Exhibit 12.1



PAPERWEIGHT DEVELOPMENT CORP. AND SUBSIDIARIES



STATEMENT OF COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(unaudited)



|                                                  |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |        
|------------------------------------------------- |  | ----------------- | ------ | ---- | - | ------------------------------------------------- | ------------------- | - | ------ |  | ------------------------------------------------ |  | ---- | - | ------ |  | - | ------- |  | - | -------
|                                                  |  | (Successor Basis) |        |      |   |                                                   | (Predecessor Basis)
|                                                  |  | 2003              |        | 2002 |   | For the PeriodNovember 10,2001 toDecember 29,2001 |                     |   |        |  | For the PeriodDecember 31,2000 toNovember 9,2001 |  | 2000 |   | 1999  
|Net earnings from continuing operations           |  | $                 | 11,159 |      | $ | 10,092                                            |                     | $ | 7,616  |  |                                                  |  |      | $ | 37,183 |  | $ | 66,161  |  | $ | 49,893 
|Add: Income tax expense                           |  |                   | 83     |      |   | 503                                               |                     |   | 117    |  |                                                  |  |      |   | 20,625 |  |   | 32,874  |  |   | 17,715 
|Add: Interest expense                             |  |                   | 54,160 |      |   | 68,354                                            |                     |   | 10,638 |  |                                                  |  |      |   | 25,441 |  |   | 43,244  |  |   | 42,926 
|Minority interest in net earnings of subsidiaries |  |                   |       |      |   |                                                  |                     |   |       |  |                                                  |  |      |   |       |  |   | 1,230   |  |   | 4,896  
|Portion of rent deemed interest factor            |  |                   | 2,662  |      |   | 2,930                                             |                     |   | 386    |  |                                                  |  |      |   | 2,485  |  |   | 3,394   |  |   | 3,448  
|                                                  |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |        
|Total earnings available for fixed charges        |  | $                 | 68,064 |      | $ | 81,879                                            |                     | $ | 18,757 |  |                                                  |  |      | $ | 85,734 |  | $ | 146,903 |  | $ | 118,878
|                                                  |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |        
|Fixed charges:                                    |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |        
|Interest expense                                  |  | $                 | 54,160 |      | $ | 68,354                                            |                     | $ | 10,638 |  |                                                  |  |      | $ | 25,441 |  | $ | 43,244  |  | $ | 42,926 
|Portion of rent deemed interest factor            |  |                   | 2,662  |      |   | 2,930                                             |                     |   | 386    |  |                                                  |  |      |   | 2,485  |  |   | 3,394   |  |   | 3,448  
|                                                  |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |        
|Total fixed charges                               |  | $                 | 56,822 |      | $ | 71,284                                            |                     | $ | 11,024 |  |                                                  |  |      | $ | 27,926 |  | $ | 46,638  |  | $ | 46,374 
|                                                  |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |        
|Ratio of earnings to fixed charges                |  |                   | 1.2    |      |   | 1.1                                               |                     |   | 1.7    |  |                                                  |  |      |   | 3.1    |  |   | 3.1     |  |   | 2.6    
|                                                  |  |                   |        |      |   |                                                   |                     |   |        |  |                                                  |  |      |   |        |  |   |         |  |   |