall 
become immediately due and payable, Bank may terminate the Line Facility 
(including, without limitation, any obligation of Bank to make any further 
Advances), and Bank may apply or setoff any Cash Security against all 
Obligations, all without any notice to or demand upon Company, in addition to 
any other rights and remedies Bank may have pursuant to law, this note, or any 
other instruments or agreements, which rights and remedies shall be 
cumulative.  If during any Event of Default any LIBOR Advance becomes due and 
payable and is repaid prior to its Maturity Date, Company also promises to 
reimburse Bank on demand for any resulting loss, cost, or expense incurred by 
Bank as a result of Company's repayment of such Advance prior to its Maturity 
Date including, without limitation, any loss incurred in obtaining, 
liquidating, or employing deposits from third parties, but excluding loss of 
margin for the period after any such payment.  If, because of the introduction 
of or any change in, or because of any judicial, administrative, or other 
governmental interpretation of, any law or regulation, there shall be any 
increase in the cost to Bank of making, funding, maintaining, or allocating 
capital to any LIBOR Advance, then Company shall, from time to time upon 
demand by Bank, pay to Bank additional amounts sufficient to compensate Bank 
for such increased cost.  If, because of the introduction of or any change in, 
or because of any judicial, administrative, or other governmental 
interpretation of, any law or regulation, it becomes unlawful for Bank to 
make, fund, or maintain any LIBOR Advance, then Bank's obligation to make, 
fund, or maintain any LIBOR Advance shall terminate and each affected 
outstanding LIBOR Advance shall be converted to a Prime Advance on the earlier 
of the applicable Maturity Date for each such Advance or the date the making, 
funding, or maintaining of each such Advance becomes unlawful.

	All provisions hereof shall be subject to, governed by, and construed in 
accordance with Ohio law.  Unenforceability of any provision hereof or any 
application of any provision hereof shall not affect the enforceability of any 
other provision or application of any provision.  Any amendment or waiver 
hereof or any waiver of any right or remedy otherwise available must be in 
writing and signed by the party against whom enforcement of the amendment or 
waiver is sought.  After all Obligations evidenced by this note become due and 
payable, any attorney-at-law is irrevocably authorized to (a) appear for 
Company in any state or federal court of record, (b) waive the issuance and 
service of process, all errors, and all rights of appeal and stay of 
execution, and (c) confess judgment against Company in favor of Bank for the 
principal balance of this note, the amount of all unpaid accrued interest, the 
amount of all costs of suit, and the amount of a reasonable attorney's fee.  
These authorizations shall survive any judgment(s) and any vacation of any 
judgment(s).  Company agrees that the Bank's attorney may confess judgment 
pursuant to the foregoing warrant of attorney.  Company further agrees that 
the attorney confessing judgment pursuant to the foregoing warrant of attorney 
may receive a legal fee or other compensation from the Bank. 

			      2
<PAGE>
For the purposes of this note:  

	"Advance" means any loan advance made by Bank to Company pursuant to the 
Line Facility;  

	"Bank" means KEYBANK NATIONAL ASSOCIATION, a national banking association 
with its main office located at 127 Public Square, Cleveland, Ohio 44114, 
and its successors and assigns;  

	"Business Day" means a day of the year on which banks are not required or 
authorized to close in Cleveland, Ohio and, if the applicable Business Day 
relates to any LIBOR Advance, on which dealings are carried on in the 
London interbank eurodollar market;

	"Company" means the undersigned and its successors and assigns; provided, 
however, that Company may not assign or otherwise transfer any of its 
rights under this note without the express written consent of Bank;  

	"Cash Flow Coverage Ratio" means (i) the sum of Company's net income 
(after taxes paid in cash), plus depreciation, plus amortization, plus 
interest expense to (ii) the sum of Company's current portion of long term 
debt, plus capitalized lease payment, plus capital expenditures, plus 
interest expense, plus dividends.  The Cash Flow Coverage Ratio shall be 
calculated on a quarterly basis.

	"Cash Security" means any present or future (a) money in the possession of 
Bank in which Company has or may have any right, title, or interest, (b) 
Deposit Account maintained with Bank in which Company has or may have any 
right, title or interest, or (c) Instrument or General Intangible issued 
or assumed by Bank in which Company has or may have any right, title, or 
interest;

	"Collateral" means the custodial account at Key Trust Company of Ohio 
known as Account No. 32859700 and the securities therein which are covered 
by the Pledge and Security Agreement given by Company to Bank of even date 
herewith ("Security Agreement").

	"Debt to Worth Ratio" means the ratio of (i) Company's Total 
Indebtedness, minus Subordinated Debt to (ii) Company's total equity plus 
Subordinated Debt, minus related party advances, minus intangible assets.  
The Debt to Worth Ration shall be calculated on a quarterly basis;

	"Default Interest Rate" means that floating rate per annum (calculated 
on the basis of a year of 360 days for the actual number of days elapsed) 
equal to the greater of three percent (3%) in excess of the Prime Rate, 
which rate shall be immediately adjusted to correspond with each change in 
the Prime Rate, or sixteen percent (16%);  

	"Deposit Account" shall be defined as set forth in Article 9 of the UCC;

	"Event of Default" means any of the following events or conditions:  
(a) any Obligation evidenced by this note or the Line Facility is not paid when 
such Obligation becomes due and payable; (b) any Obligation not evidenced by 
this note or the Line Facility is not paid when (or within any applicable grace 
period after) such Obligation becomes due and payable; (c) any material 

			      3
<PAGE>
representation, warranty, certification, financial statement, loan application, 
information, or record made, furnished, or made available to Bank by or on 
behalf of Company in connection with any Obligation is inaccurate or misleading 
in any material respect when made, furnished, or made available; (d) any 
material provision of any documentation evidencing, securing, or otherwise 
relating to any Obligation is breached; (e) Company (1) is adjudicated by any 
court in any jurisdiction to be insolvent, (2) ceases, is unable, or admits in 
writing the inability to generally pay its debts as they become due, (3) makes 
any general assignment for the benefit of its creditors, (4) applies for or 
consents to the appointment of or the taking of possession by any receiver, 
custodian, trustee, liquidator, or similar representative of or for it or of or 
for any material part of its property, or (5) commences or consents to the 
commencement of any case or proceeding with respect to it or any material amount
of its property pursuant to any Insolvency Law; (f) any case or proceeding 
pursuant to any Insolvency Law is commenced against or with respect to Company 
or any material amount of its property without its consent which is not 
dismissed or stayed within 30 days after its commencement;  or (g) any 
judgment, attachment, execution, or similar process aggregating in excess of 
$1,000,000 is rendered, issued, or levied against Company or any material 
amount of its property and is not fully satisfied, released, vacated, or 
bonded within 30 days after its rendering, issue, or levy, or (h) Company 
creates, grants, or permits to exist any lien encumbrance, or claim on the 
Collateral, other than as created by the Security Agreement and either (i) 
the Collateral does not equal or exceed in fair market value 200% of the 
outstanding principal balance of this Note, or (ii) any such liens, 
encumbrances or claims aggregate in excess of $500,000 .

	"General Intangible" shall be defined as set forth in Article 9 of the 
UCC;

	"Insolvency Law" means any reorganization, arrangement, composition, or 
readjustment of debts, bankruptcy, insolvency, dissolution, liquidation, 
receivership, trusteeship, or similar law of any state or the United 
States;

	"Instrument" shall be defined as set forth in Article 9 of the UCC;

	"Interest Rate" means (a) as to any Prime Advance, that floating rate 
per annum (calculated on the basis of a year of 360 days for the actual number 
of days elapsed) equal to the Prime Rate, which rate shall be immediately 
adjusted to correspond with each change in the Prime Rate, and (b) as to 
any LIBOR Advance, that fixed rate per annum (calculated on the basis of a 
year of 360 days for the actual number of days elapsed) equal to one and 
one-half percent (1.50%) in excess of the Reserve Adjusted LIBOR Rate;

	"LIBOR Advance" means any Advance that bears interest determined with 
reference to the Reserve Adjusted LIBOR Rate;

	"Libor Reserve Requirements" means, for any Libor Advance, the maximum 
reserves (whether basic, supplemental, marginal, emergency, or otherwise) 
prescribed by the Board of Governors of the Federal Reserve System (or any 
successor) with respect to liabilities or assets consisting of or 
including "Eurocurrency liabilities" (as defined in Regulation D of the 
Board of Governors of the Federal Reserve System) having a term equal to 
the term of such Advance;

			      4
<PAGE>
	"Line Facility" means the revolving credit facility held available by 
Bank for Company evidenced by a letter agreement dated __________________, 1996 
and Financing Commitment attached thereto, and this note together with all 
extensions, renewals, amendments, restatements, and substitutions thereof 
or therefor, the provisions of which are hereby incorporated by reference 
as if fully rewritten herein;

	"Maturity Date" means the earlier of (a) the date all Obligations 
evidenced by this note become due and payable or (b) (1) with respect to 
any Prime Advance, April 30, 1999, and (2) with respect to any LIBOR 
Advance, the earlier of (i) April 30, 1999 or (ii) the date selected by 
Company that ends one, two or three months after the date of the making of 
such Advance;

	"Obligation" means any present or future obligation, indebtedness, or 
liability of Company owed to Bank of whatever kind and however evidenced, 
together with all extensions, renewals, amendments, restatements and 
substitutions thereof or therefor (including, without limitation, any 
evidenced by this note or the Line Facility);

	"Prime Advance" means any Advance that bears interest determined with 
reference to the Prime Rate;

	"Prime Rate" means that interest rate established from time to time by 
Bank as Bank's Prime Rate, whether or not such rate is publicly announced.  
The Prime Rate may not be the lowest interest rate charged by Bank for 
commercial or other extensions of credit;

	"Reserve Adjusted LIBOR Rate" means, with respect to any LIBOR Advance, 
the rate per annum (rounded upwards to the next higher whole multiple of 
1/16% if such rate is not such a multiple) equal to the quotient of (a) 
the rate per annum (rounded upwards to the next higher whole multiple of 
1/16% if such rate is not such a multiple) at which deposits in United 
States dollars are offered at 11:00 a.m. (London, England time) (or as 
soon thereafter as is reasonably practicable) by prime banks in the London 
interbank eurodollar market 2 Business Days prior to the day such Advance 
is made in an amount and with a maturity comparable to the amount and 
maturity of such Advance, divided by (b) a number equal to 1.00 minus the 
aggregate (without duplication) of the rates (expressed as a decimal 
fraction) of the LIBOR Reserve Requirements current on the date 2 Business 
Days prior to the day such Advance is made;

	"Senior Debt to Cash Flow Ratio" means the ratio of (i) Company's 
Obligations and any liabilities incurred under capitalized leases, to (ii) 
the sum of Company's net income (after taxes paid in cash), plus 
depreciation, plus amortization, plus interest expense.  The Senior Debt 
to Cash Flow Ratio shall be calculated on a quarterly basis; 

	"Subordinated Debt" shall mean Indebtedness of a Person which is 
subordinated, in a manner satisfactory to the Bank, to all Indebtedness 
owing to the Bank; 

	"Total Indebtedness" shall mean the total of all items of indebtedness 
or liability which in accordance with generally accepted accounting principles 
would be included in determining total liabilities on the liability side of the 
balance sheet as of the date of determination; 

	"UCC" means the Ohio Uniform Commercial Code, as amended.

