BOISE CASCADE OFFICE PRODUCTS CORP
10-Q, 1996-05-10
PAPER & PAPER PRODUCTS
Previous: FOODBRANDS AMERICA INC, 10-K/A, 1996-05-10
Next: NYNEX CABLECOMMS GROUP PLC, 10-Q, 1996-05-10



                                 UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C.   20549

                                F O R M  10 - Q

(X) Quarterly Report Pursuant to Section 13 or 15(d) of The Securities
    Exchange Act of 1934

For the Quarterly Period Ended March 31, 1996


( ) Transition Report Pursuant to Section 13 or 15(d) of The Securities 
    Exchange Act of 1934

For the Transition Period From ___________ to _____________


Commission file number 1-13662


                   BOISE CASCADE OFFICE PRODUCTS CORPORATION

            (Exact name of registrant as specified in its charter)

Delaware                                                     82-0477390
     

(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                      Identification No.)

                           800 West Bryn Mawr Avenue
                               Itasca, Illinois
                                     60143

                   (Address of principal executive offices)
                                  (Zip Code)

                                (708) 773-5000

             (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (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 the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.  

                                                Shares Outstanding
                                       as of April 30, 1996, after giving
            Class                      effect to a two-for-one stock split
      Common stock, $.01 par value                  62,335,518

<PAGE>
                        PART I - FINANCIAL INFORMATION


Item 1.     Financial Statements


          BOISE CASCADE OFFICE PRODUCTS CORPORATION AND SUBSIDIARIES

                       CONSOLIDATED STATEMENTS OF INCOME
                                  (unaudited)


                                            Three Months Ended March 31 
                                             1996                1995   
                                             (expressed in thousands, 
                                              except per share data)

Net sales                                 $  461,423          $  303,287
Cost of sales, including purchases
  from Boise Cascade Corporation
  of $42,595,000 and $34,464,000             338,526             231,466
                                          __________          __________
Gross profit                                 122,897              71,821
                                          __________          __________

Selling and warehouse operating 
  expense                                     87,095              54,311
Corporate general and administrative 
  expense, including amounts paid to
  Boise Cascade Corporation of $586,000
  and $698,000                                 6,854               4,761
Goodwill amortization                          1,380                 440
                                          __________          __________
                                              95,329              59,512
                                          __________          __________
Income from operations                        27,568              12,309
Other income (expense), net                   (1,241)                243
                                          __________          __________
Income before income taxes                    26,327              12,552
Income tax expense                            10,764               4,833
                                          __________          __________
Net income                                $   15,563          $    7,719

Earnings per common share and
  pro forma earnings per common share,
  after giving effect to a two-for-one
  stock split (based upon 62,305,746 
  actual average common shares outstanding
  for the three months ended March 31, 
  1996, and 61,387,500 pro forma 
  average common shares outstanding for 
  the three months ended March 31, 1995)       $ .25               $ .13


  The accompanying notes are an integral part of these Financial Statements.
<PAGE>
             BOISE CASCADE OFFICE PRODUCTS CORPORATION AND SUBSIDIARIES

                             CONSOLIDATED BALANCE SHEETS
                                     (unaudited)


                                                March 31        December 31
                                          1996         1995         1995   
                                              (expressed in thousands)
ASSETS

Current
  Cash and short-term investments      $   13,138  $       21  $    14,082
  Receivables, less allowances
     of $3,123,000, $1,129,000,
     and $2,889,000                       232,325     141,413      189,260
  Inventories                             130,030      88,927      112,538
  Deferred income tax benefits              8,156       5,547        7,588
  Other                                    14,218       8,264       12,705
                                       __________  __________   __________
                                          397,867     244,172      336,173
                                       __________  __________   __________
Property 
  Land                                     12,411      11,779       12,411
  Buildings and improvements               66,342      57,907       66,217
  Furniture and equipment                 114,634      90,816      102,074
  Accumulated depreciation                (79,814)    (84,201)     (91,941)
                                       __________  __________   __________
                                          113,573      76,301       88,761
                                       __________  __________   __________
Goodwill, net of amortization
  of $6,961,000, $3,803,000,
  and $5,650,000                          206,637      57,303      114,919
Other assets                                5,319       4,307        4,271
                                       __________  __________   __________
Total assets                           $  723,396  $  382,083   $  544,124


  The accompanying notes are an integral part of these Financial Statements.
<PAGE>
             BOISE CASCADE OFFICE PRODUCTS CORPORATION AND SUBSIDIARIES

                             CONSOLIDATED BALANCE SHEETS
                                     (unaudited)


                                                  March 31         December 31
                                             1996         1995         1995   
                                               (expressed in thousands)
LIABILITIES AND SHAREHOLDERS' EQUITY

Current
  Notes payable                           $    6,000  $     -     $     -   
  Current portion of long-term debt              219        -           -   
  Accounts payable                                     
    Trade and other                          157,826      76,088     116,363
    Boise Cascade Corporation                 12,774        -         23,906
                                          __________  __________  __________
                                             170,600      76,088     140,269
                                          __________  __________  __________
  Accrued liabilities
    Compensation and benefits                 14,774      11,932      17,959
    Income taxes payable                      11,805        -          4,712
    Taxes, other than income                   7,467      12,241       6,813
    Interest payable                             562        -           -   
    Other                                     25,124      12,234      20,596
                                          __________  __________  __________
                                              59,732      36,407      50,080
                                          __________  __________  __________
                                             236,551     112,495     190,349
                                          __________  __________  __________

Other
  Deferred income taxes                        2,727       3,024       2,534
  Long-term debt, less current portion       110,143        -           -   
  Other                                       18,622       1,817      11,824
                                          __________  __________  __________
                                             131,492       4,841      14,358
                                          __________  __________  __________

Shareholders' equity 
  Common stock, $.01 par value,
    200,000,000 shares authorized;
    62,331,258 and 62,292,776 shares
    issued and outstanding at 
    March 31, 1996, and December 31, 1995,
    after giving effect to a two-for-one
    stock split                                  623        -            623
  Additional paid-in capital                 295,793     257,028     295,615
  Retained earnings                           58,937       7,719      43,179
                                          __________  __________  __________
    Total shareholders' equity               355,353     264,747     339,417
                                          __________  __________  __________
Total liabilities and
  shareholders' equity                    $  723,396  $  382,083  $  544,124


