FILED PURSUANT TO RULE 424(B)(3)
                                                      File Number 333-115086

                          BERRY PLASTICS CORPORATION

              SUPPLEMENT NO. 1 TO MARKET-MAKING PROSPECTUS DATED
                                MAY 7, 2004
               THE DATE OF THIS SUPPLEMENT IS AUGUST 9, 2004

    ON AUGUST 9, 2004, BPC HOLDING CORPORATION FILED THE ATTACHED
       FORM 10-Q FOR THE QUARTERLY PERIOD ENDED JUNE 26, 2004

                        SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549

                                   FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE
ACT OF 1934

For the quarterly period ended June 26, 2004
                                      or
[   ]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 33-75706
                           BPC HOLDING CORPORATION
           (Exact name of registrant as specified in its charter)


            Delaware                   35-1814673
                               
  (State or other jurisdiction       (IRS employer
of incorporation or organization)identification number)


                         BERRY PLASTICS CORPORATION
           (Exact name of registrant as specified in its charter)
                Delaware                      35-1813706
      (State or other jurisdiction          (IRS employer
   of incorporation or organization)    identification number)

           101 Oakley Street                    47710
          Evansville, Indiana
(Address of principal executive offices)      (Zip code)


Registrants' telephone number, including area code:  (812) 424-2904

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.   [X]Yes    [    ]No

Indicate  by  check  mark whether the registrants are  accelerated  filers  (as
defined by Rule 12b-2 of Securities Exchange Act of 1934).   Yes [   ]   No [X]

Indicate the number of shares outstanding of each of issuers' classes of common
stock, as of the latest practicable date:

As of July 31, 2004, there  were  outstanding  3,378,245  shares  of the Common
Stock, $.01 par value, of BPC Holding Corporation.  As of July 31,  2004, there
were  outstanding  100  shares  of  the  Common Stock, $.01 par value, of Berry
Plastics Corporation.

                                     1


           CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

   This Form 10-Q includes "forward-looking  statements," within the meaning of
Section 27A of the Securities Act and Section  21E  of  the Securities Exchange
Act  of 1934, as amended (the "Exchange Act"), with respect  to  our  financial
condition,  results  of operations and business and our expectations or beliefs
concerning future events.   Such  statements include, in particular, statements
about  our  plans, strategies and prospects  under  the  heading  "Management's
Discussion and Analysis of Financial Condition and Results of Operations".  You
can identify  certain  forward-looking statements by our use of forward-looking
terminology such as, but  not limited to, "believes," "expects," "anticipates,"
"estimates," "intends," "plans,"  "targets," "likely," "will," "would," "could"
and similar expressions that identify forward-looking statements.  All forward-
looking  statements  involve  risks  and   uncertainties.    Many   risks   and
uncertainties  are  inherent  in  our  industry  and  markets.  Others are more
specific  to  our operations.  The occurrence of the events described  and  the
achievement of the expected results depend on many events, some or all of which
are not predictable or within our control. Actual results may differ materially
from the forward-looking  statements contained in this Form 10-Q.  Factors that
could cause actual results to differ materially from those expressed or implied
by the forward-looking statements include:

   changes in prices  and availability of resin and other raw materials
     and our ability to pass on changes in raw material prices;

   catastrophic loss of our key manufacturing facility;

   risks  related  to  our  acquisition  strategy  and  integration  of
     acquired businesses;

   risks associated with our substantial indebtedness and debt service;

   performance of our business and future operating results;

   risks of competition in our existing and future markets;

   general business and  economic  conditions, particularly an economic
     downturn;

   increases  in  the cost of compliance  with  laws  and  regulations,
     including environmental laws and regulations; and

   the factors discussed  in  our  Form  10-K for the fiscal year ended
     December 27, 2003 in the section titled "Risk Factors."

   Readers should carefully review the factors discussed  in  our Form 10-K for
the  fiscal  year ended December 27, 2003 in the section titled "Risk  Factors"
and other risk  factors  identified  from  time to time in our periodic filings
with the Securities and Exchange Commission and should not place undue reliance
on our forward-looking statements.  We undertake  no  obligation  to update any
forward-looking  statements  to  reflect  changes in underlying assumptions  or
factors, new information, future events or other changes.

                             AVAILABLE INFORMATION

   We  make  available,  free  of  charge, our annual  reports  on  Form  10-K,
quarterly reports on Form 10-Q, current  reports on Form 8-K and amendments, if
any, to those reports through our Internet website as soon as practicable after
they have been electronically filed with or furnished to the SEC.  Our internet
address is www.berryplastics.com.  The information  contained on our website is
not being incorporated herein.
                                     2


                            BPC HOLDING CORPORATION
                          BERRY PLASTICS CORPORATION


                                FORM 10-Q INDEX

                   FOR QUARTERLY PERIOD ENDED JUNE 26, 2004




                                                                     Page No.
PART I.FINANCIAL INFORMATION

       Item 1.  Financial Statements:
                Consolidated Balance Sheets........................         4
                Consolidated Statements of Operations.............          6
                Consolidated Statements of Changes in Stockholders' Equity  7
                Consolidated Statements of Cash Flows.............          8
                Notes to Consolidated Financial Statements.........         9

       Item 2.  Management's Discussion and Analysis of
                Financial Condition and Results of Operations.....         20

       Item 3.  Quantitative and Qualitative Disclosures about Market Risk 28
       Item 5(a).Other Information..................................       29

PART II.OTHER INFORMATION

       Item 4.  Submission of Matters to a Vote of Security Holders        30
       Item 6.  Exhibits and Reports on Form 8-K...................        30

SIGNATURE...........................................................       31

                                     3


PART 1.  FINANCIAL INFORMATION
Item 1.  Financial Statements

                           BPC HOLDING CORPORATION
                          CONSOLIDATED BALANCE SHEETS
            (In Thousands of Dollars, except per share information)



                                                  JUNE 26,     DECEMBER 27,
                                                    2004           2003
                                               -------------  --------------
                                                       
                                                (Unaudited)
ASSETS
Current assets:
  Cash and cash equivalents                     $   30,669     $   26,192
  Accounts receivable (less allowance
    for doubtful accounts  of  $3,090
    at June 26, 2004 and $2,717 at
    December 27, 2003)                              97,089         76,152
  Inventories:
    Finished goods                                  60,062         61,556
    Raw materials and supplies                      19,770         19,988
                                                -----------    -----------
                                                    79,832         81,544
  Prepaid expenses and other current assets         12,446         19,192
                                                -----------    -----------
Total current assets                               220,036        203,080

Property and equipment:
  Land                                               7,945          7,935
  Buildings and improvements                        58,221         58,135
  Machinery, equipment and tooling                 263,095        249,291
  Construction in progress                          38,439         24,433
                                                -----------    -----------
                                                   367,700        339,794
  Less accumulated depreciation                     82,734         56,817
                                                -----------    -----------
                                                   284,966        282,977
Intangible assets:
  Deferred financing fees, net                      20,943         22,283
  Customer relationships, net                       87,705         90,540
  Goodwill                                         366,151        376,769
  Trademarks                                        33,448         33,448
  Other intangibles, net                             6,445          6,656
                                                -----------    -----------
                                                   514,692        529,696
Other                                                   29             53
                                                -----------    -----------
Total assets                                    $1,019,723     $1,015,806
                                                ===========    ===========

                                     4


                            BPC HOLDING CORPORATION
                    CONSOLIDATED BALANCE SHEETS (CONTINUED)
            (In Thousands of Dollars, except per share information)



                                                  JUNE 26,     DECEMBER 27,
                                                    2004           2003
                                               -------------  --------------
                                                       
                                                (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                               $  50,938      $  43,175
  Accrued expenses and other current liabilities    18,006         21,335
  Accrued interest                                  18,216         18,132
  Employee compensation and payroll taxes           27,011         23,528
  Current portion of long-term debt                 10,439          9,339
                                                -----------    -----------
Total current liabilities                          124,610        115,509