			      5
<PAGE>
	Company, to the extent permitted by law, waives any right to have a jury 
participate in resolving any dispute, whether sounding in contract, tort, or 
otherwise, between Bank and Company arising out of, in connection with, related 
to, or incidental to the relationship established between Company and Bank in 
connection with this note or any other agreement, instrument or document 
executed or delivered in connection therewith or the transactions related 
thereto.  This waiver shall not in any way affect, waive, limit, amend or 
modify Bank's ability to pursue remedies pursuant to any confession of judgment 
or cognovit provision contained in this note, or any other agreement, 
instrument or document related thereto.

WARNING:  BY SIGNING THIS PAPER, YOU GIVE UP YOUR RIGHT TO NOTICE AND COURT 
TRIAL.  IF YOU DO NOT PAY ON TIME A COURT JUDGMENT MAY BE TAKEN AGAINST YOU 
WITHOUT YOUR PRIOR KNOWLEDGE AND THE POWERS OF A COURT CAN BE USED TO COLLECT 
FROM YOU REGARDLESS OF ANY CLAIMS YOU MAY HAVE AGAINST THE CREDITOR WHETHER 
FOR RETURNED GOODS, FAULTY GOODS, FAILURE ON HIS PART TO COMPLY WITH THE 
AGREEMENT, OR ANY OTHER CAUSE.


	COMPANY:                        PUBCO CORPORATION

					By:________________________________
					Title:_____________________________

					And:_______________________________
					Title:_____________________________

	ADDRESS:                        3830 Kelly Avenue
                            					Cleveland, Ohio 44114



			      6
<PAGE>

                   PLEDGE AND SECURITY AGREEMENT


	This PLEDGE AND SECURITY AGREEMENT, entered into as of ___________, 
1996, by and between the PUBCO CORPORATION (herein called the "Pledgor") and 
KEYBANK NATIONAL ASSOCIATION, a national bank with its main office at 
Cleveland, Ohio (herein called the "Bank");


			   W I T N E S S E T H:

	In consideration of and in order to induce the Bank, at any time and 
from time to time, at its option, to grant the Liabilities (as herein defined) 
to Pledgor, and in further consideration of the mutual covenants herein 
contained, the parties hereto agree as follows:

			      SECTION ONE

			      THE PLEDGE

	As security for the payment of the Liabilities, the Pledgor hereby 
grants Bank a security interest in and pledges, assigns and sets over to the 
Bank the Collateral (as herein defined), and in particular the items listed in 
Exhibit A attached hereto and made a part hereof.
Bank shall not perfect the security interest pledged herein until and unless 
an Event of Default (as defined therein) has occurred in the Liabilities or a 
breach has occurred in any of the Loan Covenants contained in the Financing 
Commitment, as may be amended from time to time.

	The Pledgor will pledge and set over to the Bank, as further security 
hereunder, any additional securities as and when acquired by the Pledgor.

			     SECTION TWO

			TERMS AND AGREEMENTS

	Section 2.1.  Definitions.  The following terms, when used herein, shall
have the meanings stated.

	(a)     "Collateral" shall include any and all securities or other 
property hereby or at any time hereafter pledged with the Bank by the Pledgor 
and any replacement and proceeds thereof; and

	(b)     "Liabilities" shall mean loans in the maximum principal amount of 
Ten Million Dollars ($10,000,000) made by Bank to Pledgor, which loans are 
evidenced by a Promissory Note of Pledgor dated ________________, 1996, and 
any renewals, or rearrangements of the above as the Bank and Pledgor may make.

	(c)     "Account" shall mean custodial account number 032859700 in which 
the collateral is held by Key Trust Company of Ohio, National Association.

	(d)     "Financing Commitment" shall mean that Financing Commitment 
issued by Bank to Borrower and dated ____, 1996.
<PAGE>
	Section 2.2.  Warranty.  The Pledgor warrants that the Pledgor is the 
sole owner of the Collateral; that the Pledgor has full power and authority to 
pledge the same; that all the securities comprised in the Collateral are 
validly issued, fully paid and nonassessable; that the Collateral is, and 
during the term hereof will remain, free and clear of all liens, charges, 
encumbrances, pledges, assignments or transfers of any interest therein or 
thereto (other than to the Bank or as permitted in the Promissory Note) and 
the Pledgor warrants and will defend the Collateral against the claims and 
demands of all persons whomsoever.

	Section 2.3.  Possession of Securities.  The Pledgor warrants that 
possession of all certificated securities comprising the Collateral pledged 
hereby are in the possession of Key Trust Company of Ohio, National 
Association ("Custodian") and held by Custodian for safekeeping as custodian 
and registered in the name of Custodian for the benefit of Pledgor and all 
book entry securities comprising the Collateral are registered in the name of 
Custodian.

	Section 2.4.  Execution of Instruments.  Pledgor shall execute such 
instruments as Bank may request in order to assign or endorse to Bank or its 
order the title to all the Collateral and will pay the transfer tax or execute 
such exemption certificates with respect to such taxes as Bank may determine 
are required with respect to any such transfer.

	Section 2.5.  Discharge of Pledge.  If the whole amount of the principal 
of, premium (if any) and interest on, the Liabilities shall have been paid in 
full and the Bank shall not then have outstanding any obligation to extend 
credit to, or acquire the obligations of, the Pledgor, then, and in that 
event, all rights and interests assigned and pledged hereby or pursuant hereto 
by the Pledgor shall revert to the Pledgor and the right, title and interest 
of the Bank therein shall cease, determine and be void and the Collateral 
belonging to the Pledgor shall be free and clear of Bank's lien, and notice of 
such event shall be given by Bank to Pledgor and Custodian.

	Section 2.6.  Acknowledgment by Custodian.  At such time as set forth in 
the letter agreement dated ____, 1996, between Bank and Pledgor, Pledgor shall 
have delivered to Bank an acknowledgment by Custodian of the Pledge or 
security interest granted hereby and Custodian's agreement to have said Pledge 
noted in its records, and to only release the Collateral pursuant to the terms 
hereof, all in form and substance acceptable to Bank.

	Section 2.7.  Reporting. At least once each month no later than the ____ 
day of each month, Bank shall receive a list of the assets held by Custodian 
as Collateral hereunder.

              7

<PAGE>
      			   SECTION THREE

		       RIGHTS OF THE PLEDGOR

	Section 3.1.  Rights of the Pledgor Prior to Default.  So long as (i) 
the Collateral has a fair market value at least equal to 200% of the 
outstanding principal balance of the Liabilities, (ii) the principal balance 
of the Liabilities has not become due and payable, (iii) the interest on the 
Liabilities is not past due, and (iv) the Pledgor has not become insolvent, 
but not thereafter, the Pledgor shall have the right, from time to time, to 
exercise all ownership rights, such as right to sell, reinvest in securities 
of approximate equal fair market value, and to substitute for any Collateral 
other securities of at least equal fair market value and comparable ratings.  
The right of Pledgor to exercise the foregoing rights of ownership shall be 
subject always to its obligation to maintain Collateral with a fair market 
value not less than the sum of 200% of the outstanding principal balance of 
the Liabilities.  In the event said fair market value is not maintained and 
not restored by delivery of additional Collateral within five business days 
after notice thereof from Bank, all of Pledgor's rights of ownership shall 
cease until the Collateral returns to said fair market value.  Furthermore, if 
a default of any of the Liabilities shall have occurred, then during the 
continuance thereof, the Bank, in addition to the other remedies hereunder 
provided, may  disallow the distribution of all such dividends to the Pledgor 
and, in its discretion, may vote or cause its nominee to vote the shares of 
stock included in the Collateral.  Pledgor shall have the right from time to 
time to withdraw Collateral from the Account as long as the fair market value 
of the remaining Collateral is not less than 200% of the outstanding principal 
balance of the Liabilities.  Any request for withdrawal after perfection of 
Bank's interest in the Collateral shall be evidenced by a certificate of 
Pledgor delivered to the Bank and Custodian setting forth the outstanding 
principal balance of the Liability and the fair market value of the Collateral 
as most recently determined by Bank.  The Bank shall have the right to obtain 
from Custodian an accounting of the Fund in addition to the monthly report 
furnished to the Pledgor, at such times as the Bank may reasonably believe 
that unusual market conditions exist.

	Section 3.2.  No Right of Exoneration.  The Pledgor hereby waives, 
releases and discharges any right of exoneration which it may have with 
respect to the Liabilities and also any right which it has or may have at law, 
in equity, or by statute to require the Bank to pursue or otherwise avail 
itself of any rights or remedies which the Bank has or may have against any 
other person with respect to any other security at any time held by the Bank 
for the payment of the Liabilities.

