Exhibit 12.2

Boise Cascade Corporation and SubsidiariesRatio of Earnings to Combined Fixed Charges
and Preferred Dividend Requirements

																Six Months Ended
	Year Ended December 31															June 30
	____________________________________________															_________________
	1998			1999			2000			2001			2002			2002			2003
	_______			_______			_______			_______			_______			_______			_______
	(thousands)
Interest costs	$	159,870		$	146,124		$	152,322		$	128,970		$	120,543		$	60,990		$	57,719
Interest capitalized during the period		1,341			238			1,458			1,945			3,937			2,413			319
Interest factor related to noncapitalized leases (a)		11,308			13,065			13,394			11,729			11,128			5,670			5,631
Adjustable conversion-rate equity security unit    distributions		-			-			-			947			13,219			6,568			6,621
	_______			_______			_______			_______			_______			_______			_______
Total fixed charges		172,519			159,427			167,174			143,591			148,827			75,641			70,290
Preferred stock dividend requirements - pretax		19,940			17,129			16,019			15,180			14,548			7,357			7,006
	_______			_______			_______			_______			_______			_______			_______
Combined fixed charges and preferred
dividend requirements	$	192,459		$	176,556		$	183,193		$	158,771		$	163,375		$	82,998		$	77,296
	=======			=======			=======			=======			=======			=======			=======
Income (loss) before income taxes,    minority interest, and cumulative effect of    accounting changes	$	(16,878	)	$	355,940		$	298,331		$	(47,611	)	$	1,005		$	(29,030	)	$	(28,981	)
Undistributed (earnings) losses of less than 50%-    owned entities, net of distributions received		3,791			(6,115	)		(2,061	)		8,039			2,435			2,055			(340	)
Total fixed charges		172,519			159,427			167,174			143,591			148,827			75,641			70,290
Less interest capitalized		(1,341	)		(238	)		(1,458	)		(1,945	)		(3,937	)		(2,413	)		(319	)
	_______			_______			_______			_______			_______			_______			_______
Total earnings before fixed charges	$	158,091		$	509,014		$	461,986		$	102,074		$	148,330		$	46,253		$	40,650
	=======			=======			=======			=======			=======			=======			=======
Ratio of earnings to combined fixed charges and    preferred dividend requirements		-			2.88			2.52			-			-			-			-
Excess of combined fixed charges and preferred    dividend requirements over total earnings before    fixed charges	$	34,368		$	-		$	-		$	56,697		$	15,045		$	36,745		$	36,646

(a) Interest expense for operating leases with terms of one year or longer is based on an imputed interest rate for each lease.