Long-term debt, less current portion               726,836        742,266
Deferred income taxes                                  395            720
Other long-term liabilities                          2,493          4,720
                                                -----------    -----------
Total liabilities                                  854,334        863,215
Stockholders' equity:
  Preferred Stock; $.01 par value:
    500,000 shares authorized; 0 shares
    issued and outstanding  at June 26,
    2004 and December 27, 2003                           -              -
  Common Stock; $.01 par value:
    5,000,000 shares authorized;
    3,398,807 shares issued at June 26,
    2004 and 3,397,637 shares issued
    at December 27, 2003                                34             34
  Additional paid-in capital                       344,416        344,363
  Adjustment of the carryover basis
    of continuing stockholders                    (196,603)      (196,603)
  Notes receivable - common stock                  (14,487)       (14,157)
  Treasury stock:  20,562 shares
    and 19,714 shares of common stock
    at June 26, 2004 and December 27, 2003,
    respectively                                    (2,056)        (1,972)
  Retained earnings                                 28,440         16,227
  Accumulated other comprehensive income             5,645          4,699
                                                -----------    -----------
Total stockholders' equity                         165,389        152,591
                                                -----------    -----------
Total liabilities and stockholders' equity      $1,019,723     $1,015,806
                                                ===========    ===========



See notes to consolidated financial statements.
                                     5



                           BPC HOLDING CORPORATION
                     CONSOLIDATED STATEMENTS OF OPERATIONS
                           (In Thousands of Dollars)



                                          THIRTEEN WEEKS ENDED     TWENTY-SIX WEEKS ENDED
                                         -----------------------  ------------------------
                                                                   
                                           JUNE 26,   JUNE 28,       JUNE 26,   JUNE 28,
                                            2004       2003           2004       2003
                                         -----------------------  ------------------------
                                         (Unaudited) (Unaudited)   (Unaudited) (Unaudited)

Net sales                                 $ 211,041   $146,851      $ 402,767   $272,249
Cost of goods sold                          164,565    112,055        313,180    206,376
                                          ---------  ---------      ---------  ---------
Gross profit                                 46,476     34,796         89,587     65,873

Operating Expenses:
   Selling                                    6,940      6,002         13,551     12,204
   General and administrative                 9,660      6,458         18,890     12,489
   Research and development                     893        853          1,780      1,617
   Amortization of intangibles                1,739        823          3,474      1,438
   Other expenses                             1,539      1,666          4,044      1,990
                                          ---------  ---------      ---------  ---------
Operating income                             25,705     18,994         47,848     36,135

Other expense:
   Loss on disposal of property
      and equipment                               4          -              -          -
                                          ---------  ---------      ---------  ---------
Income before interest and taxes             25,701     18,994         47,848     36,135

Interest:
   Expense                                  (13,037)   (11,206)       (26,537)   (22,936)
   Income                                       198        195            404        407
                                          ---------  ---------      ---------  ---------
Income before income taxes                   12,862      7,983         21,715     13,606

Income taxes                                  5,471      3,441          9,502      5,985
                                          ---------  ---------      ---------  ---------
Net income                                 $  7,391   $  4,542       $ 12,213   $  7,621
                                          =========  =========      =========  =========



See notes to consolidated financial statements.
                                     6





                                                                BPC HOLDING CORPORATION
                                              CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
                                                                     (Unaudited)
                                                              (In Thousands of Dollars)

                                              ADJUSTMENT OF
                                              THE CARRYOVER  NOTES                      ACCUMULATED
                                    ADDITIONAL  BASIS OF    RECEIVABLE-                    OTHER
                             COMMON  PAID-IN   CONTINUING    COMMON   TREASURY RETAINED COMPREHENSIVE     COMPREHENSIVE
                             STOCK   CAPITAL   STOCKHOLDERS  STOCK     STOCK   EARNINGS    INCOME    TOTAL   INCOME
                             ------------------------------------------------------------------------------------------
                                                                  
               

Balance at December 27, 2003  $ 34   $344,363  $(196,603)  $(14,157)  $(1,972) $16,227    $4,699   $152,591
                             -----   --------  ---------   --------   -------  -------    ------   --------
Issuance of common stock         -         53          -          -         -        -         -         53   $   -
Purchase of treasury stock       -          -          -         51      (192)       -         -       (141)      -
Sale of treasury stock           -          -          -          -       108        -         -        108       -
Interest on notes receivable     -          -          -       (381)        -        -         -       (381)      -
Translation gain                 -          -          -          -         -        -       358        358     358
Other comprehensive gains        -          -          -          -         -        -       588        588     588
Net income                       -          -          -          -         -   12,213         -     12,213  12,213
                             -----   --------  ---------   --------   -------  -------    ------   --------  ------
Balance at June 26, 2004      $ 34   $344,416  $(196,603)  $(14,487)  $(2,056) $28,440    $5,645   $165,389 $13,159
                             =====   ========  =========   ========   =======  =======    ======   ========  ======




See notes to consolidated financial statements.



                                      7




                           BPC HOLDING CORPORATION
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                           (In Thousands of Dollars)



                                                      TWENTY-SIX WEEKS ENDED
                                                    --------------------------
                                                             
                                                        JUNE 26,    JUNE 28,
                                                          2004       2003
                                                    --------------------------
                                                      (Unaudited) (Unaudited)
OPERATING ACTIVITIES
Net income                                             $  12,213    $  7,621
Adjustments to reconcile net income
to net cash provided by operating activities:
    Depreciation                                          26,480      19,241
    Non-cash interest expense                                916       1,200
    Amortization                                           3,474       1,438
    Deferred income taxes                                  9,451       5,881
    Changes in operating assets and liabilities:
       Accounts receivable, net                          (21,322)    (16,541)
       Inventories                                         1,688       4,402
       Prepaid expenses and other receivables                (80)       (305)
       Other assets                                           23           2
       Accrued interest                                       84         325
       Payables and accrued expenses                       6,100       4,131
                                                       ---------   ---------
Net cash provided by operating activities                 39,027      27,395

INVESTING ACTIVITIES
Additions to property and equipment                      (28,652)    (21,242)
Proceeds from disposal of property and equipment           3,384           -
Proceeds from working capital settlement on
 acquired business                                         6,687           -
Acquisitions of businesses                                  (396)     (4,972)
                                                       ---------   ---------
Net cash used for investing activities                   (18,977)    (26,214)

FINANCING ACTIVITIES
Proceeds from long-term borrowings                         1,172         500
Payments on long-term borrowings                         (16,800)     (4,786)
Proceeds from issuance of common stock                        53           -
Proceeds from sale of treasury stock                         108           -
Purchase of treasury stock                                  (141)       (176)
Debt financing costs                                        (171)          -
                                                       ---------   ---------
Net cash used for financing activities                   (15,779)     (4,462)
Effect of exchange rate changes on cash                      206         (75)
                                                       ---------   ---------
Net increase (decrease) in cash and cash equivalents       4,477      (3,356)
Cash and cash equivalents at beginning of period          26,192      15,613
                                                       ---------   ---------
Cash and cash equivalents at end of period              $ 30,669    $ 12,257
                                                       =========   =========



See notes to consolidated financial statements.
                                     8




                            BPC Holding Corporation
                  Notes to Consolidated Financial Statements
             (In thousands of dollars, except as otherwise noted)
                                  (Unaudited)