			   SECTION FOUR

			RIGHTS OF THE BANK

	Section 4.1.  Rights of the Bank on Default of Payment of Any of the 
Liabilities.  In the event that any of the Liabilities shall have become 
payable pursuant to the provisions thereof whether at maturity, by 
declaration, or otherwise and the full amount of such Liabilities or any of 
them shall not have been paid in full, all of Pledgor's rights of ownership in 
the Collateral referred to in Section 3.1 hereof shall cease and the Bank may 

               8
<PAGE>
forthwith apply any cash constituting a part of the Collateral to the payment 
of the Liabilities ratably, and may collect or otherwise realize upon any of 
the Collateral, or any part thereof.  Without limiting the generality of the 
foregoing, the Bank in making such realization may, or by giving notice to 
Custodian to do so on its behalf, after ten (10) days' written notice to the 
Pledgor, sell, assign or otherwise dispose of, or give options to purchase, 
the Collateral through any exchange, broker's board or elsewhere, for cash or 
credit, or for future delivery, without assumption by the Bank upon any such 
sale or sales, public or private, to purchase the whole or any part of the 
Collateral free from any right or equity of redemption in the Pledgor or any 
one claiming through or under the Pledgor, which right or equity of redemption 
is hereby expressly waived and released, and to apply the net proceeds of such 
realization, after deducting all costs and expenses of every kind, to the 
payment in full of the Liabilities. Any surplus shall be returned to the 
Pledgor. The Pledgor waives, to the full extent permitted by law, all rights 
of appraisement or valuation whether before or after sale.

	Section 4.2.    Right of the Bank to Deal With the Liabilities.  The 
Pledgor hereby grants to the Bank full power and authority, in the Bank's 
uncontrolled discretion and without notice to the Pledgor, to deal  with the 
Liabilities or any of them, to the extent of the following powers:

	(a)     to grant any waiver or indulgence with respect to any of the 
Liabilities; and to effect any release, compromise or settlement with respect 
to any of the Liabilities; 

	(b)     to waive, or enter into any agreement of forbearance with respect 
to, any of the Liabilities, or with respect to all or any part of any other 
security for any of the Liabilities at any time held by the Bank, and to 
change the terms of any such waiver or agreement of forbearance; 

	(c)     to consent to the substitution, exchange or release of all or any 
part of any other security at any time held for any of the Liabilities, and in 
the case of a substitution or exchange, whether or not the new security 
received by the Bank shall be the same or of a different character or value 
from the security surrendered by the Bank; and 

	(d)     to accelerate the maturity of any of the Liabilities in accordance 
with the terms thereof.

	No action which the Bank shall take or fail to take pursuant to the 
foregoing powers shall operate to release the pledge hereby created. The 
Pledgor shall have no right of recourse against the Bank by reason of any 
action which the Bank may take or fail to take pursuant to the foregoing 
powers.

            9
<PAGE>
			   SECTION FIVE

			   MISCELLANEOUS

	Section 5.1.  Persons Bound.  This agreement benefits the Bank, its 
successors and assigns, and binds the Pledgor and its successors and assigns.

	Section 5.2.  Fair Market Value. All determinations as to the fair 
market value of the Collateral to be made hereunder shall be made by Bank, on 
a reasonable basis.  The reasonable judgment of Bank as to the fair market 
value of any Collateral shall be final and binding upon all persons and Bank 
shall not be liable to any person or any loss resulting from the exercise of 
such judgment in good faith.

	Section 5.3.  Governing Law.  This Pledge Agreement shall be deemed to 
be a contract made under and shall be construed in accordance with and 
governed by the laws of the State of Ohio.  This Pledge shall be interpreted 
so as to fully comply with the provisions of Section 8-313 of the Uniform 
Commercial Code or any comparable and applicable State Law.

	Section 5.4.  Notices.  All notices hereunder shall be deemed to have 
been sufficiently given or served for all purposes hereof, when delivered or 
deposited in certified or registered U.S. Mail, postage prepaid, and addressed 
to the Company at the address given below or at such other address either 
party may have designated to the other in writing.

Pledgor:        Pubco Corporation
              		3830 Kelly Avenue
              		Cleveland, Ohio 44114
	              	Attn: _____________________________

Bank:           KeyBank National Association
              		127 Public Square
		              Cleveland, Ohio 44114
		              Attn:  Manager, Structured Finance

IN WITNESS WHEREOF, the parties have caused this Pledge Agreement to be 
executed as of the date first above written.

	PUBCO CORPORATION

	By:________________________________
	Title:_____________________________

	And:_______________________________
	Title:_____________________________


	KEYBANK NATIONAL ASSOCIATION

	By:________________________________
	Title:_____________________________

           10
<PAGE>
			      EXHIBIT A
       				 TO
	PLEDGE AND SECURITY AGREEMENT
			    BY AND BETWEEN
			  PUBCO CORPORATION
	        			AND
	 KEYBANK NATIONAL ASSOCIATION


Description of Collateral:

	All securities now held or to be held in an account known as Pubco 
Corporation Custodial Account No. 032859700,
which securities are held by Key Trust Company of Ohio, National Association 
("Custodian") pursuant to the terms of a Custodial Agreement between Pledgor 
and Custodian dated July 16, 1996, a list of which securities currently held 
is attached hereto as Exhibit A-1.  This list may be updated and amended as 
securities are sold, exchanged or substituted.

           11
<PAGE>
			  EXHIBIT A-1

			  SECURITIES
 
           12
<PAGE>
			ACKNOWLEDGMENT

	Key Trust Company of Ohio, National Association ("Custodian"), as 
Custodian of the _________________________________ ("Fund") under the Custody 
Agreement ("Custodial Agreement") between itself and Pubco Corporation 
("Owner") dated as of ______________, 1996, does herewith acknowledge the 
pledge of all of the certain securities of said Fund by Owner to KeyBank 
National Association ("Bank") pursuant to the terms and conditions of a Pledge 
and Security Agreement dated ________________, 199__ ("Pledge"), a copy of 
which is attached hereto as Exhibit "A" and incorporated herein, and agrees to 
hold the Fund, until Custodian receives notice otherwise from Bank, subject to 
the terms of the Pledge.

	Custodian certifies that the Custodial Agreement is, as of the date 
hereof, in full force and effect.  Custodian further certifies that there is 
nothing in the Custodial Agreement that prohibits the pledge of the assets of 
the Fund.

	Prior to execution of this Acknowledgement by Custodian, Owner shall be 
permitted to deal with the Fund as it deems fit as provided in the Pledge, 
including causing the disbursement of sums of money from the Fund. After 
execution hereof by Custodian, thereby perfecting Bank's security interest, 
Custodian agrees not to disburse any sum of money from the Fund without the 
prior written consent of the Bank; provided Owner may exercise such rights 
over the Fund as provided in the Pledge.

	Custodian warrants and represents to Bank that it has marked its books 
and records to reflect the Bank's security interest and pledge of the 
securities held in the Fund to Bank and agrees to hold the securities as agent 
for the Bank for the purpose of perfecting the Bank's security interest in the 
securities.  Custodian agrees to provide Bank a copy of the monthly account 
statement that it provides to the Owner, which statement will contain a list 
of assets in the Fund and a current valuation, and at other reasonable times, 
upon request by Bank furnish Bank with an unaudited report of Fund assets.

	Upon execution by Custodian hereof, Custodian agrees that until it is 
notified by Bank that the Pledge is no longer in effect, it shall hold the 
assets of the Fund subject to Bank's security interest, and upon receipt of 
written notice from Bank that it is entitled to receive proceeds from the 
Owner, Custodian will proceed to the extent necessary to liquidate the assets 
of the Fund in accordance with the terms of the Pledge and deliver said 
proceeds to Bank.  Bank agrees to indemnify and hold Custodian harmless for 
any such actions taken by Custodian in good faith at the direction of Bank.

	All notices to Bank shall be given by certified mail to:
	KeyBank National Association
	127 Public Square
	Cleveland, Ohio 44114
	Attn: Structured Finance

	IN WITNESS WHEREOF, the undersigned has executed this Agreement by its 
duly authorized officers as of the ______ day of ____________ , 1996.

           13
<PAGE>
CUSTODIAN:                              BANK:

KEY TRUST COMPANY OF OHIO,      KEYBANK NATIONAL ASSOCIATION
NATIONAL ASSOCIATION

By:_________________________    By:__________________________

Title:______________________    Title:_______________________

Consented to By:

PUBCO CORPORATION

By:______________________

Title:___________________

              14

<PAGE>                         
			    Exhibit 10.24

			 AMENDED AND RESTATED
			MASTER PROMISSORY NOTE


	WHEREAS, Ribbons, Inc. executed and delivered to Ameritrust Company 
National Association ("Ameritrust") a Promissory Grid Note dated June 2, 1986, 
in the maximum principal amount of Three Million Five Hundred Thousand Dollars 
($3,500,000) (the "Note");

	WHEREAS, as security for the indebtedness evidenced by the Note, 
Ribbons, Inc. executed a certain Security Agreement in favor of Ameritrust 
dated May 28, 1985, as amended by an Amendment to Security Agreement dated 
June 2, 1986 and an Amendment to Security Agreement dated August 5, 1993 (as 
amended, the "Security Agreement");

	WHEREAS, Buckeye Business Products, Inc. is successor by a series of 
mergers and name changes to Ribbons, Inc.;

	WHEREAS, PUBCO CORPORATION ("Company") is successor by merger to Buckeye 
Business Products, Inc. and KEYBANK NATIONAL ASSOCIATION (formerly known as 
Society National Bank) ("Bank") is successor by merger to Ameritrust; and

	WHEREAS, the business operations of the former Buckeye Business 
Products, Inc. are currently conducted as a division of Company known as 
"Buckeye Business Products Inc. (the Buckeye Division)", and separate books 
and records, including financial records, are maintained therefor.