  The accompanying notes are an integral part of these Financial Statements.
<PAGE>
             BOISE CASCADE OFFICE PRODUCTS CORPORATION AND SUBSIDIARIES

                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     (unaudited)


                                              Three Months Ended March 31
                                                  1996           1995   
                                                (expressed in thousands)

Cash provided by (used for) operations
  Net income                                   $   15,563     $    7,719
  Items in income not using (providing) cash 
    Depreciation and amortization                   5,279          3,495
    Deferred income tax benefit                       934           (948)
  Receivables                                      (3,130)       (16,217)
  Inventories                                       5,888         (4,694)
  Other current assets                              2,561         (1,477)
  Accounts payable and accrued liabilities         (5,784)        (2,113)
  Current and deferred income taxes                 4,889           (769)
                                               __________     __________
    Cash provided by (used for) operations         26,200        (15,004)
                                               __________     __________

Cash provided by (used for) investment
  Expenditures for property and equipment         (10,587)        (5,897)
  Acquisitions                                   (129,259)        (3,289)
  Other, net                                       (3,416)           688
                                               __________     __________
    Cash used for investment                     (143,262)        (8,498)
                                               __________     __________

Cash provided by (used for) financing
  Notes payable                                     6,000           -   
  Additions to long-term debt                     110,000           -   
  Net equity transactions with Boise
    Cascade Corporation                              -            23,595
  Other, net                                          118            (95)
                                               __________     __________
    Cash provided by financing                    116,118         23,500
                                               __________     __________

Decrease in cash                                     (944)            (2)

Balance at beginning of the period                 14,082             23
                                               __________     __________

Balance at March 31                            $   13,138     $       21


  The accompanying notes are an integral part of these Financial Statements.
<PAGE>
     BOISE CASCADE OFFICE PRODUCTS CORPORATION AND SUBSIDIARIES

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                             (unaudited)

(1)   ORGANIZATION AND BASIS OF PRESENTATION.  Boise Cascade Office
      Products Corporation (together with its subsidiaries, "the Company")
      was operated as the Boise Cascade Office Products Distribution
      Division ("the Division") of Boise Cascade Corporation ("BCC") prior
      to April 1, 1995.  Effective on that date, pursuant to an Asset
      Transfer and Subscription Agreement between the Company and BCC, BCC
      transferred to the Company (the "Transfer of Assets") substantially
      all of the assets and liabilities associated with the Division, other
      than $100 million of accounts receivable, in exchange for common
      stock of the Company.  After the transfer, BCC held a total of
      50,750,000 shares, after giving effect to a two-for-one stock split,
      of the Company's common stock (see Note 3).  The accompanying
      historical consolidated income statements include the consolidated
      results of operations of the Division.

      The quarterly financial statements of the Company and its
      subsidiaries have not been audited by independent public accountants,
      but in the opinion of management, all adjustments necessary to
      present fairly the results for the periods have been included. 
      Except as may be disclosed in the notes to the Financial Statements,
      the adjustments made were of a normal, recurring nature.  Quarterly
      results are not necessarily indicative of results that may be
      expected for the year.  The statements have been prepared by the
      Company pursuant to the rules and regulations of the Securities and
      Exchange Commission.  Certain information and footnote disclosures
      normally included in financial statements prepared in accordance with
      generally accepted accounting principles have been condensed or
      omitted pursuant to such rules and regulations.  These quarterly
      financial statements should be read together with the statements and
      the accompanying notes included in the Company's 1995 Annual Report.

(2)   PUBLIC OFFERINGS.  On April 13, 1995, the Company completed the sale
      of 10,637,500 shares of common stock at a price of $12.50 per share,
      after giving effect to a two-for-one stock split, in an initial
      public offering in the United States and in a concurrent
      international offering ("the Offerings").  After the Offerings, BCC
      owned 82.7% of the Company's outstanding common stock.  The net
      proceeds to the Company were approximately $123.1 million.  A total
      of $100 million of such net proceeds was used by the Company to
      replace the working capital retained by BCC in the Transfer of
      Assets.  Of the remaining proceeds, $21.2 million was retained by the
      Company and was available for general corporate purposes, and
      $1.9 million was paid as a dividend to BCC.

(3)   EARNINGS PER COMMON SHARE.  Actual earnings per common share of $.25
      for the three months ended March 31, 1996, are based upon the average
      number of common shares outstanding pursuant to the shares issued to
      BCC in the organization of the Company and the Transfer of Assets on
      April 1, 1995, the shares issued in the Offerings on April 13, 1995,
      common shares issued to effect acquisitions made by the Company, and
      shares issued as a result of stock options exercised, all after
      giving effect to a two-for-one stock split.  The unaudited pro forma
      earnings per common share of $.13 for the three months ended
      March 31, 1995, have been presented assuming the 50,750,000 common
      shares issued to BCC in the organization of the Company and the
      10,637,500 common shares issued in the Offerings, after giving effect
      to a two-for-one stock split, were issued on January 1, 1995.

      In April 1996, the Company's board of directors authorized a two-for-
      one split of the Company's common stock in the form of a 100% stock
      dividend.  Each shareholder of record at the close of business on
      May 6, 1996, will receive one additional share for each share held on
      that date.  The new shares will be distributed on May 20, 1996.  All
      share amounts, net income per share, and average common shares
      outstanding have been restated to reflect the stock split for each
      period presented.

(4)   DEBT.  At March 31, 1996, the Company had a $225 million revolving
      credit agreement with a group of banks.  Borrowing under this
      agreement was $110 million.  In addition, the Company had $6 million
      of short-term borrowings.

(5)   TAXES.  The estimated tax provision rate for the first three months
      of 1996 was 41% compared with a tax provision rate of 38.5% for the
      same period in the prior year.  The increase is primarily due to the
      amortization of goodwill arising from certain acquisitions that is
      not deductible for tax purposes.