1.    BASIS OF PRESENTATION

The  accompanying  unaudited  consolidated  financial statements of BPC Holding
Corporation (the "Company") have been prepared  in  accordance  with accounting
principles  generally  accepted  in  the  United  States  ("GAAP")  for interim
financial information and with the instructions for Form 10-Q and Article 10 of
Regulation  S-X.   Accordingly, they do not include all of the information  and
footnotes required by  GAAP  for complete financial statements.  In the opinion
of management, all adjustments  (consisting  of  normal  recurring adjustments)
considered  necessary  for  a fair presentation have been included.   Operating
results for the periods presented are not necessarily indicative of the results
that may be expected for the  full  fiscal  year.   The  accompanying financial
statements include the results of BPC Holding Corporation  ("Holding")  and its
wholly-owned  subsidiary,  Berry  Plastics  Corporation  ("Berry"), and Berry's
wholly-owned subsidiaries:  Berry Iowa Corporation, Berry Tri-Plas Corporation,
AeroCon,  Inc.,  PackerWare  Corporation,  Berry  Plastics Design  Corporation,
Venture Packaging, Inc. and its subsidiaries Venture  Packaging  Midwest,  Inc.
and  Berry  Plastics  Technical  Services,  Inc.,  NIM Holdings Limited and its
subsidiary  Berry  Plastics U.K. Limited, Knight Plastics,  Inc.,  CPI  Holding
Corporation and its subsidiary Cardinal Packaging, Inc., Poly-Seal Corporation,
Ociesse S.r.l. and its  subsidiary  Capsol  Berry  Plastics  S.p.a,  and Landis
Plastics,  Inc.   For  further information, refer to the consolidated financial
statements and footnotes  thereto  included  in Holding's and Berry's Form 10-K
filed with the Securities and Exchange Commission  for  the year ended December
27, 2003.

On  July  22, 2002, GS Berry Acquisition Corp., (the "Buyer")  a  newly  formed
entity controlled  by  various  private  equity  funds affiliated with Goldman,
Sachs  &  Co., merged (the  "Merger") with and into  Holding,  pursuant  to  an
agreement and  plan  of merger dated as of May 25, 2002.  At the effective time
of the Merger, (i) each share of common stock of Holding issued and outstanding
immediately prior to the  effective  time  of the Merger was converted into the
right to receive cash pursuant to the terms  of  the merger agreement, and (ii)
each  share  of  common stock of the Buyer issued and  outstanding  immediately
prior to the effective  time  of  the  Merger  was  converted into one share of
common stock of Holding.

2.     RECENT ACQUISITIONS AND DISPOSAL

On  February  25,  2003,  Berry  acquired  the  400 series continuous  threaded
injection  molded  closure assets from CCL Plastic  Packaging  located  in  Los
Angeles,  California   ("CCL   Acquisition")  for  aggregate  consideration  of
approximately $4.6 million.  The  purchase  price was allocated to fixed assets
($2.7  million),  inventory  ($1.1  million),  customer   relationships   ($0.5
million),  goodwill  ($0.2 million), and other intangibles ($0.1 million).  The
purchase was financed  through borrowings under the Company's revolving line of
credit.  The operations  from  the  CCL  Acquisition  are  included  in Berry's
operations since the acquisition date using the purchase method of accounting.

                                     9


On  May  30, 2003, Berry acquired the injection molded overcap lid assets  from
APM Inc. located  in  Benicia,  California  ("APM  Acquisition")  for aggregate
consideration of approximately $0.6 million.  The purchase price was  allocated
to   fixed   assets   ($0.3   million),   inventory  ($0.1  million),  customer
relationships ($0.1 million), and goodwill  ($0.1  million).   The purchase was
financed  through  cash  provided by operations.  The operations from  the  APM
Acquisition are included in Berry's operations since the acquisition date using
the purchase method of accounting.

On  November  20, 2003, Berry  acquired  Landis  Plastics,  Inc.  (the  "Landis
Acquisition") for  aggregate  consideration  of  approximately  $229.7 million,
including deferred financing costs and partially offset by $6.7 million of cash
received as a result of the working capital settlement.  The Landis Acquisition
was funded  through (1)  the issuance by  Berry Plastics  of $85.0  million
aggregate principal amount of 10  3/4% senior subordinated notes due 2012 to
various institutional buyers, which resulted in gross proceeds of $95.2
million, (2) aggregate net borrowings of $54.1  million  under  Berry's amended
and  restated senior secured credit facility  from new term loans after giving
effect to  the  refinancing  of  the prior term  loan, (3) an aggregate common
equity contribution of $62.0 million, and (4) cash  on  hand of $18.4 million.
Berry also agreed to acquire, for $32.0 million, four facilities that Landis
leased  from  certain  of  its affiliates.  Prior to the closing of the Landis
Acquisition, the rights and obligations  to  purchase the four facilities owned
by affiliates of Landis were assigned to an affiliate  of W.P.  Carey  &  Co.,
L.L.C., which affiliate subsequently entered into a lease with Berry for the
four  facilities.   The  allocation  of  purchase  price  is preliminary  and
subject to change based on actual expenses and adjustments of estimated
receivables  and reserves.  In accordance with EITF 95-3, the Company
established opening balance sheet reserves related to plant shutdown, severance
and unfavorable lease arrangement costs.  The opening balances and current year
activity is presented in the following table.



                                           TWENTY-SIX WEEKS ENDED JUNE 26, 2004
                     ESTABLISHED   ---------------------------------------------------
                                                           
                     AT OPENING                                            BALANCE
                       BALANCE     DECEMBER 27,               REDUCTION    AT END
                        SHEET         2003        PAYMENTS   IN ESTIMATE  OF PERIOD
                     -----------   ---------------------------------------------------
EITF 95-3 reserves     $3,206         $2,892       $(877)      $(103)       $1,912


The pro forma financial  results  presented below are unaudited and assume that
the Landis Acquisition occurred at the beginning of the respective period.  Pro
forma results have not been adjusted  to reflect the acquisitions of CCL or APM
as they do not differ materially from the  pro  forma  results presented below.
The financial results for the thirteen and twenty-six weeks ended June 26, 2004
have not been adjusted as the acquired businesses were owned  by  Berry for the
entire  period.   The information presented is for informational purposes  only
and is not necessarily  indicative  of  the  operating  results that would have
occurred had the Landis Acquisition been consummated at the above date, nor are
they  necessarily  indicative  of  future  operating  results.    Further,  the
information reflects only pro forma adjustments for additional interest expense
and amortization, net of the applicable income tax effects.



                         THIRTEEN WEEKS ENDED      TWENTY-SIX WEEKS ENDED
                        ----------------------    -------------------------
                                                
                          JUNE 26,   JUNE 28,        JUNE 26,      JUNE 28,
                           2004       2003             2004          2003
                        ----------------------    -------------------------
Pro forma net sales      $211,041   $200,816         $402,767     $378,656
Pro forma net income        7,391      2,088           12,213        4,718


                                     10


Berry  Plastics  U.K.  Limited,  a  foreign  subsidiary  of  Berry, reached  an
agreement  in  March  2004 to sell the manufacturing equipment, inventory,  and
accounts receivable for  its  U.K.  milk cap business to Portola Packaging U.K.
Limited.  The transaction valued at approximately  $4.0 million closed in April
2004.  The U.K. milk cap business represented less than  $3.0 million of annual
consolidated net sales.

3.    LONG-TERM DEBT

Long-term debt consists of the following:



                                                JUNE 26,      DECEMBER 27,
                                                  2004            2003
                                              ------------   -------------
                                                    
Berry 10  3/4% Senior Subordinated Notes         $335,000       $335,000
Debt premium on 10  3/4% Notes, net                 9,464         10,053
Term loans                                        366,350        380,000
Revolving lines of credit                           1,493            342
Nevada Industrial Revenue Bonds                     1,500          2,000
Capital leases                                     23,468         24,210
                                              ------------   -------------
                                                  737,275        751,605
Less current portion of long-term debt             10,439          9,339
                                              ------------   -------------
                                                 $726,836       $742,266
                                              ============   =============


The  current  portion of long-term debt consists of $3.7 million  of  quarterly
installments on  the  term  loans, $0.5 million in repayments of the industrial
bonds,  and  $6.2  million  of principal  payments  related  to  capital  lease
obligations.