	NOW, THEREFORE, in consideration of the premises and the covenants and 
agreements contained herein, the Company and Bank hereby mutually agree that 
the Note shall be amended and restated in its entirety as follows:




$2,500,000.00                               Cleveland, Ohio, ____________, 1996

	Company promises to pay to the order of Bank at any of its offices the 
principal amount of each Advance, together with interest on the daily 
principal balance of such Advance at a rate per annum equal to the Interest 
Rate applicable to such Advance.  The principal amount of each Advance shall 
be due and payable on the Maturity Date applicable to such Advance.  Issued 
and outstanding letters of credit issued by Bank on the account of the Buckeye 
Division shall not exceed Five Hundred Thousand Dollars ($500,000).  Accrued 
interest on each LIBOR Advance shall be due and payable on the Maturity Date 
applicable to such Advance.  Accrued interest on each Prime Advance shall be 
due and payable on the first day of each month.  During any Event of Default, 
the daily principal balance of each Advance shall bear interest at a rate per 
annum equal to the Default Interest Rate.  Except during any Event of Default, 
no LIBOR Advance may be repaid prior to its Maturity Date.

           1
<PAGE>
	This note shall serve as a master note to evidence all Advances; 
provided, however, that the aggregate unpaid principal amount of all Advances 
shall not at any one time outstanding exceed (a) the amount specified in the 
Line Facility, or (b) the Borrowing Base, whichever is less.  Company shall 
provide a Borrowing Base Certificate to Bank monthly.  In the absence of 
reasonable evidence established by Company to the contrary, Bank's records as 
to (a) the principal amount, the Maturity Date, and the Interest Rate 
applicable to each Advance, and (b) each payment of principal and interest 
received by Bank applicable to each Advance shall be conclusively deemed to be 
accurate.

	This note is being executed and delivered as an amendment to and 
restatement of an existing Promissory Grid Note and dated June 2, 1986, and 
the execution and delivery of this note shall not constitute a novation and 
shall not terminate or otherwise affect the first lien and security interest 
of the Bank in the Buckeye Division's property.

	For each payment of principal or interest not received by Bank when due, 
the Company agrees to pay Bank a late charge equal to the greater of ten 
percent (10%) of the amount of the payment or twenty five dollars ($25.00).

	Company waives presentment, demand, notice, protest, and all other 
demands and notices in connection with delivery, acceptance, performance, 
default, or enforcement of this note.  Any request, demand, or notice by or on 
behalf of Bank, when delivered or deposited for delivery, postage prepaid, by 
certified United States mail to Company at Company's address set forth below 
shall constitute, but shall not preclude other means of, an effective request, 
demand, or notice.  Any request, demand, or notice by or on behalf of Company 
must be in writing and shall not be effective until delivered to Bank at Bank's 
address set forth below.

	At the option of Bank during any Event of Default, all Obligations shall 
become immediately due and payable, Bank may terminate the Line Facility 
(including, without limitation, any obligation of Bank to make any further 
Advances), and Bank may apply or setoff any Cash Security against all 
Obligations, all without any notice to or demand upon Company, in addition to 
any other rights and remedies Bank may have pursuant to law, this note, or any 
other instruments or agreements, which rights and remedies shall be 
cumulative.  If during any Event of Default any LIBOR Advance becomes due and 
payable and is repaid prior to its Maturity Date, Company also promises to 
reimburse Bank on demand for any resulting loss, cost, or expense incurred by 
Bank as a result of Company's repayment of such Advance prior to its Maturity 
Date including, without limitation, any loss incurred in obtaining, 
liquidating, or employing deposits from third parties, but excluding loss of 
margin for the period after any such payment.  If, because of the introduction 
of or any change in, or because of any judicial, administrative, or other 
governmental interpretation of, any law or regulation, there shall be any 
increase in the cost to Bank of making, funding, maintaining, or allocating 
capital to any LIBOR Advance, then Company shall, from time to time upon 
demand by Bank, pay to Bank additional amounts sufficient to compensate Bank 
for such increased cost.  If, because of the introduction of or any change in, 
or because of any judicial, administrative, or other governmental 
interpretation of, any law or regulation, it becomes unlawful for Bank to 
make, fund, or maintain any LIBOR Advance, then Bank's obligation to make, 
fund, or maintain any LIBOR Advance shall terminate and each affected 
outstanding LIBOR Advance shall be converted to a Prime Advance on the earlier 
of the applicable Maturity Date for each such Advance or the date the making, 
funding, or maintaining of each such Advance becomes unlawful.

           2
<PAGE>
	All provisions hereof shall be subject to, governed by, and construed in 
accordance with Ohio law.  Unenforceability of any provision hereof or any 
application of any provision hereof shall not affect the enforceability of any 
other provision or application of any provision.  Any amendment or waiver 
hereof or any waiver of any right or remedy otherwise available must be in 
writing and signed by the party against whom enforcement of the amendment or 
waiver is sought.  After all Obligations evidenced by this note become due and 
payable, any attorney-at-law is irrevocably authorized to (a) appear for 
Company in any state or federal court of record, (b) waive the issuance and 
service of process, all errors, and all rights of appeal and stay of 
execution, and (c) confess judgment against Company in favor of Bank for the 
principal balance of this note, the amount of all unpaid accrued interest, the 
amount of all costs of suit, and the amount of a reasonable attorney's fee.  
These authorizations shall survive any judgment(s) and any vacation of any 
judgment(s).  Company agrees that the Bank's attorney may confess judgment 
pursuant to the foregoing warrant of attorney.  Company further agrees that 
the attorney confessing judgment pursuant to the foregoing warrant of attorney 
may receive a legal fee or other compensation from the Bank. 

For the purposes of this note:  

	"Advance" means any loan advance made by Bank to the Buckeye Division 
pursuant to the Line Facility;  

	"Bank" means KEYBANK NATIONAL ASSOCIATION, a national banking 
association with its main office located at 127 Public Square, Cleveland, 
Ohio 44114, and its successors and assigns;  

	"Borrowing Base" means an amount not in excess of the sum of the 
following: 

	(a)     eighty-five percent (85%) of the amount due and owing on 
Qualified Accounts Receivable, plus
	(b)     the lesser of (1) forty percent (40%) of the cost or market 
value (whichever is lower) of Company's Qualified Inventory 
or (2) One Million Dollars ($1,000,000), less
	(c)     balance of outstanding letters of credit, if any;

	"Borrowing Base Certificate" shall mean a certificate, substantially in 
the form of attached Exhibit A; 

	"Business Day" means a day of the year on which banks are not required or 
authorized to close in Cleveland, Ohio and, if the applicable Business Day 
relates to any LIBOR Advance, on which dealings are carried on in the 
London interbank eurodollar market;

	"Company" means the undersigned and its successors and assigns; provided, 
however, that Company may not assign or otherwise transfer any of its rights 
under this note without the express written consent of Bank;  

           3
<PAGE>
	"Cash Security" means any present or future (a) money in the 
possession of Bank in which the Buckeye Division has or may have any right, 
title, or interest, (b) Deposit Account maintained with Bank in which the 
Buckeye Division has or may have any right, title or interest, or (c) 
Instrument or General Intangible issued or assumed by Bank in which the 
Buckeye Division has or may have any right, title, or interest;

	"Default Interest Rate" means that floating rate per annum (calculated on 
the basis of a year of 360 days for the actual number of days elapsed) 
equal to the greater of three percent (3%) in excess of the Prime Rate, 
which rate shall be immediately adjusted to correspond with each change in 
the Prime Rate, or sixteen percent (16%);  

	"Deposit Account" shall be defined as set forth in Article 9 of the UCC;

	"Event of Default" means any of the following events or conditions:  (a) 
any Obligation evidenced by this note or the Line Facility is not paid 
when such Obligation becomes due and payable; (b) any Obligation not 
evidenced by this note or the Line Facility is not paid when (or within 
any applicable grace period after) such Obligation becomes due and 
payable; (c) any material representation, warranty, certification, 
financial statement, loan application, information, or record made, 
furnished, or made available to Bank by or on behalf of Company in 
connection with any Obligation is inaccurate or misleading in any material 
respect when made, furnished, or made available; (d) any material 
provision of any documentation evidencing, securing, or otherwise relating 
to any Obligation is breached; (e) Company (1) is adjudicated by any court 
in any jurisdiction to be insolvent, (2) ceases, is unable, or admits in 
writing the inability to generally pay its debts as they become due, (3) 
makes any general assignment for the benefit of its creditors, (4) applies 
for or consents to the appointment of or the taking of possession by any 
receiver, custodian, trustee, liquidator, or similar representative of or 
for it or of or for any material part of its property, or (5) commences or 
consents to the commencement of any case or proceeding with respect to it 
or any material amount of its property pursuant to any Insolvency Law; (f) 
any case or proceeding pursuant to any Insolvency Law is commenced against 
or with respect to Company or any material amount of its property without 
its consent which is not dismissed or stayed within 30 days after its 
commencement; (g) any judgment, attachment, execution, or similar process 
aggregating in excess of $1,000,000 is rendered, issued, or levied against 
Company or any material amount of its property and is not fully satisfied, 
released, vacated, or bonded within 30 days after its rendering, issue, or 
levy; and (h) Company ceases to maintain separate books and records, 
including financial records, for the Buckeye Division.