(6)   ACQUISITIONS.  During the first quarter of 1996, the Company made
      five acquisitions which were accounted for under the purchase method
      of accounting.  Accordingly, the purchase prices were allocated to
      the assets acquired and liabilities assumed based upon their
      estimated fair values.  The initial purchase price allocations may be
      adjusted within one year of the date of purchase for changes in
      estimates of the fair values of assets and liabilities.  Such
      adjustments are not expected to be significant to results of
      operations or the financial position of the Company.  The excess of
      the purchase price over the estimated fair value of the net assets
      acquired was recorded as goodwill and is being amortized over
      40 years.  The results of operations of the acquired businesses are
      included in the Company's operations subsequent to the dates of
      acquisition.

      On February 5, 1996, the Company completed the acquisition of 100% of
      the shares of Grand & Toy Limited (Grand & Toy) from Cara Operations
      Limited (Toronto).  The negotiated purchase price was approximately
      C$140 million (US$104 million).  In addition, the Company recorded
      liabilities of approximately $7.4 million, which are included in the
      recorded purchase price of Grand & Toy, to modify and transition
      activities such as distribution, marketing, and other functions. 
      Further adjustments to the preliminary allocation of the purchase
      price may be made within one year of the acquisition date.  The
      acquisition was funded primarily from borrowings under the Company's
      $225 million revolving credit agreement.  Grand & Toy owns and
      operates six office products distribution centers and approximately
      80 retail stores across Canada.

      On January 31, 1996, the Company acquired the assets of the contract
      stationer business of Sierra Vista Office Products, Inc., based in
      Albuquerque, New Mexico.  On February 9, 1996, the Company acquired
      the stock of the contract stationer businesses of Loring, Short &
      Harmon, Inc., based in Portland, Maine, and McAuliffe's based in
      Burlington, Vermont.  On March 29, 1996, the Company acquired the
      stock of the contract stationer and office furniture business of
      Office Essentials based in Milwaukee, Wisconsin.  These businesses
      were acquired for a total of $27.2 million in cash and $7.9 million
      payable to the sellers.  

      Unaudited pro forma results of operations, reflecting these
      acquisitions, would have been as follows.  If these five businesses
      had been acquired on January 1, 1996, the Company's first quarter
      1996 sales would have increased to $491 million, net income would
      have decreased slightly to $15.4 million and earnings per common
      share, after giving effect to a two-for-one stock split, would have
      remained $.25.  If these businesses had been acquired on January 1,
      1995, first quarter 1995 sales would have increased to $370 million,
      net income would have decreased to $5.3 million and earnings per
      common share, after giving effect to a two-for-one stock split, would
      have decreased to $.09.  In the first quarter of 1995, Grand & Toy
      Limited recorded a restructuring charge.  Excluding the impact of this
      restructuring charge, pro forma net income and earnings per share
      would have been essentially unchanged.  This unaudited pro forma 
      financial information does not necessarily represent the actual 
      consolidated results of operations that would have resulted if the 
      acquisitions had occurred on the dates assumed.

      In April 1996, the Company announced it had signed letters of intent
      to acquire Crawford's Office Supplies, Inc., based in Seattle,
      Washington; Zemlick Brothers, Inc., based in Kalamazoo, Michigan;
      Bangs Office Products, Inc., based in Pocatello, Idaho; and Pedersen
      Contact based in Melbourne, Australia.  The combined annual sales of
      the acquisitions at the time of announcement were $63.3 million.  The
      Company also announced the start-up of new office products
      distribution centers in Las Vegas, Nevada, and Miami, Florida.

      In April 1996, the Company filed a registration statement with the
      Securities and Exchange Commission for additional shares of common
      stock, which provides the Company with an uncommitted  4,000,000
      registered shares of common stock, after a two-for-one stock split,
      to be offered from time to time in connection with future
      acquisitions.

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

First Quarter of 1996, Compared with First Quarter of 1995

Results of Operations

Net sales in the first quarter of 1996 increased 52% to $461.4 million,
compared with $303.3 million in the first quarter of 1995.  The growth in
sales resulted from increased national account business, rapid growth in
direct marketing, acquisitions, and somewhat higher paper prices and
volumes.  Excluding the effect of acquisitions since December 31, 1994,
sales increased 18% in the first quarter of 1996. 

Cost of goods sold, which includes the cost of merchandise sold and
delivery and occupancy costs, increased to $338.5 million in the first
quarter of 1996, which was 73.4% of net sales.  This compares with
$231.5 million reported in the same period of the prior year, which
represented 76.3% of net sales.  Gross profit as a percentage of sales was
26.6% and 23.7% for the first quarter of 1996 and 1995.  The increase in
margins was due primarily to improved margins in the Company's national
account business and higher paper prices quarter to quarter.

Operating expense was 20.7% of net sales in the first quarter of 1996,
compared with 19.6% in the first quarter of 1995.  Within the operating
expense category, selling and warehouse operating expense was 18.9% of net
sales in the first quarter of 1996, compared with 17.9% in the first
quarter of 1995.  This increase was primarily the result of changes in the
Company's product and channel mix due to acquisitions.  Corporate general
and administrative expense declined slightly to 1.5% of first quarter 1996
net sales from 1.6% of first quarter 1995 net sales.

As a result of the above factors, income from operations in the first
quarter of 1996 increased by $15.3 million to $27.6 million, more than
double the Company's first quarter 1995 operating income, which was
$12.3 million.  Net income in the first quarter of 1996 more than doubled
to $15.6 million, or 3.4% of net sales, compared with $7.7 million, or 2.5%
of net sales, in the same period of the prior year.

Liquidity and Capital Resources

The Company's principal requirements for cash have been to fund working
capital needs, upgrade and expand its facilities at existing locations,
open new distribution centers, and make acquisitions.  The funding of the
Company's strategy for growth, including acquisitions and the relocation of
several existing distribution centers into new and larger facilities, is
expected to require significant capital outlays by the Company over the
next several years.