In connection with the Merger  in  2002,  the Company entered into a credit and
guaranty agreement and a related pledge security  agreement with a syndicate of
lenders led by Goldman Sachs Credit Partners L.P., as administrative agent (the
"Credit  Facility").   On  November  10, 2003, in connection  with  the  Landis
Acquisition, the Credit Facility was amended  and  restated  (the  "Amended and
Restated Credit Facility").  The Amended and Restated Credit Facility  provides
(i)  a  $330.0  million  term loan, (ii) a $50.0 million delayed draw term loan
facility, and (iii) a $100.0  million  revolving credit facility.  The maturity
date of the term loan and delayed draw term  loan  is  July  22,  2010, and the
maturity  date  of  the  revolving  credit  facility  is  July  22,  2008.  The
indebtedness  under  the Amended and Restated Credit Facility is guaranteed  by
BPC Holding and all of  its  domestic  subsidiaries.   The  obligations  of the
Company and the subsidiaries under the Amended and Restated Credit Facility and
the  guarantees  thereof are secured by substantially all of the assets of such
entities.

The Amended and Restated  Credit  Facility  contains  significant financial and
operating  covenants, including prohibitions on the ability  to  incur  certain
additional indebtedness or to pay dividends, and restrictions on the ability to
make capital  expenditures.   The  Amended  and  Restated  Credit Facility also
contains  borrowing  conditions  and  customary  events  of default,  including
nonpayment  of  principal  or interest, violation of covenants,  inaccuracy  of
representations  and  warranties,   cross-defaults   to   other   indebtedness,
bankruptcy  and  other  insolvency  events  (other  than in the case of certain
foreign subsidiaries).  The Company was in compliance  with  all  the financial
and  operating  covenants  at June 26, 2004.  In May 2004, the Company  made  a
voluntary principal prepayment  of $12.0 million on the term loans resulting in
a revision of the loan amortization  schedules.   Accordingly,  the  term loans

                                     11



amortize  quarterly  in  the  aggregate  as  follows:   $919,773  each  quarter
beginning  September  30,  2004  and ending June 30, 2009; and $86,782,384 each
quarter beginning September 30, 2009 and ending June 30, 2010.

Borrowings under the Amended and Restated Credit Facility bear interest, at the
Company's option, at either (i) a  base rate (equal to the greater of the prime
rate or the federal funds rate plus  0.5%)  plus  the  applicable  margin  (the
"Base  Rate  Loans")  or  (ii)  an  adjusted  eurodollar  LIBOR (adjusted for
reserves)  plus  the  applicable margin (the "Eurodollar Rate Loans").   With
respect to the term loan  and  the  delayed  draw  term  loan, the "applicable
margin" is (i) with respect to Base Rate Loans, 1.50% per  annum and (ii) with
respect  to  Eurodollar Rate Loans, 2.50% per annum (3.68% at June  26,  2004).
With respect to  the  revolving  credit  facility, the "applicable margin" is
subject to a pricing grid which ranges from 2.75% per annum to 2.00% per annum,
depending on the leverage ratio (2.75% based on results through June 26, 2004).
The "applicable margin" with respect to  Base Rate Loans will always be 1.00%
per annum less than the "applicable margin"  for  Eurodollar  Rate Loans.  In
October 2002, Berry entered into an interest rate collar arrangement to protect
$50.0  million  of  the  outstanding  variable rate term loan debt from  future
interest rate volatility.  The collar floor  is  set  at  1.97%  LIBOR  (London
Interbank  Offering  Rate)  and  capped  at  6.75%  LIBOR.   The  agreement was
effective  January 15, 2003.  At June 26, 2004, stockholders' equity  has  been
reduced by $0.1  million  to  record  the  interest  rate collar at fair market
value.  At June 26, 2004, the Company had unused borrowing  capacity  under the
Amended  and  Restated  Credit  Facility's  revolving  line  of credit of $94.1
million.   Covenants under the Amended and Restated Credit Facility  may  limit
the Company's  ability  to  make such borrowings; however, as of June 26, 2004,
the Company could have borrowed the maximum available of $94.1 million.

4. STOCK-BASED COMPENSATION

Statement of Financial Accounting  Standards  (SFAS)  No.  123, "Accounting for
Stock-Based Compensation," as amended by SFAS No. 148, "Accounting  for  Stock-
Based  Compensation  -  Transition  and Disclosure," established accounting and
disclosure  requirements using a fair  value-based  method  of  accounting  for
stock-based employee  compensation  plans.  As provided for under SFAS No. 123,
no compensation expense has been recognized  for  the  Company's  stock  option
plans.   The  Company accounts for stock-based compensation using the intrinsic
value method prescribed  in Accounting Principles Board Opinion 25, "Accounting
for Stock Issued to Employees."

For purposes of the pro forma  disclosures,  the  estimated  fair  value of the
stock  options  is amortized to employee compensation expense over the  related
vesting period.   Because  compensation  expense is recognized over the vesting
period, the initial impact on pro forma net income may not be representative of
compensation  expense  in future years, when  the  effect  of  amortization  of
multiple awards would be reflected in the Consolidated Statement of Operations.
The following is a reconciliation  of  reported  net income to net income as if
the  Company  used  the  fair  value  method  of  accounting   for  stock-based
compensation.

                                     12







                                    THIRTEEN WEEKS ENDED     TWENTY-SIX WEEKS ENDED
                                  ------------------------  ------------------------
                                                    
                                    JUNE 26,    JUNE 28,      JUNE 26,    JUNE 28,
                                      2004        2003          2004        2003
                                  ------------------------  ------------------------
Reported net income                 $7,391       $4,542       $12,213      $7,621
Total stock-based employee
 compensation expense
 determined under fair
 value based method, for all
 awards, net of tax                  (504)         (500)       (1,010)     (1,018)
                                  ------------------------  ------------------------
Pro forma net income               $6,887        $4,042       $11,203      $6,603
                                  ========================  ========================


5. COMPREHENSIVE INCOME

Comprehensive  income  is  comprised of net income, other comprehensive  income
(losses), and gains or losses  resulting  from currency translations of foreign
investments.  Other comprehensive income (losses)  includes unrealized gains or
losses  on  derivative  financial  instruments  and minimum  pension  liability
adjustments.  The details of comprehensive income are as follows:



                                       THIRTEEN WEEKS ENDED     TWENTY-SIX WEEKS ENDED
                                     ------------------------  ------------------------
                                                              
                                        JUNE 26,  JUNE 28,       JUNE 26,   JUNE 28,
                                          2004      2003          2004       2003
                                     ------------------------  ------------------------
Net income                              $7,391     $4,542       $ 12,213     $7,621
Other comprehensive income (losses)       (100)     1,548            588      1,460
Currency translation income (losses)       473       (314)           358       (341)
                                     ------------------------  ------------------------
Comprehensive income                    $7,764     $5,776       $ 13,159    $ 8,740
                                     ========================  ========================


6. OPERATING SEGMENTS

The  Company  has  four  reportable  segments: containers,  closures,  consumer
products, and international.  In 2004,  the  Company  created the international
segment  as a separate operating and reporting segment to  increase  sales  and
improve service  to  international customers utilizing existing resources.  The
international segment  includes  the  Company's foreign facilities and business
from domestic facilities that is shipped  or  billed to foreign locations.  The
2003  results  for  the  foreign  facilities  have  been  reclassified  to  the
international  segment; however, business from domestic  facilities  that  were
shipped or billed  to  foreign  locations  cannot  be separately identified for
2003.  Accordingly, the amounts disclosed under the new reporting structure are
not comparable between 2004 and 2003.  As a result,  the  tables  below include
the  results  under  the  new  and  previous  structure.  The Company evaluates
performance  and  allocates resources to segments  based  on  operating  income
before depreciation  and  amortization  of  intangibles adjusted to exclude (1)
uncompleted acquisition expense, (2) acquisition  integration  expense, and (3)
plant  shutdown  expense  (collectively,  "Adjusted  EBITDA").   The accounting
policies  of  the  reportable segments are the same as those described  in  the
summary of significant  accounting  policies  in  the Company's Form 10-K filed
with the Securities and Exchange Commission for the  year  ended  December  27,
2003.
                                     13