	"General Intangible" shall be defined as set forth in Article 9 of the 
UCC;

	"Insolvency Law" means any reorganization, arrangement, composition, or 
readjustment of debts, bankruptcy, insolvency, dissolution, liquidation, 
receivership, trusteeship, or similar law of any state or the United 
States;

           4
<PAGE>
	"Instrument" shall be defined as set forth in Article 9 of the UCC;

	"Interest Rate" means (a) as to any Prime Advance, that floating rate per 
annum (calculated on the basis of a year of 360 days for the actual number 
of days elapsed) equal to the Prime Rate, which rate shall be immediately 
adjusted to correspond with each change in the Prime Rate, and (b) as to 
any LIBOR Advance, that fixed rate per annum (calculated on the basis of a 
year of 360 days for the actual number of days elapsed) equal to two 
percent (2%) in excess of the Reserve Adjusted LIBOR Rate;

	"Inventory" means: 

	(a)     any of the Buckeye Division inventory;
	(b)     all goods of the Buckeye Division that are raw materials;
	(c)     all goods of the Buckeye Division that are work in process;
	(d)     all goods of the Buckeye Division that are materials used or 
consumed in the ordinary course of the business of the 
Buckeye Division;
	(e)     all goods of the Buckeye Division that are, in the ordinary 
course of Company's business, held for sale or lease or 
furnished or to be furnished under contracts of service; and
	(f)     all substitutes and replacements for, and parts, 
accessories, additions, attachments, or accessions to (a) to 
(e) above;

	"LIBOR Advance" means any Advance that bears interest determined with 
reference to the Reserve Adjusted LIBOR Rate;

	"LIBOR Reserve Requirements" means, for any LIBOR Advance, the maximum 
reserves (whether basic, supplemental, marginal, emergency, or otherwise) 
prescribed by the Board of Governors of the Federal Reserve System (or any 
successor) with respect to liabilities or assets consisting of or 
including "Eurocurrency liabilities" (as defined in Regulation D of the 
Board of Governors of the Federal Reserve System) having a term equal to 
the term of such Advance;

	"Line Facility" means the line of credit held available by Bank for 
Company evidenced by this note, together with all extensions, renewals, 
amendments, restatements, and substitutions thereof or therefor, the 
provisions of which are hereby incorporated by reference as if fully 
rewritten herein;

	"Maturity Date" means the earlier of (a) the date all Obligations 
evidenced by this note become due and payable or (b) (1) with respect to 
any Prime Advance, June 30, 1997, and (2) with respect to any LIBOR 
Advance, the earlier of (i) June 30, 1997 or (ii) the date selected by 
Company that ends one, two or three months after the date of the making of 
such Advance;

	"Obligation" means any present or future obligation, indebtedness, or 
liability of Company for the Buckeye Division owed to Bank of whatever 
kind and however evidenced, together with all extensions, renewals, 
amendments, restatements and substitutions thereof or therefor (including, 
without limitation, any evidenced by this note or the Line Facility);

            5
<PAGE>
	"Prime Advance" means any Advance that bears interest determined with 
reference to the Prime Rate;

	"Prime Rate" means that interest rate established from time to time by 
Bank as Bank's Prime Rate, whether or not such rate is publicly announced.  
The Prime Rate may not be the lowest interest rate charged by Bank for 
commercial or other extensions of credit;

	"Qualified Account Receivable" means any account receivable generated by 
the Buckeye Division which, at all times until it is collected in full, 
continuously meets the following requirements: 

(a)     is not subject to any claim for credit, allowance, or adjustment by 
the account debtor or any set off or counter claim, 
(b)     arose in the ordinary course of the business of the Buckeye Division 
from the performance (fully completed) of services or bona fide sale 
of goods which have been shipped to the account debtor, and not more 
than ninety (90) days have elapsed since the performance (fully 
completed) of services or the sale of goods for or to the account 
debtor, 
(c)     no notice of the financial impairment of the account debtor has been 
received by Company, 
(d)     is not subject to an assignment, pledge, claim, mortgage, lien, or 
security interest of any type except that granted to or in favor of 
Bank, 
(e)     account debtor has not rejected, returned, revoked acceptance of, or 
refused to accept any of the goods which are the subject of the 
account receivable, 
(f)     Company has not received any instrument or chattel paper with 
respect to or in payment of the account receivable, and
(g)     Bank has not determined that the account receivable is 
unsatisfactory in any respect; 

	"Qualified Inventory" means all Inventory allocated to the Buckeye 
Division, except Inventory which is: 

	(a)     located outside the United States;
	(b)     in the possession of a bailee or a third party;
	(c)     work in process;
	(d)     damaged, defective, or obsolete; 
	(e)     held by Company or a third party on consignment; or
	(f)     Bank has determined that the Inventory is unsatisfactory in 
any respect;

	"Reserve Adjusted LIBOR Rate" means, with respect to any LIBOR Advance, 
the rate per annum (rounded upwards to the next higher whole multiple of 
1/16% if such rate is not such a multiple) equal to the quotient of (a) 
the rate per annum (rounded upwards to the next higher whole multiple of 
1/16% if such rate is not such a multiple) at which deposits in United 
States dollars are offered at 11:00 a.m. (London, England time) (or as 
soon thereafter as is reasonably practicable) by prime banks in the London 
interbank eurodollar market 2 Business Days prior to the day such Advance 
is made in an amount and with a maturity comparable to the amount and 
maturity of such Advance, divided by (b) a number equal to 1.00 minus the 
aggregate (without duplication) of the rates (expressed as a decimal 
fraction) of the LIBOR Reserve Requirements current on the date 2 Business 
Days prior to the day such Advance is made;

           6
<PAGE>
	"UCC" means the Ohio Uniform Commercial Code, as amended.

	Company, to the extent permitted by law, waives any right to have a jury 
participate in resolving any dispute, whether sounding in contract, tort, or 
otherwise, between Bank and Company arising out of, in connection with, related 
to, or incidental to the relationship established between Company and Bank in 
connection with this note or any other agreement, instrument or document 
executed or delivered in connection therewith or the transactions related 
thereto.  This waiver shall not in any way affect, waive, limit, amend or 
modify Bank's ability to pursue remedies pursuant to any confession of judgment 
or cognovit provision contained in this note, or any other agreement, 
instrument or document related thereto.

WARNING:  BY SIGNING THIS PAPER, YOU GIVE UP YOUR RIGHT TO NOTICE AND COURT 
TRIAL.  IF YOU DO NOT PAY ON TIME A COURT JUDGMENT MAY BE TAKEN AGAINST YOU 
WITHOUT YOUR PRIOR KNOWLEDGE AND THE POWERS OF A COURT CAN BE USED TO COLLECT 
FROM YOU REGARDLESS OF ANY CLAIMS YOU MAY HAVE AGAINST THE CREDITOR WHETHER 
FOR RETURNED GOODS, FAULTY GOODS, FAILURE ON HIS PART TO COMPLY WITH THE 
AGREEMENT, OR ANY OTHER CAUSE.


	COMPANY:                        PUBCO CORPORATION

					By:________________________________
					Title:_____________________________

					And:_______________________________
					Title:_____________________________

	ADDRESS:                        3830 Kelly Avenue
                            					Cleveland, Ohio 44114

           7
<PAGE>
           AMENDED AND RESTATED SETURITY AGREEMENT
		           ACCOUNTS RECEIVABLE AND INVENTORY

	WHEREAS, Ribbons, Inc. executed and delivered to Ameritrust Company 
National Association ("Ameritrust") a Promissory Grid Note dated June 2, 1986, 
in the maximum principal amount of Three Million Five Hundred Thousand Dollars 
($3,500,000) ("Original Note");

	WHEREAS, as security for the indebtedness evidenced by the Original 
Note, Ribbons, Inc. executed a certain Security Agreement in favor of 
Ameritrust dated May 28, 1985, as amended by an Amendment to Security 
Agreement dated June 2, 1986 and an Amendment to Security Agreement dated 
August 5, 1993 (as amended, the "Original Security Agreement");

	WHEREAS, Buckeye Business Products, Inc. is successor by a series of 
mergers and name changes to Ribbons, Inc.;

	WHEREAS, PUBCO CORPORATION ("Company") is successor by merger to Buckeye 
Business Products, Inc. and KEYBANK NATIONAL ASSOCIATION (formerly known as 
Society National Bank) ("Bank") is successor by merger to Ameritrust; and

	WHEREAS, Company executed an Amended and Restated Master Promissory Note 
on even date herewith in the maximum principal amount of Two Million Five 
Hundred Thousand Dollars ($2,500,000) to reflect the changes agreed to by the 
Company and Bank. 

	NOW, THEREFORE, in consideration of the premises and the covenants and 
agreements contained herein, the Company and Bank hereby mutually agree that 
the Original Security Agreement shall be restated in its entirety as follows:

	On this ________ day of ______________, 1996, Borrower and Bank, in 
consideration of the premises, and the covenants and agreements contained 
herein, hereby mutually agree as follows:

1.      DEFINITIONS

"Account", "Chattel Paper", "Consumer Goods", "Deposit Account", "Document", 
"Farm Products", "General Intangible", "Goods", "Instrument", and "Proceeds, 
have the meanings as set forth in Ohio Revised Code Sections 1309.01-1309.50 
inclusive, including any amendments thereof and any substitutions therefor, 
which definitions are hereby incorporated by reference as though fully 
rewritten herein.

"Account Debtor" means the Person who is obligated on an Account Receivable.

			      8
<PAGE>
"Account Receivable" means:

(a)     any account receivable, Account, Chattel Paper, General 
Intangible, Document, or Instrument owned, acquired, or received 
by Borrower's Buckeye Business Products, Inc. division (the 
"Buckeye Division),

(b)     any other indebtedness owed to or receivable owned, acquired, or 
received by the Buckeye Division of whatever kind and however 
evidenced, and

(c)     any right, title, and interest in the Buckeye Division's Goods 
which were sold, leased, or furnished by the Buckeye Division and 
gave rise to either (a) or (b) above, or both of them.  This 
includes, without limitation,

(1)     any rights of stoppage in transit of a Person's sold, 
leased, or furnished Goods,
(2)     any rights to reclaim a Person's sold, leased, or furnished 
Goods, and
(3)     any rights a Person has in such sold, leased, or furnished 
Goods that have been returned to or repossessed by that 
Person.

"Accounts Receivable Collection Account" means a commercial Deposit Account 
maintained with Bank for the Buckeye Division by Borrower, without liability 
by Bank to pay interest thereon, from which account Bank shall have the 
exclusive right to withdraw funds until all Obligations are paid, performed, 
and observed in full.

"Bank" means KEYBANK NATIONAL ASSOCIATION, a national banking association 
whose principal office is located at 127 Public Square, Cleveland, Ohio 44114.

"Borrower" means PUBCO CORPORATION, a corporation incorporated under the laws 
of the State of Delaware.

"Borrower's Location" means the location of:

(a)     The Buckeye Division's place of business, if there is only one 
such place of business, or

(b)     if there is more than one place of business, the place (1) from 
which the Buckeye Division manages the main part of its business 
operations, and (2) where Persons dealing with the Buckeye 
Division would normally look for credit information.

"Cash Security" means all cash, Instruments, Deposit Accounts, and other cash 
equivalent, whether matured or unmatured, whether collected or in the process 
of collection, upon which the Buckeye Division presently has or may hereafter 
have any claim, that are presently or may hereafter be existing or maintained 
with, issued by, drawn upon, or in the possession of Bank.