To finance the Company's capital requirements, the Company expects to rely
upon funds from a combination of sources.  The Company anticipates
continued cash flow from operations.  In addition, the Company has a
$225 million revolving credit agreement that expires in 1999 and provides
for variable rates of interest based on customary indexes.  The revolving
credit agreement is available for acquisitions and general corporate
purposes.  It contains customary restrictive financial and other covenants,
including a negative pledge and covenants specifying a minimum net worth, a
minimum fixed charge coverage ratio, and a maximum leverage ratio.  The
lending banks may terminate the revolving credit agreement, and accelerate
the payment of any amounts borrowed thereunder, in the event a Change of
Control (as defined) of the Company occurs.  At March 31, 1996,
$110 million was outstanding under this agreement.  At March 31, 1996, the
Company had $6 million of short-term borrowings.

In addition to available borrowing capacity under the terms of the
revolving credit agreement, the Company may, subject to the covenants
contained in the revolving credit agreement and to market conditions, raise
additional funds through other external debt or equity financing in the
future. 

In April 1996, the Company filed a registration statement with the
Securities and Exchange Commission for additional shares of common stock,
which provides the Company with an uncommitted 4,000,000 registered shares of
common stock, after a two-for-one stock split, to be offered from time to
time in connection with future acquisitions.

Cash provided by operations for the first three months of 1996 was
$26.2 million.  This was the result of $21.8 million of net income,
depreciation and amortization, and other noncash items and a $4.4 million
increase in working capital.  Net cash used for investment in the first
three months of 1996 was $143.3 million, which included $10.6 million for
capital expenditures and $129.3 million for acquisitions.  Net cash
provided by financing was $116.1 million for the first three months of
1996, resulting from borrowings made by the Company to fund acquisitions. 

Cash used for operations in the first three months of 1995 was
$15.0 million.  This was the result of $10.3 million of net income,
depreciation and amortization, and other noncash items offset by
$25.3 million of negative changes in working capital.  Cash used for
investment in the first three months of 1995 was $8.5 million, which
included $5.9 million of expenditures for property and equipment and
$3.3 million for acquisitions.  Net cash provided by financing was $23.5
million for the first three months of 1995, almost all of which was net
equity transactions with Boise Cascade Corporation.

Business Cycles

The Company is a major distributor of copy paper.  It is uncertain to what
extent or when paper prices might significantly rise or fall and what
favorable or adverse impact those changes might have on the Company's sales
and margins.

The Company's multifaceted growth strategy, including its acquisition
program, has been very successful in recent quarters.  The Company believes
that this growth strategy will continue to be successful, but the year-to-
year and quarter-to-quarter results of this strategy will depend in part on
market conditions outside the Company's control.  In addition, the pace of
the Company's acquisition program will reflect the extent of opportunities
available to the Company.

                        PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

Reference is made to the registrant's annual report on Form 10-K for the
year ended December 31, 1995, for information concerning legal proceedings.

Item 2.  Changes in Securities

Not applicable.

Item 3.  Defaults Upon Senior Securities

Not applicable.

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

Not applicable.

Item 5.  Other Information

Not applicable.  

Item 6.  Exhibits and Reports on Form 8-K

      (a)   Exhibits.

            A list of the exhibits required to be filed as part of this
            report is set forth in the Index to Exhibits, which immediately
            precedes such exhibits, and is incorporated herein by this 
            reference.

      (b)   On February 16, 1996, the Company filed a Form 8-K with the
            Securities and Exchange Commission to report that the Company
            completed the acquisition of 100% of the shares of Grand & Toy
            Limited from Cara Operations Limited (Toronto), on February 5,
            1996.

            On March 14, 1996, the Company filed a Form 8-K/A.  This
            amended the registrant's response to Item 7 of the Form 8-K
            filed on February 16, 1996, so as to file the Grand & Toy
            financial statements and pro forma financial information giving
            effect to the acquisition of Grand & Toy.
<PAGE>
                                SIGNATURES

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

                                          BOISE CASCADE
                                          OFFICE PRODUCTS CORPORATION

     As Duly Authorized Officer and
     Chief Accounting Officer:           /s/Darrell R. Elfeldt
                                         Darrell R. Elfeldt
                                         Vice President and Controller




Date:  May 10, 1996

<PAGE>
                 BOISE CASCADE OFFICE PRODUCTS CORPORATION
                             INDEX TO EXHIBITS
               Filed With the Quarterly Report on Form 10-Q
                   for the Quarter Ended March 31, 1996

Number     Description                                     Page Number

10         Form of Deferred Compensation and
            Benefits Trust dated January 30, 1996
27         Financial Data Schedule


            BOISE CASCADE OFFICE PRODUCTS CORPORATION
            DEFERRED COMPENSATION AND BENEFITS TRUST


     THIS AGREEMENT made as of January 30, 1996, by and between
BOISE CASCADE OFFICE PRODUCTS CORPORATION (the "Company") and
AMERICAN NATIONAL BANK AND TRUST COMPANY OF CHICAGO (the
"Trustee");

                        R E C I T A L S:

     WHEREAS, the Company has adopted the nonqualified deferred
compensation and other Plans listed in Appendix A;

     WHEREAS, the Company has incurred or expects to incur
liability under the terms of such Plans with respect to the
individuals participating in such Plans;

     WHEREAS, the Company wishes to establish a trust pursuant to
this Agreement (the "Trust") and to contribute to the Trust
assets that shall be held therein, subject to the claims of the
Company's creditors in the event of the Company's Insolvency, as
herein defined, until paid to Plan participants and their
beneficiaries in such manner and at such times as specified in
the Plans;

     WHEREAS, it is the intention of the parties that this Trust
shall constitute an unfunded arrangement and shall not affect the
status of the Plans as unfunded plans maintained for the purpose
of providing deferred compensation for a select group of
management or highly compensated employees for purposes of
Title I of the Employee Retirement Income Security Act of 1974;
and

     WHEREAS, it is the intention of the Company to make
contributions to the Trust to provide itself with a source of
funds to assist it in the meeting of its liabilities under the
Plans;

     NOW, THEREFORE, the parties do hereby establish the Trust
and agree that the Trust shall be comprised, held, and disposed
of as follows:

     Section 1.  Establishment Of Trust.