New reporting structure            THIRTEEN WEEKS ENDED          TWENTY-SIX WEEKS ENDED
                                  ----------------------        ------------------------
                                                         
                                    JUNE 26,   JUNE 28,           JUNE 26,   JUNE 28,
                                      2004       2003               2004       2003
                                  ----------------------       ------------------------
Net sales:
  Containers                      $ 133,923    $ 73,360           $253,178   $ 134,921
  Closures                           33,066      32,371             63,555      61,963
  Consumer Products                  34,101      35,578             66,002      64,312
  International                       9,951       5,542             20,032      11,053
                                  ----------------------       ------------------------
    Total net sales                $211,041    $146,851           $402,767    $272,249
Adjusted EBITDA:
  Containers                        $26,514     $18,068            $52,264     $33,762
  Closures                            7,691       7,456             14,507      14,413
  Consumer Products                   7,498       5,247             13,837       9,565
  International                         630         414              1,238       1,060
                                  ----------------------       ------------------------
    Total Adjusted EBITDA           $42,333     $31,185            $81,846     $58,800
Total assets:
  Containers                       $597,818    $351,239           $597,818    $351,239
  Closures                          180,802     196,646            180,802     196,646
  Consumer Products                 181,001     180,721            181,001     180,721
  International                      60,102      41,952             60,102      41,952
                                  ----------------------       ------------------------
    Total assets                 $1,019,723    $770,558         $1,019,723    $770,558
Reconciliation of Adjusted EBITDA
  to income before income taxes:
   Adjusted EBITDA for reportable
     segments                       $42,333     $31,185            $81,846     $58,800
   Net interest expense             (12,839)    (11,011)           (26,133)    (22,529)
   Depreciation                     (13,350)     (9,706)           (26,480)    (19,241)
   Amortization                      (1,739)       (823)            (3,474)     (1,438)
   Loss on disposal of property
     and equipment                       (4)          -                  -           -
   Uncompleted acquisition expense        -      (1,000)                 -      (1,000)
   Acquisition integration expense     (913)       (518)            (1,079)       (520)
   Plant shutdown expense              (626)       (144)            (2,965)       (466)
                                  ----------------------       ------------------------
   Income before income taxes      $ 12,862     $ 7,983           $ 21,715    $ 13,606
                                  ======================       ========================


                                     14







Previous reporting structure        THIRTEEN WEEKS ENDED          TWENTY-SIX WEEKS ENDED
                                   ----------------------        ------------------------
                                                          
                                     JUNE 26,   JUNE 28,           JUNE 26,   JUNE 28,
                                       2004       2003               2004       2003
                                   ----------------------       ------------------------
Net sales:
  Containers                         $136,356   $73,360            $258,123  $134,921
  Closures                             40,158    37,913              77,814    73,016
  Consumer Products                    34,527    35,578              66,830    64,312
                                   ----------------------       ------------------------
    Total net sales                  $211,041  $146,851            $402,767  $272,249
Adjusted EBITDA:
  Containers                          $27,022   $18,068             $53,096   $33,762
  Closures                              7,845     7,870              14,958    15,473
  Consumer Products                     7,466     5,247              13,792     9,565
                                   ----------------------       ------------------------
    Total Adjusted EBITDA             $42,333   $31,185             $81,846   $58,800
Total assets:
  Containers                         $601,889  $351,239            $601,889  $351,239
  Closures                            234,541   238,598             234,541   238,598
  Consumer Products                   183,293   180,721             183,293   180,721
                                   ----------------------       ------------------------
     Total assets                  $1,019,723  $770,558          $1,019,723  $770,558
Reconciliation of Adjusted EBITDA
  to income before income taxes:
   Adjusted EBITDA for reportable
    segments                          $42,333  $ 31,185             $81,846  $ 58,800
   Net interest expense               (12,839)  (11,011)            (26,133)  (22,529)
   Depreciation                       (13,350)   (9,706)            (26,480)  (19,241)
   Amortization                        (1,739)     (823)             (3,474)   (1,438)
   Loss on disposal of property
    and equipment                          (4)        -                   -         -
   Uncompleted acquisition expense          -    (1,000)                  -    (1,000)
   Acquisition integration expense       (913)     (518)             (1,079)     (520)
   Plant shutdown expense                (626)     (144)             (2,965)     (466)
                                  ----------------------       ------------------------
   Income before income taxes        $ 12,862   $ 7,983            $ 21,715  $ 13,606
                                  ======================       ========================


                                     15




7. CONDENSED CONSOLIDATING FINANCIAL INFORMATION

Holding  conducts  its  business  through  its  wholly  owned subsidiary, Berry.
Holding and all of Berry's domestic subsidiaries fully, jointly,  severally, and
unconditionally  guarantee  on  a  senior subordinated basis the $335.0  million
aggregate  principal  amount  of  10  3/4%  Berry  Plastics  Corporation  Senior
Subordinated Notes due 2012.  Berry is  100%  owned by Holding.  Each of Berry's
subsidiaries  is  100%  owned,  directly  or  indirectly,  by  Berry.   Separate
narrative information or financial statements of guarantor subsidiaries have not
been included as management believes they would  not  be  material to investors.
Presented  below is condensed consolidating financial information  for  Holding,
Berry, and its  subsidiaries  at June 26, 2004 and December 27, 2003 and for the
thirteen and twenty-six week periods ended June 26, 2004 and June 28, 2003.  The
equity method has been used with respect to investments in subsidiaries.



                                                               JUNE 26, 2004
                          ----------------------------------------------------------------------------------------
                           BPC Holding   Berry Plastics   Combined     Combined
                           Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                            (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                            --------        --------    ------------  ------------   -----------     ------------
                                                        
CONSOLIDATING BALANCE SHEET
Current assets            $       -       $  83,227        $ 123,649     $ 13,160      $       -        $ 220,036
Net property and equipment        -          81,912          186,511       16,543              -          284,966
Other noncurrent assets     165,389         849,485          367,301       11,156       (878,610)         514,721
                          ---------      ----------       ----------   ----------     -----------     -----------
Total assets              $ 165,389     $ 1,014,624        $ 677,461     $ 40,859      $(878,610)     $ 1,019,723
                          =========      ==========       ==========   ==========     ===========     ===========

Current liabilities       $       -     $    71,212        $  45,738     $  7,660      $       -      $   124,610
Noncurrent liabilities            -         778,023          691,510       26,437       (766,246)         729,724
Equity (deficit)            165,389         165,389          (59,787)       6,762       (112,364)         165,389
                          ---------      ----------       ----------   ----------     -----------     -----------
Total liabilities and
  equity (deficit)        $ 165,389     $ 1,014,624        $ 677,461     $ 40,859     $ (878,610)     $ 1,019,723
                          =========      ==========       ==========   ==========     ===========     ===========

                                                              DECEMBER 27, 2003
                          ----------------------------------------------------------------------------------------
                           BPC Holding   Berry Plastics   Combined     Combined
                           Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                            (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                            --------        --------    ------------  ------------   -----------     ------------
CONSOLIDATING BALANCE SHEET
Current assets               $    -         $ 67,631      $ 121,605     $ 13,844        $     -        $ 203,080
Net property and equipment        -           70,873        191,960       20,144              -          282,977
Other noncurrent assets     152,591          855,627        370,199       12,075       (860,743)         529,749
                          ---------       ----------     ----------   ----------     -----------     -----------
Total assets               $152,591         $994,131       $683,764      $46,063      $(860,743)      $1,015,806
                          =========       ==========     ==========   ==========     ===========     ===========