			      9
<PAGE>
"Collateral" means:

(a)     all of the Accounts Receivable generated by the Buckeye Division, 
whether now owned or hereafter acquired or received,

(b)     all of the Inventory allocated to the Buckeye Division, whether 
now owned or hereafter acquired,

(c)     all of the Cash Security allocated to the Buckeye Division, and

(d)     all of the Proceeds, products, profits, and rents of the 
Collateral listed in paragraphs (a), (b) and (c) above.

"Event of Default" means the occurrence of any of the events set forth in 
Section 7 of the Security Agreement.

"Financial Impairment" means the distressed economic condition of a Person 
manifested by any one or more of the following events:

(a)     bankruptcy or insolvency of the Person;

(b)     the Person ceases, is unable, or admits in writing its inability, 
to make timely payment upon the Person's debts, obligations, or 
liabilities as they mature or come due;

(c)     general assignment by the Person for the benefit of creditors;

(d)     Person entering into any composition or arrangement with the 
creditors;

(e)     proceedings are instituted by or against a Person for the 
appointment of any receiver, trustee, or liquidator (1) of or for 
the Person or (2) of or for all or any substantial part of the 
Person's property;

(f)     proceedings are authorized or instituted by or against a Person 
under any bankruptcy, reorganization, readjustment of debt, 
insolvency, dissolution, liquidation, or other similar law of any 
jurisdiction.

"Inventory"  means:

(a)     any inventory allocated to the Buckeye Division,

(b)     all Goods allocated to the Buckeye Division that are raw 
materials,

(c)     all Goods allocated to the Buckeye Division that are work in 
process,

(d)     all Goods allocated to the Buckeye Division that are materials 
used or consumed in the ordinary course of a Person's business,

			      10
<PAGE>
(e)     all Goods allocated to the Buckeye Division that are, in the 
ordinary course of a Person's business, held for sale or lease or 
furnished or to be furnished under contracts of service, and

(f)     all substitutes and replacements for, and parts, accessories, 
additions, attachments, or accessions to (a) to (e) above.

"Obligations" means any of the following obligations, whether direct or 
indirect, absolute or contingent, secured or unsecured, matured or unmatured, 
originally contracted with Bank or another Person, and now or hereafter owing 
to or acquired in any manner partially or totally by Bank or in which Bank may 
have acquired a participation, contracted by the Buckeye Division alone or 
jointly or severally with another Person:

(a)     any and all indebtedness, obligations, liabilities, contracts, 
indentures, agreements, warranties, covenants, guaranties, 
representations, provisions, terms, and conditions of whatever 
kind, now existing or hereafter arising, and however evidenced, 
that are now or hereafter owed, incurred, or executed by the 
Buckeye Division to, in favor of, or with Bank (including, without 
limitation, those as are set forth or contained in, referred to, 
evidenced by, or executed with reference to, the Security 
Agreement, the Promissory Note, any letter of credit agreements, 
advance agreements, indemnity agreements, guaranties, lines of 
credit, mortgage deeds, security agreements, assignments, pledge 
agreements, hypothecation agreements, Instruments, and acceptance 
financing agreements), and including any partial or total 
extension, restatement, renewal, amendment, and substitution 
thereof or therefor;

(b)     any and all claims of whatever kind of Bank against the Buckeye 
Division, now existing or hereafter arising, including, without 
limitation, any arising out of or in any way connected with 
warranties made by the Buckeye Division to Bank in connection with 
any Instrument deposited with or purchased by Bank;

(c)     any and all of Bank's Related Expenses.

"Organization" and "Person" have the meanings as set forth in Ohio Revised 
Code Section 1301.01, including any amendments thereof and any substitutions 
therefor, which definitions are hereby incorporated by reference as though 
fully rewritten herein.

"Promissory Note" means the Amended and Restated Promissory Note of even date 
herewith in the aggregate amount of Two Million Five Hundred Thousand Dollars 
($2,500,000), and including any partial or total amendment, renewal, 
restatement, extension, or substitution of or for such note.

"Related Expenses" means any and all costs, liabilities, and expenses 
(including, without limitation, losses, damages, penalties, claims, actions, 
reasonable attorney's fees, legal expenses, judgments, suits, and 
disbursements) incurred by, imposed upon, or asserted against, Bank in any 
attempt by Bank:

			      11
<PAGE>
(a)     to obtain, preserve, perfect, or enforce the security interest 
evidenced by (i) the Security Agreement, or (ii) any other pledge 
agreement, mortgage deed, hypothecation agreement, guaranty, 
security agreement, assignment, or security instrument executed or 
given by the Buckeye Division to or in favor of Bank,

(b)     to obtain payment, performance, and observance of any and all of 
the Obligations,

(c)     to maintain, insure, collect, preserve, or upon any Event of 
Default, repossess and dispose of any of the Collateral, or

(d)     incidental or related to (a) through (c) above, including, without 
limitation, interest thereupon from the date incurred, imposed, or 
asserted until paid at the rate payable upon the Promissory Note, 
but in no event greater than the highest rate permitted by law.

"Security Agreement", means this agreement between Borrower and Bank, and 
including any partial or total amendment, renewal, restatement, extension, or 
substitution of or for such agreement.

2.      SECURITY INTEREST IN COLLATERAL

In consideration of and as security for the full and complete payment, 
performance, and observance of all Obligations, Borrower does hereby (a) grant 
to Bank a security interest in the Collateral, and (b) assign to Bank all of 
its right, title, and interest (including, without limitation, all rights to 
payment) arising under or with respect to all of the Accounts Receivable, 
whether now owned or hereafter acquired or received by Borrower, but not 
including any duty, obligation, or liability of Borrower with respect thereto.

3.      WARRANTIES

Borrower represents and warrants to Bank (which representations and warranties 
shall survive the execution and delivery of the Promissory Note, and the 
extension of credit) that:

(a)     The execution, delivery, and performance hereof are within 
Borrower's corporate powers, have been duly authorized, and are 
not in contravention of law or the terms of Borrower's charter, 
by-laws, or regulations, or of any indenture, agreement, or 
undertaking to which Borrower is party or by which it is or may be 
bound;

(b)     Except for any security interest granted to or in favor of Bank, 
Borrower is, and as to Collateral to be acquired after the date 
hereof will be, the owner of the Collateral free from any claim, 
lien, encumbrance, or security interest of any type, and Borrower 
agrees that it will defend, at its sole expense, the Collateral 
against all claims and demands of all Persons at any time claiming 
the same or any interest therein;

(c)     Subject to any limitation stated herein or in connection herewith, 
all information furnished to Bank concerning Borrower or the 

			      12
<PAGE>
Collateral, is or will be at the time such information is 
furnished, accurate and correct in all material respects and 
complete insofar as is necessary to give Bank true and accurate 
knowledge of the subject matter;

(d)     Borrower is the lawful owner of and has full and unqualified right 
to transfer a security interest in all of the Collateral to Bank.  
Such Collateral is not and will not, so long as Borrower has any 
obligations to Bank, be subject to any financing statement, 
encumbrance, claim, lien, or security interest of any type except 
any granted to or in favor of Bank;

(e)     Borrower's Location is 3830 Kelley Avenue, Cleveland, Ohio 44114.

4.      COVENANTS

Borrower undertakes, covenants, and agrees that, until the full and complete 
payment, performance, and observance of all Obligations, Borrower:

(a)     shall promptly provide Bank with prior written notification of:

(1)     any change in any location where the Buckeye Division's 
Inventory is maintained, and any new locations where the 
Buckeye Division's Inventory is to be maintained,
(2)     the location of any new places of business and the changing 
or closing of any of its existing places of business, 
(3)     any change in Borrower's name, and
(4)     any change in the Buckeye Division's Location;

(b)     shall at all reasonable times allow Bank by or through any of its 
officers, agents, employees, attorneys, or accountants to:
(1)     examine, inspect, and make extracts from Borrower's books 
and other records,
(2)     examine and inspect the Inventory wherever located, and
(3)     arrange for verification of the Accounts Receivable, under 
reasonable procedures, directly with Account Debtors or by 
other methods;

(c)     shall promptly furnish to Bank upon request:

(1)     additional information and statements with respect to the 
Collateral,
(2)     Borrower's Instruments, Chattel Paper, Documents, and any 
other writings relating to or evidencing any of the Accounts 
Receivable (including, without limitation, computer 
printouts or typewritten reports listing the current mailing 
address of all present Account Debtors), and
(3)     any other writings and information Bank may reasonably 
request;

(d)     shall upon request of Bank promptly take such action and promptly 
make, execute, and deliver all such additional and further items, 
deeds, assurances, and instruments as Bank may require, including, 
without limitation, financing statements, so as to completely vest 
in and ensure to Bank its rights hereunder and in and to the 
Collateral;

			      13
<PAGE>
(e)     if any of the Accounts Receivable arise out of contracts with or 
orders from the United States or any of its departments, agencies, 
or instrumentalities, shall immediately notify Bank in writing of 
same and shall execute any writing or take any action required by 
Bank with reference to the Federal Assignment of Claims Act;

(f)     hereby authorizes Bank or Bank's designated agent (but without 
obligation by Bank to do so) to incur Related Expenses (whether 
prior to, upon, or subsequent to any Event of Default), and 
Borrower shall promptly repay, reimburse, and indemnify Bank for 
any and all Related Expenses;

(g)     shall not, without the prior written consent of Bank grant any 
consensual or permit to exist any material non-consensual 
mortgage, encumbrance, security interest, or other lien upon any 
Collateral except any granted to or in favor of Bank;

(h)     shall not use any Collateral in violation of any applicable 
statute, ordinance, or regulation.