     (a)  The Company hereby deposits with Trustee in trust
$1,000, which shall become the principal of the Trust to be held,
administered, and disposed of by Trustee as provided in this
Trust Agreement.

     (b)  The Trust hereby established is revocable by the
Company; it shall become irrevocable upon a Change in Control, as
defined herein.

     (c)  The Trust is intended to be a grantor trust, of which
the Company is the grantor, within the meaning of subpart E,
part I, subchapter J, chapter 1, subtitle A of the Internal
Revenue Code of 1986, as amended, and shall be construed
accordingly.

     (d)  The principal of the Trust, and any earnings thereon,
shall be held separate and apart from other funds of the Company
and shall be used exclusively for the uses and purposes of Plan
participants and general creditors as herein set forth.  Plan
participants and their beneficiaries shall have no preferred
claim on, or any beneficial ownership interest in, any assets of
the Trust.  Any rights created under the Plans and this Trust
Agreement shall be mere unsecured contractual rights of Plan
participants and their beneficiaries against the Company.  Any
assets held by the Trust will be subject to the claims of the
Company's general creditors under federal and state law in the
event of Insolvency, as defined in Section 3(a) herein.

     (e)  Upon a Potential Change in Control as defined herein,
the Company shall, as soon as possible but in no event longer
than 10 business days following the Potential Change in Control,
make a contribution to the Trust in an amount that is sufficient
to pay each Plan participant or beneficiary the benefits when due
to which Plan participants or their beneficiaries would be
entitled pursuant to the terms of the Plans as of the date on
which the Potential Change in Control occurred (the "Funding
Amount").  Such contribution shall be irrevocable, except as
provided in Section 1(f) below, and shall become irrevocable upon
the occurrence of a Change in Control as defined herein.

     (f)  In the event the Company delivers the Funding Amount to
the Trustee upon a Potential Change in Control, the corpus of the
Trust less the original $1,000 funding amount shall be returned
to the Company one year after the date of the delivery of the
Funding Amount unless a Change in Control shall have occurred
during such one year period.  If another Potential Change in
Control occurs after the Funding Amount has been returned to the
Company as provided in this Section 1(f), the Company shall again
deliver the Funding Amount to the Trustee in accordance with
Section 1(e).

     Section 2.  Payments to Plan Participants and Their
                 Beneficiaries.

     (a)  The Company shall deliver to the Trustee a schedule
(the "Payment Schedule") that indicates the amounts payable in
respect of each Plan participant (and his or her beneficiaries),
that provides a formula or other instructions acceptable to
Trustee for determining the amounts so payable, the form in which
such amount is to be paid (as provided for or available under the
Plans), and the time of commencement for payment of such amounts.
Except as otherwise provided herein, the Trustee shall make
payments to the Plan participants and their beneficiaries in
accordance with such Payment Schedule.  The Trustee shall make
provision for the reporting and withholding of any federal,
state, or local taxes that may be required to be withheld with
respect to the payment of benefits pursuant to the terms of the
Plans and shall pay amounts withheld to the appropriate taxing
authorities or determine that such amounts have been reported,
withheld, and paid by the Company.

     (b)  The entitlement of a Plan participant or his or her
beneficiaries to benefits under the Plans shall be determined by
the Company or such party as it shall designate under the Plans,
and any claim for such benefits shall be considered and reviewed
under the procedures set out in the Plans.

     (c)  The Company may make payment of benefits directly to
Plan participants or their beneficiaries as they become due under
the terms of the Plans.  The Company shall notify the Trustee of
its decision to make payment of benefits directly prior to the
time amounts are payable to participants or their beneficiaries. 
In addition, if the principal of the Trust, and any earnings
thereon, are not sufficient to make payments of benefits in
accordance with the terms of the Plans, the Company shall make
the balance of each such payment as it becomes due.  The Trustee
shall notify the Company where principal and earnings are not
sufficient to make payments when due.  If, at any time and from
time to time after the date of a Change in Control, the Trustee
so notifies the Company that assets of the Trust are not, in the
Trustee's judgment, sufficient to pay benefits under the Plans
when due, the Company will deliver to the Trustee an amount (in
cash or immediately marketable securities) sufficient in the
Trustee's judgment to pay all such benefits under the Plans.  The
Trustee may retain the services of a qualified actuary or
actuarial firm to assist in the determination of whether Trust
assets are sufficient to pay benefits when due and in the
determination of the amount to be delivered by the Company to the
Trustee under this section.

     Section 3.  Trustee Responsibility Regarding Payments to
                 Trust Beneficiary When the Company Is Insolvent.

     (a)  The Trustee shall cease payment of benefits to Plan
participants and their beneficiaries if the Company is Insolvent.
The Company shall be considered "Insolvent" for purposes of this
Trust Agreement if (i) the Company is unable to pay its debts as
they become due, (ii) the Company is subject to a pending
proceeding as a debtor under the United States Bankruptcy Code,
or (iii) the Company is determined to be insolvent by a court of
competent jurisdiction in such matters.

     (b)  At all times during the continuance of this Trust, as
provided in Section 1(d) hereof, the principal and income of the
Trust shall be subject to claims of general creditors of the
Company under federal and state law as set forth below.

          (1)  The Board of Directors and the Chief Executive
Officer of the Company shall have the duty to inform the Trustee
in writing of the Company's Insolvency.  If a person claiming to
be a creditor of the Company alleges in writing to the Trustee
that the Company has become Insolvent, the Trustee shall
determine whether the Company is Insolvent and, pending such
determination, the Trustee shall discontinue payment of benefits
to Plan participants or their beneficiaries.

          (2)  Unless the Trustee has actual knowledge of the
Company's Insolvency, or has received notice from the Company or
a person claiming to be a creditor alleging that the Company is
Insolvent, the Trustee shall have no duty to inquire whether the
Company is Insolvent.  The Trustee may in all events rely on such
evidence concerning the Company's solvency as may be furnished to
the Trustee and that provides the Trustee with a reasonable basis
for making a determination concerning the Company's solvency.

