Paperweight Development Corp.
and Subsidiaries

Statement of Computation of Ratio of Earnings to Fixed Charges

(unaudited)



|                                                  |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |        
|------------------------------------------------- |  | ----------------- | ------- | ----------------- | ----------------- | ------------------- | ------ |  | ---- | ------ | --------------------------------------------------- | - | -------------------------------------------------- |  | ---- | ------ | ---- | - | ------ |  | - | ------- |  | - | -------
|                                                  |  | Nine Months Ended |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    | 
|                                                  |  | (Successor Basis) |         | (Successor Basis) |                   | (Predecessor Basis)
|                                                  |  | October 3,2004    |         |                   | September 28,2003 |                     | 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           |  | $                 | (24,001 | )                 |                   | $                   | 17,722 |  | $    | 11,159 |                                                     | $ | 10,092                                             |  | $    | 7,616  |      | $ | 37,183 |  | $ | 66,161  |  | $ | 49,893 
|Add: Income tax (benefit) expense                 |  |                   | (1,428  | )                 |                   |                     | 515    |  |      | 83     |                                                     |   | 503                                                |  |      | 117    |      |   | 20,625 |  |   | 32,874  |  |   | 17,715 
|Add: Interest expense                             |  |                   | 37,848  |                   |                   |                     | 40,157 |  |      | 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            |  |                   | 2,637   |                   |                   |                     | 1,978  |  |      | 2,662  |                                                     |   | 2,930                                              |  |      | 386    |      |   | 2,485  |  |   | 3,394   |  |   | 3,448  
|                                                  |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |        
|Total earnings available for fixed charges        |  | $                 | 15,056  |                   |                   | $                   | 60,372 |  | $    | 68,064 |                                                     | $ | 81,879                                             |  | $    | 18,757 |      | $ | 85,734 |  | $ | 146,903 |  | $ | 118,878
|                                                  |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |        
|Fixed charges:                                    |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |        
|Interest expense                                  |  | $                 | 37,848  |                   |                   | $                   | 40,157 |  | $    | 54,160 |                                                     | $ | 68,354                                             |  | $    | 10,638 |      | $ | 25,441 |  | $ | 43,244  |  | $ | 42,926 
|Portion of rent deemed interest factor            |  |                   | 2,637   |                   |                   |                     | 1,978  |  |      | 2,662  |                                                     |   | 2,930                                              |  |      | 386    |      |   | 2,485  |  |   | 3,394   |  |   | 3,448  
|                                                  |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |        
|Total fixed charges                               |  | $                 | 40,485  |                   |                   | $                   | 42,135 |  | $    | 56,822 |                                                     | $ | 71,284                                             |  | $    | 11,024 |      | $ | 27,926 |  | $ | 46,638  |  | $ | 46,374 
|                                                  |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |        
|Ratio of earnings to fixed charges                |  |                   | 0.4     |                   |                   |                     | 1.4    |  |      | 1.2    |                                                     |   | 1.1                                                |  |      | 1.7    |      |   | 3.1    |  |   | 3.1     |  |   | 2.6    
|                                                  |  |                   |         |                   |                   |                     |        |  |      |        |                                                     |   |                                                    |  |      |        |      |   |        |  |   |         |  |   |