5.      COLLECTIONS AND RECEIPT OF PROCEEDS

(a)     Upon the occurrence of any Event of Default, after written 
notification thereof to Borrower, Bank, or Bank's designated 
agent, shall have the right and power (as Borrower's hereby 
constituted and appointed attorney-in-fact), which, being coupled 
with an interest, shall remain irrevocable until all Obligations 
are fully and completely paid, performed, and observed, at any 
time to:

(1)     notify the Account Debtors on any or all of the Accounts 
Receivable of the Bank's security interest in and assignment 
of those Accounts Receivable upon which the respective 
Account Debtors are liable, and to request from such Account 
Debtors, in Bank's name or in the Buckeye Division's or 
Borrower's name, information concerning the Accounts 
Receivable and amounts owing thereon, 
(2)     notify purchasers of any or all of the Inventory of Bank's 
security interest therein, and to request from such Persons, 
at any time, in Bank's name or in the Buckeye Division's or 
Borrower's name, information concerning the Inventory and 
the amounts owing thereon by such purchasers, 
(3)     notify and require the Account Debtors on any or all of the 
Accounts Receivable to make payment upon such Accounts 
Receivable directly to Bank, 
(4)     notify and require purchasers of the Inventory to make 
payment of their indebtedness directly to Bank,
(5)     receive, retain, acquire, take, endorse, assign, deliver, 
accept, and deposit, in Bank's name, the Buckeye Division's 
name or the Borrower's name, any and all of the Buckeye 
Division's cash, Instruments, Chattel Paper, Documents, 
Proceeds of Accounts Receivable, Proceeds of Inventory, 
collections of Accounts Receivable, and any other writings 
relating to any of the Collateral theretofore collected, 
received or retained by Borrower pursuant to Subsection 5(b) 
below or thereafter collected, received, or retained by 
Borrower, 

			     14
<PAGE>
(6)     exercise any and all of the rights granted Bank in 
Subsections 5(c) and 5(d) below, and 
(7)     take such other action with respect to any or all of the 
Collateral, in such manner and at such times, as Bank may 
deem advisable, including, without limitation, the 
following: collection, legal proceedings, compromises, 
settlements, adjustments, extensions, postponements, 
exchanges, releases, and sales.

(b)     Except as otherwise provided in Subsections 5(a), 5(c), or 5(d), 
Borrower is authorized (1) to collect and enforce, by all lawful 
means, all of the Accounts Receivable, and (2) to receive and 
retain, by all lawful means, any and all Proceeds of all of the 
Accounts Receivable and Inventory. Borrower shall hold, as trustee 
upon an express trust for Bank as beneficiary thereof, all such 
lawful collections of Accounts Receivable and all such lawful 
Proceeds of Accounts Receivable and Inventory received by Borrower.  
Any costs, liabilities, or expenses incurred by Borrower in the 
collection or enforcement of such Accounts Receivable, and in the 
receipt of Proceeds of Accounts Receivable and Inventory shall be 
borne solely by Borrower.  Borrower as trustee shall not commingle 
such collections of Accounts Receivable and such Proceeds of 
Accounts Receivable and Inventory with any other property not held 
in trust for Bank; any property held or commingled with such 
collections of Accounts Receivable and such Proceeds of Accounts 
Receivable and Inventory is hereby conclusively established between 
Borrower and Bank to be collections of Accounts Receivable and 
Proceeds of Accounts Receivable and Inventory.

(c)     With respect to the Buckeye Division's Instruments, Documents, 
and Chattel Paper:

(1)     Upon Bank's written request, Borrower shall immediately 
deliver or cause to be delivered to Bank all of the Buckeye 
Division's Instruments, Chattel Paper, and Documents, 
appropriately endorsed either, at Bank's option, (i) to 
Bank's order, without limitation or qualification, or (ii) 
for deposit in the Accounts Receivable collection Account.  
Bank, or Bank's designated agent, is hereby constituted and 
appointed Borrower's attorney-in-fact with authority and 
power to so endorse any and all Instruments, Documents, and 
Chattel Paper upon Borrower's failure to do so.  Such 
authority and power, being coupled with an interest, shall 
be (i) irrevocable until all Obligations are paid, 
performed, and observed in full, (ii) exercisable by Bank at 
any time and without any request upon Borrower by Bank to so 
endorse, and (iii) exercisable in Bank's name or Borrower's 
name; 
(2)     Borrower hereby waives presentment, demand, notice of 
dishonor, protest, notice of protest, and any and all other 
similar notices with respect thereto, regardless of the form 
of any endorsement thereof;
(3)     Bank shall not be bound or obligated to take any action to 
preserve any rights therein against any prior parties 
thereto.

			      15
<PAGE>
(d)     Upon Bank's written request, the lawful collection and enforcement 
of all of the Accounts Receivable and the lawful receipt and 
retention by Borrower of all Proceeds of all of the Accounts 
Receivable and Inventory shall be as Bank's agent.  All such 
collections and Proceeds shall be remitted daily by Borrower to 
Bank in the form in which they are received by Borrower, either by 
mailing or by delivering such collections and Proceeds to Bank, 
appropriately endorsed for deposit in the Accounts Receivable 
Collections Account.  Bank may, in its sole discretion, at any 
time and from time to time, apply all or any portion of the 
collected balance in the Accounts Receivable Collections Account 
(allowing one (1) day for collection and clearance of remittances) 
as a credit against the Obligations.  If any remittance shall be 
dishonored, or if, upon final payment, any claim with respect 
thereto shall be made against Bank on its warranties of 
collection, Bank may charge the amount of such item against the 
Accounts Receivable Collections Account or any other Deposit 
Account maintained by Borrower with Bank, and, in any event, 
retain same and Borrower's interest therein as additional security 
for the Obligations.  Bank may, in its sole discretion, at any 
time and from time to time, release funds from the Accounts 
Receivable Collections Account to Borrower for use in the Buckeye 
Divsion's business.  The balance in the Accounts Receivable 
Collections Account may be withdrawn by Borrower upon termination 
of the Security Agreement in accordance with Subsection 9(d).  At 
Bank's written request, Borrower will cause all remittances 
representing all collections and all Proceeds of the Accounts 
Receivable and Inventory to be mailed to a lock box in Cleveland, 
Ohio, to which Bank shall have access for the processing of such 
items in accordance with the provisions, terms, and conditions of 
Bank's customary lock box agreement.

6.      INSURANCE AND USE OF INVENTORY

(a)     Until any Event of Default:

(1)     Borrower may retain possession of and use the Inventory in 
any lawful manner not inconsistent with any applicable 
terms, conditions, and provisions of:
(i)     the Security Agreement, and
(ii)    any insurance policy thereon.
(2)     Borrower may sell or lease the Inventory in the ordinary 
course of business; provided, however, that a sale or lease 
in the ordinary course of business does not include a 
transfer in partial or total satisfaction of a debt, except 
for transfers in satisfaction of partial or total purchase 
money prepayments by a buyer in the ordinary course of 
Borrower's business.  Until any Event of Default, Borrower 
may also use and consume any raw materials or supplies, the 
use and consumption of which are necessary in order to carry 
on the Buckeye Division's business.

(b)     Borrower shall obtain, and at all times maintain, insurance upon 
the Inventory in such form, written by such companies, in such 
amounts, for such period, and against such risks as may be 

			      16
<PAGE>
acceptable to Bank, with provisions satisfactory to Bank for 
payment of all losses thereunder to Bank and Borrower as their 
interests may appear (loss payable endorsement in favor of Bank), 
and, if required by Bank, Borrower will deposit the policies with 
Bank.  Any such policies of insurance shall provide for no less 
than ten (10) days prior written cancellation notice to Bank.  Any 
sums received by Bank in payment of insurance losses, returns, or 
unearned premiums under the policies may, at the option of Bank, be 
applied upon any Obligation whether or not the same is then due and 
payable, or may be delivered to Borrower for the purpose of 
replacing, repairing, or restoring its Inventory.  Borrower hereby 
assigns to Bank any return or unearned premium which may be due 
upon cancellation of any such policies for any reason and directs 
the insurers to pay Bank any amount so due.  Bank, or Bank's 
designated agent, is hereby constituted and appointed Borrower's 
attorney-in-fact (either in the name of the Buckeye Division, 
Borrower or in the name of the Bank) to make adjustments of all 
insurance losses, sign all applications, receipts, releases, and 
other papers necessary for the collection of any such loss, and any 
return of unearned premium, execute proof of loss, make 
settlements, and endorse and collect all Instruments payable to the 
Buckeye Division, Borrower or issued in connection therewith.  
Notwithstanding any action by Bank hereunder, any and all risk of 
loss or damage to the Inventory to the extent of any and all 
deficiencies in the effective insurance coverage thereof is hereby 
expressly assumed by Borrower.



7.      EVENTS OF DEFAULT

Upon the occurrence of any one or more of the following Events of Default, any 
and all Obligations shall, at the option of Bank and notwithstanding any 
period of time permitted or allowed by any writing evidencing an Obligation, 
become immediately due and payable without notice, demand, protest, or 
presentment, all of which are hereby expressly waived by Borrower:

(a)     Failure of Borrower to promptly pay, perform, or observe when due, 
whether upon demand, at maturity, by acceleration, or otherwise, 
any of the Obligations;

(b)     Failure of Borrower to promptly pay, perform, satisfy, or observe 
when due, whether upon demand, at maturity, by acceleration, or 
otherwise, or any event which either results in or would result in 
(but for waiver by the holder(s) or trustee(s) thereof) the 
acceleration of the maturity of, any or all of the indebtedness, 
obligations, liabilities, contracts, indentures, and agreements 
(including, without limitation, any and all warranties, covenants, 
guaranties, provisions, terms, and conditions set forth or contained 
therein) of whatever kind and however evidenced, owed, incurred, or 
executed by Borrower, to, in favor of, or with any and all other 
Persons, and including any partial or total extension, renewal, 
amendment, restatement, and substitution thereof or therefor;

			     17
<PAGE>
(c)     Any material warranty, representation, or statement made or 
furnished to Bank in connection with the Security Agreement, 
Promissory Note, or any other writing evidencing or given as 
security for any of the Obligations by or on behalf of the 
Borrower proves to have been false in any material respect when 
made, furnished, or at any time thereafter;

(d)     Bank shall deem itself insecure in good faith believing that the 
prospect of payment, performance, or observance of any of the 
Obligations herein secured is impaired;

(e)     Loss, damage, theft, destruction, levy, seizure, or attachment to, 
of, or upon any material amount of the Collateral, including any 
attempt to accomplish the foregoing;

(f)     Sale, lease, transfer, assignment, encumbrance, or other 
disposition of any material amount of the Collateral other than in 
the ordinary course of business, without Bank's prior written 
authorization therefor, including any attempt to accomplish the 
foregoing;

(g)     Financial Impairment of Borrower;

(h)     Financial Impairment of any endorser, guarantor, or surety upon or 
for any of the Obligations.