          (3)  If at any time the Trustee has determined that the
Company is Insolvent, the Trustee shall discontinue payments to
Plan participants or their beneficiaries and shall hold the
assets of the Trust for the benefit of the Company's general
creditors.  Nothing in this Trust Agreement shall in any way
diminish any rights of Plan participants or their beneficiaries
to pursue their rights as general creditors of the Company with
respect to benefits due under the Plans or otherwise.

          (4)  The Trustee shall resume the payment of benefits
to Plan participants or their beneficiaries in accordance with
Section 2 of this Trust Agreement only after the Trustee has
determined that the Company is not Insolvent (or is no longer
Insolvent).

     (c)  Provided that there are sufficient assets, if the
Trustee discontinues the payment of benefits from the Trust
pursuant to Section 3(b) hereof and subsequently resumes such
payments, the first payment following such discontinuance shall
include the aggregate amount of all payments due to Plan
participants or their beneficiaries under the terms of the Plans
for the period of such discontinuance, less the aggregate amount
of any payments made to Plan participants or their beneficiaries
by the Company in lieu of the payments provided for hereunder
during any such period of discontinuance.

     Section 4.  Payments to the Company.  Except as provided in
Section 3 hereof, after the Trust has become irrevocable, the
Company shall have no right or power to direct the Trustee to
return to the Company or to divert to others any of the Trust
assets before all payment of benefits have been made to Plan
participants and their beneficiaries pursuant to the terms of the
Plans.

     Section 5.  Investment Authority.

     (a)  In no event may the Trustee invest in securities
(including stock or rights to acquire stock) or obligations
issued by the Company, other than a de minimis amount held in
common investment vehicles in which the Trustee invests.  All
rights associated with assets of the Trust shall be exercised by
the Trustee or the person designated by the Trustee, and shall in
no event be exercisable by or rest with Plan participants.

     (b)  The Company shall have the right at any time, and from
time to time in its sole discretion, to substitute assets of
equal fair market value for any asset held by the Trust.  This
right is exercisable by the Company in a nonfiduciary capacity
without the approval or consent of any person in a fiduciary
capacity.

     Section 6.  Disposition of Income.  During the term of this
Trust, all income received by the Trust, net of expenses and
taxes, shall be accumulated and reinvested.

     Section 7.  Accounting by the Trustee.  The Trustee shall
keep accurate and detailed records of all investments, receipts,
disbursements, and all other transactions required to be made,
including such specific records as shall reasonably be requested
by the Company.  Within 30 days following the close of each
calendar year and within 30 days after the removal or resignation
of the Trustee, the Trustee shall deliver to the Company a
written account of its administration of the Trust during such
year or during the period from the close of the last preceding
year to the date of such removal or resignation, setting forth
all investments, receipts, disbursements, and other transactions
effected by it, including a description of all securities and
investments purchased and sold with the cost or net proceeds of
such purchases or sales (accrued interest paid or receivable
being shown separately), and showing all cash, securities, and
other property held in the Trust at the end of such year or as of
the date of such removal or resignation, as the case may be.

     Section 8.  Responsibility of the Trustee.

     (a)  The Trustee shall act with the care, skill, prudence,
and diligence under the circumstances then prevailing that a
prudent person acting in like capacity and familiar with such
matters would use in the conduct of an enterprise of a like
character and with like aims, provided, however, that the Trustee
shall incur no liability to any person for any action taken
pursuant to a direction, request, or approval given by the
Company which is contemplated by, and in conformity with, the
terms of the Plans or this Trust and is given in writing by the
Company.  In the event of a dispute between the Company and a
party, the Trustee may apply to a court of competent jurisdiction
to resolve the dispute.

     (b)  If the Trustee undertakes or defends any litigation
arising in connection with this Trust, the Company agrees to
indemnify the Trustee against the Trustee's costs, expenses, and
liabilities (including, without limitation, attorneys' fees and
expenses) relating thereto and to be primarily liable for such
payments.  If the Company does not pay such costs, expenses, and
liabilities in a reasonably timely manner, the Trustee may obtain
payment from the Trust.

     (c)  The Trustee may consult with legal counsel (who may
also be counsel for the Company generally) with respect to any of
its duties or obligations hereunder.

     (d)  The Trustee may hire agents, accountants, actuaries,
investment advisors, financial consultants, or other
professionals to assist it in performing any of its duties or
obligations hereunder.

     (e)  The Trustee shall have, without exclusion, all powers
conferred on the Trustee by applicable law, unless expressly
provided otherwise herein, provided, however, that if an
insurance policy is held as an asset of the Trust, the Trustee
shall have no power to name a beneficiary of the policy other
than the Trust, to assign the policy (as distinct from conversion
of the policy to a different form) other than to a successor
Trustee, or to loan to any person the proceeds of any borrowing
against such policy.

     (f)  Notwithstanding the provisions of Section 8(e) above,
the Trustee may loan to the Company the proceeds of any borrowing
against an insurance policy held as an asset of the Trust.

     (g)  Notwithstanding any powers granted to the Trustee
pursuant to this Trust Agreement or to applicable law, the
Trustee shall not have any power that could give this Trust the
objective of carrying on a business and dividing the gains
therefrom, within the meaning of section 301.7701-2 of the
Procedure and Administrative Regulations promulgated pursuant to
the Internal Revenue Code.

     Section 9.  Compensation and Expenses of the Trustee.  The
Company shall pay all administrative fees and expenses of the
Trust.  If not so paid, the fees and expenses shall be paid from
the Trust.

     Section 10. Resignation and Removal of the Trustee.

     (a)  The Trustee may resign at any time by written notice to
the Company, which shall be effective 60 days after receipt of
such notice unless the Company and the Trustee agree otherwise.

     (b)  The Trustee may be removed by the Company on 30 days'
notice or upon shorter notice accepted by the Trustee.

     (c)  Upon a Change in Control, as defined herein, the
Trustee may not be removed by the Company for five years
following the Change in Control.

     (d)  If the Trustee resigns within five years of a Change in
Control, as defined herein, the Trustee shall select a successor
Trustee in accordance with the provisions of Section 11(b) hereof
prior to the effective date of the Trustee's resignation or
removal.

