Exhibit 12.1



Paperweight Development Corp. and Subsidiaries

Statement of Computation of Ratio of Earnings to Fixed Charges

(unaudited)



|                                                  |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |        
|------------------------------------------------- |  | ----------------- | ------ | ----------------- | -------------- | - | ------- | ---- |  | ---- | ------- | --------------------------------------------------- |  | -------------------------------------------------- | ------ | ---- | - | ------ |  | - | ------ |  | - | ------ |  | - | -------
|                                                  |  | (Successor Basis) |        | Predecessor Basis
|                                                  |  | Nine Months Ended |        |                   | 2004           |   |         | 2003 |  | 2002 |         | For the PeriodNovember 10, 2001 toDecember 29,
2001 |  | For the PeriodDecember 31, 2000 toNovember 9,
2001 |        | 2000
|                                                  |  | October 2,2005    |        |                   | October 3,2004 |   |         |      |  |      |         |                                                    
|Net earnings from continuing operations           |  | $                 | (2,342 | )                 |                | $ | (24,001 | )    |  | $    | (25,031 | )                                                   |  | $                                                  | 11,159 |      | $ | 10,092 |  | $ | 7,616  |  | $ | 37,183 |  | $ | 66,161 
|Add: Income tax expense                           |  |                   | (1,497 | )                 |                |   | (1,428  | )    |  |      | 249     |                                                     |  |                                                    | 83     |      |   | 503    |  |   | 117    |  |   | 20,625 |  |   | 32,874 
|Add: Interest expense                             |  |                   | 37,261 |                   |                |   | 37,848  |      |  |      | 49,595  |                                                     |  |                                                    | 54,160 |      |   | 68,354 |  |   | 10,638 |  |   | 25,441 |  |   | 43,244 
|Minority interest in net earnings of subsidiaries |  |                   |       |                   |                |   |        |      |  |      |        |                                                     |  |                                                    |       |      |   |       |  |   |       |  |   |       |  |   | 1,230  
|Portion of rent deemed interest factor            |  |                   | 2,344  |                   |                |   | 2,637   |      |  |      | 3,347   |                                                     |  |                                                    | 2,662  |      |   | 2,930  |  |   | 386    |  |   | 2,485  |  |   | 3,394  
|                                                  |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |        
|Total earnings available for fixed charges        |  | $                 | 35,766 |                   |                | $ | 15,056  |      |  | $    | 28,160  |                                                     |  | $                                                  | 68,064 |      | $ | 81,879 |  | $ | 18,757 |  | $ | 85,734 |  | $ | 146,903
|                                                  |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |        
|Fixed charges:                                    |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |        
|Interest expense                                  |  | $                 | 37,261 |                   |                | $ | 37,848  |      |  | $    | 49,595  |                                                     |  | $                                                  | 54,160 |      | $ | 68,354 |  | $ | 10,638 |  | $ | 25,441 |  | $ | 43,244 
|Portion of rent deemed interest factor            |  |                   | 2,344  |                   |                |   | 2,637   |      |  |      | 3,347   |                                                     |  |                                                    | 2,662  |      |   | 2,930  |  |   | 386    |  |   | 2,485  |  |   | 3,394  
|                                                  |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |        
|Total fixed charges                               |  | $                 | 39,605 |                   |                | $ | 40,485  |      |  | $    | 52,942  |                                                     |  | $                                                  | 56,822 |      | $ | 71,284 |  | $ | 11,024 |  | $ | 27,926 |  | $ | 46,638 
|                                                  |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |        
|Ratio of earnings to fixed charges                |  |                   | 0.9    |                   |                |   | 0.4     |      |  |      | 0.5     |                                                     |  |                                                    | 1.2    |      |   | 1.1    |  |   | 1.7    |  |   | 3.1    |  |   | 3.1    
|                                                  |  |                   |        |                   |                |   |         |      |  |      |         |                                                     |  |                                                    |        |      |   |        |  |   |        |  |   |        |  |   |