8.      RIGHTS AND REMEDIES UPON EVENT OF DEFAULT

Upon the occurrence of any such Event of Default and at all times thereafter, 
Bank shall have the rights and remedies of a secured party under the Ohio 
Uniform Commercial Code in addition to the rights and remedies provided 
elsewhere within the Security Agreement or in any other writing executed by 
Borrower.  Bank may require Borrower to assemble the Collateral and make it 
available to Bank at a reasonably convenient place to be designated by Bank.  
Unless the Collateral is perishable, threatens to decline speedily in value, 
or is of a type customarily sold on a recognized market, Bank will give 
Borrower reasonable notice of the time and place of any public sale of the 
Collateral or of the time after which any private sale or other intended 
disposition thereof is to be made.  The requirement of reasonable notice shall 
be met if such notice is mailed (deposited for delivery, postage prepaid, by 
U.S. mail) to either, at Bank's option, (1) Borrower's Location set forth in 
Subsection 3(e) of the Security Agreement (as modified by any change therein 
which Borrower has supplied in writing to Bank) or (2) Borrower's address at 
which Bank customarily communicates with Borrower, at least ten (10) days 
before the time of the public sale or the time after which any private sale or 
other intended disposition thereof is to be made.  At any such public or 
private sale, Bank may purchase the Collateral.  After deduction for Bank's 
Related Expenses, the residue of any such sale shall be applied in 
satisfaction of the obligations in such order of preference as Bank may 
determine.  Any excess, to the extent permitted by law, shall be paid to 
Borrower, and Borrower shall remain liable for any deficiency.

			     18
<PAGE>
9.      GENERAL

(a)     If any provision, term, or portion, of the Security Agreement, 
(including, without limitation, (1) any indebtedness, obligation, 
liability, contract, agreement, indenture, warranty, covenant, 
guaranty, representation, or condition of the Security Agreement 
made, assumed, or entered into, (2) any act or action taken under 
the Security Agreement, or (3) any application of the Security 
Agreement) is for any reason held to be illegal or invalid, such 
illegality or invalidity shall not affect any other such 
provision, term, or portion of the Security Agreement, each of 
which shall be construed and enforced as if such illegal or 
invalid provision, term, or portion were not contained in the 
Security Agreement.  Any illegality or invalidity of any 
application of the Security Agreement shall not affect any legal 
and valid application of the Security Agreement, and each 
provision, term, and portion of the Security Agreement shall be 
deemed to be effective, operative, made, entered into, or taken in 
the manner and to the full extent permitted by law.

(b)     Bank shall not be deemed to have waived any of Bank's rights 
hereunder or under any other writing executed by Borrower unless 
such waiver be in writing and signed by Bank.  No delay or 
omission on part of Bank in exercising any right shall operate as 
a waiver of such right or any other right.  A waiver on any one 
occasion shall not be construed as a bar to or waiver of any right 
or remedy on any future occasion.  All Bank's rights and remedies, 
whether evidenced hereby or by any other writing shall be 
cumulative and may be exercised singularly or concurrently.  Any 
written demands, written requests, or written notices to Borrower 
that Bank may elect to give shall be effective when deposited for 
delivery, postage prepaid, by U.S. mail, and addressed either, at 
Bank's option, to (1) Borrower's Location set forth in Subsection 
3(e) of the Security Agreement (as modified by any change therein 
which Borrower has supplied in writing to Bank) or (2) Borrower's 
address at which Bank customarily communicates with Borrower.  If 
at any time or times, by assignment or otherwise, Bank transfers 
any of the Obligations or any part of the Collateral to another 
person, such transfer shall carry with it Bank's powers and rights 
under this Agreement with respect to the obligation or Collateral 
so transferred and the transferee shall have said powers and 
rights, whether or not they are specifically referred to in the 
transfer.  To the extent that Bank retains any other of the 
Obligations or any part of the Collateral, Bank will continue to 
have the rights and powers herein set forth with respect thereto.

			     19
<PAGE>
(c)     The laws of the State of Ohio, without regard to principles of 
conflict of laws, shall govern the construction of the Security 
Agreement (including, without limitation, any terms not specifically 
defined in the Security Agreement that may be so specifically defined 
pursuant to Ohio Revised Code Sections 1309.01-1309.50 inclusive, and 
including any amendments thereof or any substitution therefor) and 
the rights and duties of the parties hereto.  The Security Agreement 
contains the entire agreement between the parties hereto and no oral 
agreement shall be binding.  Borrower agrees that Bank may make a 
photocopy of the Security Agreement in the ordinary course of 
business and such photocopy may be used in place of the original of 
the Security Agreement.  A carbon, photographic or other reproduction 
of the Security Agreement may be used as a financing statement.  The 
Security Agreement shall be binding upon and inure to the benefit of 
Borrower and Bank and their respective successors and assigns.  The 
rights and powers herein given to the Bank are in addition to those 
otherwise created or existing in the same Collateral by virtue of 
other agreements or writings.

(d)     The term of the Security Agreement shall commence with the date 
hereof and shall continue until terminated by either Borrower or 
Bank.  Borrower may terminate the Security Agreement by giving 
Bank not less than thirty (30) days prior written notice thereof 
and by paying, performing, and observing all of the Obligations in 
full on or before such termination date.

(e)     In the Security Agreement, unless the context otherwise requires, 
words in the singular number include the plural and words in the 
plural number include the singular.

(f)     Borrower hereby releases Bank from and agrees to indemnify and 
hold harmless Bank, and its officers, agents, and employees for 
any and all claims of Borrower for damage or loss caused by any 
act or acts hereunder or in furtherance hereof whether by omission 
or commission, and whether based upon any error of judgment or 
mistake of law or fact (except willful misconduct) on the part of 
Bank, or its officers, agents, and employees.

(g)     Bank has the right, in addition to all other rights and remedies 
available to it, to set off at any time the unpaid balance of the 
Promissory Note and any other obligations against any indebtedness 
owing the Buckeye Division by Bank, including, without limitation, 
all Cash Security.

(h)     Bank is hereby authorized to fill in all blank spaces herein, to 
correct patent errors herein, to complete or correct the 
description of the Collateral, and to date the Security Agreement.

(i)     Except as expressly authorized in the Security Agreement, Bank's 
right to Proceeds specifically set forth herein or indicated in any 
financing statement shall never constitute an express or implied 
authorization on the part of Bank to Borrower's sale, exchange, 
collection, or other disposition of any or all of the Collateral.

			     20
<PAGE>
	BORROWER, TO THE EXTENT PERMITTED BY LAW, WAIVES ANY RIGHT TO HAVE A 
JURY PARTICIPATE IN RESOLVING ANY DISPUTE, WHETHER SOUNDING IN CONTRACT, TORT, 
OR OTHERWISE, BETWEEN BANK AND BORROWER ARISING OUT OF, IN CONNECTION WITH, 
RELATING TO, OR INCIDENTAL TO THE RELATIONSHIP ESTABLISHED BETWEEN THEM IN 
CONNECTION WITH THE SECURITY AGREEMENT OR ANY NOTE OR OTHER INSTRUMENT, 
DOCUMENT OR AGREEMENT EXECUTED OR DELIVERED IN CONNECTION THEREWITH OR THE 
TRANSACTIONS RELATED THERETO.  THIS WAIVER SHALL NOT IN ANY WAY AFFECT, WAIVE, 
LIMIT, AMEND OR MODIFY BANK'S ABILITY TO PURSUE REMEDIES PURSUANT TO ANY 
CONFESSION OF JUDGMENT OR COGNOVIT PROVISION CONTAINED IN ANY NOTE OR OTHER 
INSTRUMENT, DOCUMENT OR AGREEMENT EXECUTED AND DELIVERED BY BORROWER TO BANK."



	IN WITNESS WHEREOF, the parties hereto have caused the security 
agreement to be executed on the day and year first above written.

			BORROWER:               PUBCO CORPORATION

						By:_________________________________
						Title:_______________________________

						And:_______________________________
						Title:_______________________________

			BANK:           KEYBANK NATIONAL ASSOCIATION

						By:_______________________________
						Title:______________________________

			     21

<PAGE>                              
                              EXHIBIT 21


                            PUBCO CORPORATION

                      Subsidiaries of the Registrant






    The Company directly or indirectly owns 100% of the capital stock of 
the following significant subsidiaries:


          Subsidiaries                         State of Incorporation


    Buckeye Business Products, Inc., Division                

    Aspen Imaging International, Inc.                Delaware


    The Company owns an indirect 85% plus interest in Allied Construction 
Products, Inc., a Delaware corporation.

<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM
CONSOLIDATED BALANCE SHEET AT 12/31/96 AND CONSOLIDATED STATEMENT OF
OPERATIONS FOR THE YEAR ENDED 12/31/96 AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               DEC-31-1996
<CASH>                                           1,539
<SECURITIES>                                    24,877
<RECEIVABLES>                                    4,679
<ALLOWANCES>                                       269
<INVENTORY>                                      6,681
<CURRENT-ASSETS>                                39,327
<PP&E>                                          16,227
<DEPRECIATION>                                  10,298
<TOTAL-ASSETS>                                  63,359
<CURRENT-LIABILITIES>                           14,130
<BONDS>                                              0
                                0
                                          1
<COMMON>                                            38
<OTHER-SE>                                      31,296
<TOTAL-LIABILITY-AND-EQUITY>                    63,359
<SALES>                                         51,069
<TOTAL-REVENUES>                                51,069
<CGS>                                           36,747
<TOTAL-COSTS>                                   36,747
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                  5,828
<INCOME-TAX>                                     (534)
<INCOME-CONTINUING>                              6,362
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,291
<EPS-PRIMARY>                                     1.50
<EPS-DILUTED>                                     1.50
        

</TABLE>


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