     (e)  Upon resignation or removal of the Trustee and
appointment of a successor Trustee, all assets shall subsequently
be transferred to the successor Trustee.  The transfer shall be
completed within 90 days after receipt of notice of resignation,
removal, or transfer, unless the Company extends the time limit.

     (f)  If the Trustee resigns or is removed, a successor shall
be appointed, in accordance with Section 11 hereof, by the
effective date of resignation or removal under paragraphs (a)
or (b) of this section.  If no such appointment has been made,
the Trustee may apply to a court of competent jurisdiction for
appointment of a successor or for instructions.  All expenses of
the Trustee in connection with the proceeding shall be allowed as
administrative expenses of the Trust.

     Section 11. Appointment of Successor.

     (a)  If the Trustee resigns or is removed in accordance with
Section 10(a) or (b) hereof, the Company may appoint any third
party, such as a bank trust department or other party that may be
granted corporate trustee powers under state law, as a successor
to replace the Trustee upon resignation or removal.  The
appointment shall be effective when accepted in writing by the
new Trustee, who shall have all of the rights and powers of the
former Trustee, including ownership rights in the Trust assets. 
The former Trustee shall execute any instrument necessary or
reasonably requested by the Company or the successor Trustee to
evidence the transfer.

     (b)  If the Trustee resigns pursuant to the provisions of
Section 10(d) hereof and selects a successor Trustee, the Trustee
may appoint any third party such as a bank trust department or
other party that may be granted corporate trustee powers under
state law.  The appointment of a successor Trustee shall be
effective when accepted in writing by the new Trustee.  The new
Trustee shall have all the rights and powers of the former
Trustee, including ownership rights in Trust assets.  The former
Trustee shall execute any instrument necessary or reasonably
requested by the successor Trustee to evidence the transfer.

     (c)  The successor Trustee need not examine the records and
acts of any prior Trustee and may retain or dispose of existing
Trust assets, subject to Sections 7 and 8 hereof.  The successor
Trustee shall not be responsible for, and the Company shall
indemnify and defend the successor Trustee from, any claim or
liability resulting from any action or inaction of any prior
Trustee or from any other past event or any condition existing at
the time it becomes successor Trustee.

     Section 12. Amendment or Termination.

     (a)  This Trust Agreement may be amended by a written
instrument executed by the Trustee and the Company. 
Notwithstanding the foregoing, no such amendment shall conflict
with the terms of the Plans or shall make the Trust revocable or
otherwise adversely affect the rights of any participants and
beneficiaries under the Plans, after the Trust has become
irrevocable in accordance with Section 1(b) hereof.

     (b)  The Trust shall not terminate until the date on which
Plan participants and their beneficiaries are no longer entitled
to benefits pursuant to the terms of the Plans unless sooner
revoked in accordance with Section 1(b) hereof.  Upon termination
of the Trust, any assets remaining in the Trust shall be returned
to the Company.

     (c)  Upon written approval of participants or beneficiaries
entitled to payment of benefits pursuant to the terms of the
Plans, the Company may terminate this Trust prior to the time all
benefit payments under the Plans have been made.  All assets in
the Trust at termination shall be returned to the Company.

     Section 13. Miscellaneous.

     (a)  Any provision of this Trust Agreement prohibited by law
shall be ineffective to the extent of any such prohibition,
without invalidating the remaining provisions hereof.

     (b)  Benefits payable to Plan participants and their
beneficiaries under this Trust Agreement may not be anticipated,
assigned (either at law or in equity), alienated, pledged,
encumbered, or subjected to attachment, garnishment, levy,
execution, or other legal or equitable process.

     (c)  This Trust Agreement shall be governed by and construed
in accordance with the laws of the state of Delaware.

     (d)  For purposes of this Trust, "Potential Change in
Control" and "Change in Control" shall have the following
meanings:

          A "Change in Control" shall be deemed to have occurred
if, at any time when Boise Cascade Corporation ("Boise Cascade")
owns more than 50% of the outstanding voting securities of the
Company, the event set forth in any one of the following
paragraphs shall have occurred:

          (i)  Any Person is or becomes the Beneficial Owner,
directly or indirectly, of securities of Boise Cascade (not
including in the securities beneficially owned by such Person any
securities acquired directly from Boise Cascade or its affiliates
other than in connection with the acquisition by Boise Cascade or
its affiliates of a business) representing 20% or more of either
the then outstanding shares of common stock of Boise Cascade or
the combined voting power of Boise Cascade's then outstanding
securities; or

          (ii) The following individuals cease for any reason to
constitute at least 66 2/3% of the number of directors of Boise
Cascade then serving:  individuals who, on the date hereof,
constitute the board of directors of Boise Cascade and any new
director (other than a director whose initial assumption of
office is in connection with an actual or threatened election
contest, including but not limited to a consent solicitation,
relating to the election of directors of Boise Cascade) whose
appointment or election by the board of directors of Boise
Cascade or nomination for election by Boise Cascade's
stockholders was approved by a vote of at least two-thirds (2/3)
of the directors of Boise Cascade then still in office who either
were directors of Boise Cascade on the date hereof or whose
appointment, election, or nomination for election was previously
so approved (the "Continuing Directors"); or

          (iii)  The stockholders of Boise Cascade approve a
merger or consolidation of Boise Cascade with any other
corporation or approve the issuance of voting securities of Boise
Cascade in connection with a merger or consolidation of Boise
Cascade (or any direct or indirect subsidiary of Boise Cascade)
pursuant to applicable stock exchange requirements, other than
(i) a merger or consolidation which would result in the voting
securities of Boise Cascade outstanding immediately prior to such
merger or consolidation continuing to represent (either by
remaining outstanding or by being converted into voting
securities of the surviving entity or any parent thereof), in
combination with the ownership of any trustee or other fiduciary
holding securities under an employee benefit plan of Boise
Cascade, at least 66 2/3% of the combined voting power of the
voting securities of Boise Cascade or such surviving entity or
any parent thereof outstanding immediately after such merger or
consolidation, or (ii) a merger or consolidation effected to
implement a recapitalization of Boise Cascade (or similar
transaction) in which no Person is or becomes the Beneficial
Owner, directly or indirectly, of securities of Boise Cascade
(not including in the securities Beneficially Owned by such
Person any securities acquired directly from Boise Cascade or its
subsidiaries other than in connection with the acquisition by
Boise Cascade or its subsidiaries of a business) representing 20%
or more of either the then outstanding shares of common stock of
Boise Cascade or the combined voting power of Boise Cascade's
then outstanding securities; or

          (iv) The stockholders of Boise Cascade approve a plan
of complete liquidation or dissolution of Boise Cascade or an
agreement for the sale or disposition by Boise Cascade of all or
substantially all of Boise Cascade's assets, other than a sale or
disposition by Boise Cascade of all or substantially all of Boise
Cascade's assets to an entity, at least 66 2/3% of the combined
voting power of the voting securities of which are owned by
Persons in substantially the same proportions as their ownership
of Boise Cascade immediately prior to such sale.