Current liabilities          $    -         $ 53,245       $ 53,408      $ 8,856      $       -        $ 115,509
Noncurrent liabilities            -          788,295        674,851       28,790       (744,230)         747,706
Equity (deficit)            152,591          152,591        (44,495)       8,417       (116,513)         152,591
                          ---------       ----------     ----------   ----------     -----------     -----------
Total liabilities and
  equity (deficit)        $ 152,591       $ $994,131      $ 683,764     $ 46,063      $(860,743)      $1,015,806
                          =========       ==========     ==========   ==========     ===========     ===========


                                     16







                                                      THIRTEEN WEEKS ENDED JUNE 26, 2004
                          ----------------------------------------------------------------------------------------
                           BPC Holding   Berry Plastics   Combined     Combined
                           Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                            (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                            --------        --------    ------------  ------------   -----------     ------------
                                                        
CONSOLIDATING STATEMENT OF OPERATIONS
Net sales                 $       -       $  64,009       $  141,005     $  6,027    $        -         $ 211,041
Cost of goods sold                -          44,031          114,370        6,164             -           164,565
                          ---------      ----------       ----------   ----------     -----------     -----------
Gross profit                      -          19,978           26,635         (137)            -            46,476
Operating expenses                -           7,590           12,270          911             -            20,771
                          ---------      ----------       ----------   ----------     -----------     -----------
Operating income (loss)           -          12,388           14,365       (1,048)            -            25,705
Other expense                     -               -                -            4             -                 4
Interest expense (income), net (196)         (3,750)          16,633          152             -            12,839
Income taxes (benefit)           14           5,582               70         (195)            -             5,471
Equity in net (income)
  loss from subsidiary       (7,209)          3,347            1,009            -         2,853                 -
                          ---------      ----------       ----------   ----------     -----------     -----------
Net income (loss)         $   7,391        $  7,209        $  (3,347)   $  (1,009)    $  (2,853)      $     7,391
                          =========      ==========       ==========   ==========     ===========     ===========

                                                      THIRTEEN  WEEKS ENDED JUNE 28, 2003
                          ----------------------------------------------------------------------------------------
                           BPC Holding   Berry Plastics   Combined     Combined
                           Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                            (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                            --------        --------    ------------  ------------   -----------     ------------
CONSOLIDATING STATEMENT OF OPERATIONS
Net sales                  $      -       $  55,010        $  86,298    $   5,543     $        -      $   146,851
Cost of goods sold                -          38,614           68,358        5,083              -          112,055
                          ---------      ----------       ----------   ----------     -----------     -----------
Gross profit                      -          16,396           17,940          460              -           34,796
Operating expenses                -           7,578            7,255          969              -           15,802
                          ---------      ----------       ----------   ----------     -----------     -----------
Operating income (loss)           -           8,818           10,685         (509)             -           18,994
Other income                      -               -                -            -              -                -
Interest expense (income), net (191)           (327)          11,152          377              -           11,011
Income taxes (benefit)           10           3,424               68          (61)             -            3,441
Equity in net (income)
 loss from subsidiary        (4,361)          1,360              825            -          2,176                -
                          ---------      ----------       ----------   ----------     -----------     -----------
Net income (loss)         $   4,542       $   4,361        $  (1,360)   $    (825)    $   (2,176)     $     4,542
                          =========      ==========       ==========   ==========     ===========     ===========


                                     17







                                                          TWENTY-SIX WEEKS ENDED JUNE 26, 2004
                              ----------------------------------------------------------------------------------------
                               BPC Holding   Berry Plastics   Combined     Combined
                               Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                                (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                                --------        --------    ------------  ------------   -----------     ------------
                                                            
CONSOLIDATING STATEMENT OF OPERATIONS
Net sales                     $       -      $  115,145       $  275,225    $  12,397     $        -       $  402,767
Cost of goods sold                    -          79,378          221,365       12,437              -          313,180
                              ---------      ----------       ----------   ----------     -----------     -----------
Gross profit                          -          35,767           53,860          (40)             -           89,587
Operating expenses                    -          14,318           25,639        1,782              -           41,739
                              ---------      ----------       ----------   ----------     -----------     -----------
Operating income (loss)               -          21,449           28,221       (1,822)             -           47,848
Interest expense (income), net     (381)         (7,090)          33,283          321              -           26,133
Income taxes (benefit)               28           9,523               80         (129)             -            9,502
Equity in net (income)
  loss from subsidiary          (11,860)          7,156            2,014            -          2,690                -
                              ---------      ----------       ----------   ----------     -----------     -----------
Net income (loss)              $ 12,213      $   11,860       $   (7,156)   $  (2,014)    $   (2,690)      $   12,213
                              =========      ==========       ==========   ==========     ===========     ===========


CONSOLIDATING STATEMENT OF CASH FLOWS
Net income (loss)             $  12,213       $  11,860       $   (7,156)   $  (2,014)     $  (2,690)      $  12,213
Non-cash expenses                     -          17,563           20,843        1,915              -          40,321
Equity in net (income)
  loss from subsidiary          (11,860)          7,156            2,014            -          2,690               -
Changes in working capital         (380)          6,741          (17,976)      (1,892)             -         (13,507)
                              ---------      ----------       ----------   ----------     -----------     -----------
Net cash provided by (used for)
  operating activities              (27)         43,320           (2,275)      (1,991)             -          39,027
Net cash provided by (used for)
  investing activities                -         (15,782)          (5,814)       2,619              -         (18,977)
Net cash provided by (used for)
  financing activities               27         (21,894)           6,516         (428)             -         (15,779)
Effect of exchange rate changes
  on cash                             -               -                -          206              -             206
                              ---------      ----------       ----------   ----------     -----------     -----------
Net increase (decrease)in cash
  and cash equivalents                -           5,644           (1,573)         406              -           4,477
Cash and cash equivalents at
  beginning of period                 -          24,290            1,666          236              -          26,192
                              ---------      ----------       ----------   ----------     -----------     -----------
Cash and cash equivalents
  at end of period            $       -      $   29,934       $       93    $     642      $       -       $  30,669
                              =========      ==========       ==========   ==========     ===========     ===========


                                     18






                                                            TWENTY-SIX WEEKS ENDED JUNE 28, 2003
                              ----------------------------------------------------------------------------------------
                               BPC Holding   Berry Plastics   Combined     Combined
                               Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                                (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                                --------        --------    ------------  ------------   -----------     ------------
                                                            
CONSOLIDATING STATEMENT OF OPERATIONS
Net sales                      $      -      $  101,414       $  159,778    $  11,057      $        -      $  272,249
Cost of goods sold                    -          70,223          125,947       10,206               -         206,376
                              ---------      ----------       ----------   ----------     -----------     -----------
Gross profit                          -          31,191           33,831          851               -          65,873
Operating expenses                    -          13,347           14,858        1,533               -          29,738
                              ---------      ----------       ----------   ----------     -----------     -----------
Operating income (loss)               -          17,844           18,973         (682)              -          36,135
Interest expense (income), net     (392)           (144)          22,342          723               -          22,529
Income taxes (benefit)               17           5,914               68          (14)              -           5,985
Equity in net (income)
  loss from subsidiary           (7,246)          4,828            1,391            -           1,027               -
                              ---------      ----------       ----------   ----------     -----------     -----------
Net income (loss)              $  7,621      $    7,246       $   (4,828)   $  (1,391)     $   (1,027)     $    7,621
                              =========      ==========       ==========   ==========     ===========     ===========

CONSOLIDATING STATEMENT OF CASH FLOWS
Net income (loss)              $  7,621      $    7,246       $   (4,828)   $  (1,391)     $   (1,027)     $    7,621
Non-cash expenses                  (385)         13,255           13,246        1,644               -          27,760
Equity in net (income)
  loss from subsidiary           (7,246)          4,828            1,391            -           1,027               -

Changes in working capital            -          (5,486)          (2,218)       (282)               -          (7,986)
                              ---------      ----------       ----------   ----------     -----------     -----------
Net cash provided by (used for)
  operating activities              (10)         19,843            7,591         (29)               -          27,395
Net cash used for investing
  activities                          -         (15,511)          (8,093)     (2,610)               -         (26,214)
Net cash provided by (used for)
  financing activities               10          (8,036)             550       3,014                -          (4,462)
Effect of exchange rate changes
  on cash                             -               -                -         (75)               -             (75)
                              ---------      ----------       ----------   ----------     -----------     -----------
Net increase (decrease)in cash
  and cash equivalents                -          (3,704)              48         300                -          (3,356)
Cash and cash equivalents at
  beginning of period                 1          15,156              264         192                -          15,613
                              ---------      ----------       ----------   ----------     -----------     -----------
Cash and cash equivalents
  at end of period             $      1      $   11,452       $      312    $    492       $        -      $   12,257
                              =========      ==========       ==========   ==========     ===========     ===========



8. SUBSEQUENT EVENT

On August 9, 2004,  the  Amended and Restated Credit Facility was amended and
restated (the "Second Amended  and  Restated  Credit  Facility").   The  Second
Amended  and  Restated  Credit Facility provides (i) a $365.5 million term loan
and (ii) a $100.0 million revolving credit facility.  The proceeds from the new
term loan were used to repay the outstanding balance of the term loans from the
Amended and Restated Credit  Facilty.   The  Second Amended and Restated Credit
Facility provides the Company with the ability  to  borrow  up to an additional
$150.0  million  of  senior indebtedness subject to certain restrictions.   The
terms  of  the  additional  indebtedness  will  be  determined  by  the  market
conditions at the  time  of  borrowing.  With respect to the new term loan, the
"applicable margin" has been  reduced to (i) with respect to Base Rate Loans,
1.25% per annum and (ii) with respect  to  Eurodollar  Rate  Loans,  2.25%  per
annum.   In  addition,  the  applicable  margins  can  be further reduced by an
additional .25% subject to the Company meeting a leverage  ratio  target.   All
other  significant  terms  and  conditions  do  not  differ materially from the
Amended and Restated Credit Facility.

                                     19




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

Unless  the  context  requires  otherwise,  references  in  this   Management's
Discussion  and  Analysis  of Financial Condition and Results of Operations  to
"BPC Holding" or "Holding" refer  to  BPC  Holding  Corporation,  references to
"we,"  "our"  or  "us"  refer  to  BPC  Holding  Corporation together with  its
consolidated subsidiaries, and references to "Berry  Plastics" or the "Company"
refer to Berry Plastics Corporation, a wholly owned subsidiary  of  BPC Holding
Corporation.  You should read the following discussion in conjunction  with the
consolidated  financial  statements  of  Holding  and  its subsidiaries and the
accompanying  notes  thereto, which information is included  elsewhere  herein.
This discussion contains forward-looking statements and involves numerous risks
and uncertainties, including,  but  not limited to, those described in our Form
10-K for the fiscal year ended December  27,  2003  (the  "2003  10-K")  in the
section  titled  "Risk Factors" and other risk factors identified from time  to
time in our periodic  filings with the Securities and Exchange Commission.  Our
actual results may differ  materially  from  those  contained  in  any forward-
looking statements.  You should read the explanation of the qualifications  and
limitations on these forward-looking statements on page 2 of this report.

On  July  22,  2002,  GS  Berry  Acquisition Corp. (the "Buyer") a newly formed
entity controlled by various private  equity  funds  affiliated  with  Goldman,
Sachs & Co., merged (the  "Merger") with and into BPC Holding, pursuant  to  an
agreement  and plan of merger, dated as of May 25, 2002.  At the effective time
of the Merger,  (1)  each  share  of  common  stock  of  BPC Holding issued and
outstanding immediately prior to the effective time of the Merger was converted
into the right to receive cash pursuant to the terms of the  merger  agreement,
and  (2)  each  share  of  common  stock  of  the  Buyer issued and outstanding
immediately prior to the effective time of the Merger  was  converted  into one
share  of  common  stock of BPC Holding.  Additionally, in connection with  the
Merger,  we retired all  of  BPC  Holding's  senior  secured  notes  and  Berry
Plastics'  senior  subordinated notes, repaid all amounts owed under our credit
facilities, redeemed  all  of  the  outstanding preferred stock of BPC Holding,
entered into a new credit facility and  completed  an  offering  of  new senior
subordinated notes of Berry Plastics.

CRITICAL ACCOUNTING POLICIES

We  disclose  those  accounting policies that we consider to be significant  in
determining the amounts  to  be  utilized  for  communicating  our consolidated
financial position, results of operations and cash flows in the  second note to
our  consolidated  financial  statements in our 2003 10-K.  Our discussion  and
analysis of our financial condition  and results of operations are based on our
consolidated financial statements, which  have been prepared in accordance with
accounting principles generally accepted in the United States.  The preparation
of financial statements in conformity with these principles requires management
to make estimates and assumptions that affect amounts reported in the financial
statements and accompanying notes.  Actual  results  are  likely to differ from
these  estimates,  but  management  does  not  believe  such  differences  will
materially affect our financial position or results of operations.   We believe
that the following accounting policies are the most critical because they  have
the  greatest impact on the presentation of our financial condition and results
of operations.

Accounts  receivable.   We  evaluate  our  allowance for doubtful accounts on a
quarterly basis and review any significant customers  with  delinquent balances
to determine future collectibility.  We base our determinations on legal issues

                                     20


(such as bankruptcy status), past history, current financial  and credit agency
reports, and the experience of our credit representatives.  We reserve accounts
that  we  deem  to  be  uncollectible  in  the  quarter  in  which we make  the
determination.   We  maintain  additional reserves based on our historical  bad
debt experience.  We believe, based  on  past  history and our credit policies,
that the net accounts receivable are of good quality.   A  ten percent increase
or decrease in our bad debt experience would not have a material  impact on the
results of operations of the Company.  Our allowance for doubtful accounts  was
$3.1 million as of June 26, 2004.

Medical  insurance.  We offer our employees medical insurance that is primarily
self-insured  by  us.   As  a result, we accrue a liability for known claims as
well as the estimated amount  of expected claims incurred but not reported.  We
evaluate our medical claims liability  on  a  quarterly  basis  and  obtain  an
independent  actuarial  analysis  on an annual basis.  We accrue as a liability
expected claims incurred but not reported  and  any known claims.  Based on our
analysis, we believe that our recorded medical claims  liability is sufficient.
A ten percent increase or decrease in our medical claims  experience  would not
have  a  material  impact  on  the  results  of operations of the Company.  Our
accrued liability for medical claims was $3.2  million,  including reserves for
expected medical claims incurred but not reported, as of June 26, 2004.

Workers'  compensation insurance.  Starting in fiscal 2000,  we  converted  the
majority  of  our  facilities  to  a  large  deductible  program  for  workers'
compensation  insurance.  On a quarterly basis, we evaluate our liability based
on  third-party  adjusters'  independent  analyses  by  claim.   Based  on  our
analysis,  we  believe  that  our  recorded  workers' compensation liability is
sufficient.  A ten percent increase or decrease  in  our workers' compensations
claims experience would not have a material impact on the results of operations
of  the  Company.  Our accrued liability for workers' compensation  claims  was
$3.1 million as of June 26, 2004.

Revenue recognition.   Revenue from sales of products is recognized at the time
product is shipped to the  customer  at  which time title and risk of ownership
transfer to the purchaser.