          Notwithstanding the foregoing, any event or transaction
which would otherwise constitute a Change in Control (a
"Transaction") shall not constitute a Change in Control if, in
connection with the Transaction, a Participant participates as an
equity investor in the acquiring entity or any of its affiliates
(the "Acquiror").  For purposes of the preceding sentence, a
Participant shall not be deemed to have participated as an equity
investor in the Acquiror by virtue of (1) obtaining beneficial
ownership of any equity interest in the Acquiror as a result of
the grant to a Participant of an incentive compensation award
under one or more incentive plans of the Acquiror (including but
not limited to the conversion in connection with the Transaction
of incentive compensation awards of the Company or Boise Cascade
into incentive compensation awards of the Acquiror), on terms and
conditions substantially equivalent to those applicable to other
executives of the Company or Boise Cascade immediately prior to
the Transaction, after taking into account normal differences
attributable to job responsibilities, title, and the like;
(2) obtaining beneficial ownership of any equity interest in the
Acquiror on terms and conditions substantially equivalent to
those obtained in the Transaction by all other stockholders of
Boise Cascade; or (3) having obtained an incidental equity
ownership in the Acquiror prior to and not in anticipation of the
Transaction.

          A "Potential Change in Control" shall be deemed to have
occurred if, at any time when Boise Cascade owns more than 50% of
the outstanding voting securities of the Company:  (1) Boise
Cascade enters into an agreement, the consummation of which would
result in the occurrence of a Change in Control of Boise Cascade;
(2) Boise Cascade or any Person publicly announces an intention
to take or to consider taking actions which if consummated would
constitute a Change in Control of Boise Cascade; (3) any Person
becomes the Beneficial Owner, directly or indirectly, of
securities of Boise Cascade representing 9.5% or more of either
the then outstanding shares of common stock of Boise Cascade or
the combined voting power of Boise Cascade's then outstanding
securities; or (4) the Board adopts a resolution to the effect
that a Potential Change in Control has occurred.

          For purposes of this section, "Beneficial Owner" shall
have the meaning set forth in Rule 13d-3 under the Securities
Exchange Act of 1934, as amended (the "Exchange Act").

          For purposes of this section, "Person" shall have the
meaning given in Section 3(a)(9) of the Exchange Act, as modified
and used in Sections 13(d) and 14(d) thereof, except that such
term shall not include (1) Boise Cascade or any of its
subsidiaries, (2) a trustee or other fiduciary holding securities
under an employee benefit plan of Boise Cascade or any of its
subsidiaries, (3) an underwriter temporarily holding securities
pursuant to an offering of such securities, or (4) a corporation
owned, directly or indirectly, by the stockholders of Boise
Cascade in substantially the same proportions as their ownership
of stock of Boise Cascade.

     Section 14. Effective Date.  The effective date of this
Trust Agreement shall be January 30, 1996.

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

                              BOISE CASCADE OFFICE PRODUCTS
                              CORPORATION


                              By:  ______________________________
                                      Carol B. Moerdyk
                              Title:  Senior Vice President and
                                      Chief Financial Officer and
                                      Treasurer


                              AMERICAN NATIONAL BANK AND TRUST
                              COMPANY OF CHICAGO


                              By:  ______________________________
                              Title:  ___________________________

<PAGE>
                           Appendix A


 1.  Boise Cascade Office Products Corporation Split-Dollar Life
     Insurance Plan

 2.  Boise Cascade Office Products Corporation Key Executive
     Performance Plan

 3.  Boise Cascade Office Products Corporation Early Retirement
     Plan for Executive Officers

 4.  Boise Cascade Office Products Corporation Supplemental
     Pension Plan

 5.  Executive Officer Severance Agreements

 6.  Boise Cascade Office Products Corporation Key Executive
     Deferred Compensation Plan

 7.  Boise Cascade Office Products Corporation 1995 Executive
     Officer Deferred Compensation Plan

 8.  Boise Cascade Office Products Corporation 1995 Key Executive
     Deferred Compensation Plan


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
The data schedule contains summary financial information extracted from Boise
Cascade Office Products Corporation's Balance Sheet at March 31, 1996, and from
its Statement of Income for the three months ended March 31, 1996.  The
information presented is qualified in its entirety by reference to such
financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               MAR-31-1996
<CASH>                                          13,138
<SECURITIES>                                         0
<RECEIVABLES>                                  232,325
<ALLOWANCES>                                     3,123
<INVENTORY>                                    130,030
<CURRENT-ASSETS>                               397,867
<PP&E>                                         193,387
<DEPRECIATION>                                  79,814
<TOTAL-ASSETS>                                 723,396
<CURRENT-LIABILITIES>                          170,600
<BONDS>                                        110,143
                                0
                                          0
<COMMON>                                           623
<OTHER-SE>                                     354,730
<TOTAL-LIABILITY-AND-EQUITY>                   723,396
<SALES>                                        461,423
<TOTAL-REVENUES>                               461,423
<CGS>                                          338,526
<TOTAL-COSTS>                                  433,855
<OTHER-EXPENSES>                                     7
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               1,289
<INCOME-PRETAX>                                 26,327
<INCOME-TAX>                                    10,764
<INCOME-CONTINUING>                             15,563
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    15,563
<EPS-PRIMARY>                                      .25
<EPS-DILUTED>                                        0
        

</TABLE>


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