Impairments of Long-Lived Assets.  In accordance with the methodology described
in FASB Statement No. 144, "Accounting for  the Impairment or Disposal of Long-
Lived Assets," we review long-lived assets for  impairment  whenever  events or
changes in circumstances indicate the carrying amount of such assets may not be
recoverable.   Impairment  losses  are  recorded  on long-lived assets used  in
operations when indicators of impairment are present  and the undiscounted cash
flows  estimated  to  be generated by those assets are less  than  the  assets'
carrying amounts.  The  impairment loss is measured by comparing the fair value
of the asset to its carrying  amount.   No  impairments  were  recorded  in the
financial statements included in this Form 10-Q.

Deferred  Taxes  and  Effective Tax Rates.  We estimate the effective tax rates
and associated liabilities  or  assets for each legal entity in accordance with
FAS 109.  We use tax-planning to  minimize  or  defer tax liabilities to future
periods.  In recording effective tax rates and related  liabilities and assets,
we  rely  upon  estimates,  which are based upon our interpretation  of  United
States and local tax laws as  they  apply to our legal entities and our overall
tax structure.  Audits by local tax jurisdictions,  including the United States
Government, could yield different interpretations from  our  own  and cause the
Company  to  owe more taxes than originally recorded.  For interim periods,  we
accrue our tax  provision at the effective tax rate that we expect for the full
year.   As the actual  results  from  our  various  businesses  vary  from  our
estimates  earlier  in  the  year,  we  adjust  the  succeeding interim periods
effective tax rates to reflect our best estimate for the  year-to-date  results

                                     21


and for the full year.  As part of the effective tax rate, if we determine that
a  deferred  tax  asset arising from temporary differences is not likely to  be
utilized, we will establish  a valuation allowance against that asset to record
it at its expected realizable value.

Based on a critical assessment  of  our  accounting policies and the underlying
judgments and uncertainties affecting the  application  of  those  policies, we
believe  that  our  consolidated financial statements provide a meaningful  and
fair perspective of BPC Holding and its consolidated subsidiaries.  This is not
to suggest that other  risk  factors  such  as  changes in economic conditions,
changes in material costs and others could not materially  adversely impact our
consolidated financial position, results of operations and cash flows in future
periods.

ACQUISITIONS AND DISPOSAL

We maintain a selective and disciplined acquisition strategy,  which is focused
on improving our financial performance in the long-term, enhancing  our  market
positions and expanding our product lines or, in some cases, providing us  with
a  new or complementary product line.  We have historically acquired businesses
with  profit  margins  that are lower than that of our existing business, which
has resulted in temporary  decreases  in  our  margins.   We  have historically
achieved significant reductions in manufacturing and overhead costs of acquired
companies  by introducing advanced manufacturing processes, exiting  low-margin
businesses or  product  lines, reducing headcount, rationalizing facilities and
machinery, applying best  practices and capitalizing on economies of scale.  In
connection with our acquisitions,  we  have  in  the past and may in the future
incur charges related to these reductions and rationalizations.

On  February  25,  2003,  Berry  acquired  the 400 series  continuous  threaded
injection  molded  closure assets from CCL Plastic  Packaging  located  in  Los
Angeles, California  ("CCL  Acquisition").  On May 30, 2003, Berry acquired the
injection  molded  overcap  lid  assets  from  APM  Inc.  located  in  Benicia,
California ("APM Acquisition").   On  November  20, 2003, Berry acquired Landis
Plastics, Inc. (the "Landis Acquisition"), a manufacturer and marketer of open-
top  containers.   In  April  2004,  Berry  Plastics U.K.  Limited,  a  foreign
subsidiary of Berry, sold the manufacturing equipment,  inventory, and accounts
receivable for its U.K. milk cap business to Portola Packaging U.K. Limited.

RESULTS OF OPERATIONS

13 WEEKS ENDED JUNE 26, 2004 (THE "QUARTER")
COMPARED TO 13 WEEKS ENDED JUNE 28, 2003 (THE "PRIOR QUARTER")

Net Sales.  Net sales increased $64.1 million, or 44%, to  $211.0  million  for
the  Quarter  from  $146.9 million for the Prior Quarter with an approximate 3%
increase in net selling  price  due to higher resin costs passed through to our
customers.  Container net sales increased  $60.5 million from the Prior Quarter
to $133.9 million for the Quarter, with the  Landis  Acquisition  providing net
sales  of approximately $56.4 million for the Quarter.  Due to the movement  of
business   between   the   acquired  Landis  facilities  and  our  pre-existing
facilities, the amount of sales related to the Landis Acquisition is estimated.
The increase in Container net  sales  is  primarily  a  result  of  the  Landis
Acquisition,  increased  selling prices and base business growth in several  of
the division's product lines.   Closure  net  sales increased $0.7 million from
the  Prior  Quarter to $33.1 million in spite of  $1.2  million  of  net  sales
reclassified  to  the  international  division  as  described  below.  Consumer
products net sales for the Quarter were $34.1 million compared to $35.6 million

                                     22


in  the Prior Quarter.  This $1.5 million decrease can be primarily  attributed
to reduced volume from injection drink cups partially offset by increased sales
from  thermoformed  drink cups.  In 2004, we created our international division
as a separate operating  and  reporting  division to increase sales and improve
service  to  international  customers  utilizing   existing   resources.    The
international  segment  includes  the Company's foreign facilities and business
from domestic facilities that is shipped  or  billed to foreign locations.  The
2003  results  for  the  foreign  facilities  have  been  reclassified  to  the
international  segment; however, business from domestic  facilities  that  were
shipped or billed  to  foreign  locations  cannot  be separately identified for
2003.  The international division provided net sales  of  $10.0  million in the
Quarter compared to $5.5 million in the Prior Quarter primarily as  a result of
the effects of this reclassification and the Landis Acquisition.

Gross Profit.  Gross profit increased by $11.7 million to $46.5 million (22% of
net sales) for the Quarter from $34.8 million (24% of net sales) for  the Prior
Quarter.  This increase of 34% was primarily attributed to the combined  impact
of  additional  sales  volume,  productivity  improvement  initiatives, and the
timing  effect  of  the 3% increase in net selling prices due to  higher  resin
costs passed through  to  our  customers  partially  offset  by  increased  raw
material  costs.   The  historical  margin  percentage  of  the Landis acquired
business  is  significantly  less than the Company's historical  gross  margins
thereby  reducing consolidated  margins.   We  have  continued  to  consolidate
products and  business  of  recent  acquisitions to the most efficient tooling,
providing customers with improved products  and  customer  service.  As part of
the  Landis  integration,  in  the  fourth  quarter  of  2003,  we  closed  our
Monticello,  Indiana  facility,  which  was acquired in the Landis Acquisition.
The  business  from this location was distributed  throughout  our  facilities.
Also, significant  productivity improvements were made since the Prior Quarter,
including the addition of state-of-the-art injection molding, thermoforming and
post molding equipment at several of our facilities.

Operating Expenses.  Selling expenses increased by $0.9 million to $6.9 million
for the Quarter from $6.0 million for the Prior Quarter principally as a result
of increased selling  expenses associated with higher sales partially offset by
cost reduction efforts.   General  and  administrative  expenses increased $3.2
million from $6.5 million for the Prior Quarter to $9.7 million for the Quarter
primarily  as  a result of the Landis Acquisition and increased  accrued  bonus
expense.  Research  and  development expenses remained relatively constant with
an increase of less than $0.1  million over the Prior Quarter.  Amortization of
intangibles increased $0.9 million  from  $0.8  million  in  the  Prior Quarter
primarily as a result of additional intangible assets resulting from the Landis
Acquisition.  During the Quarter, transition expenses were $0.9 million related
to  the  Landis  Acquisition  and  $0.6  million  related  to the shutdown  and
reorganization of facilities.  In the Prior Quarter, transition  expenses  were
$0.2  million  related  to  the CCL Acquisition and $1.5 million related to the
shutdown and reorganization of facilities.

Interest Expense, Net.  Net interest  expense  increased  $1.8 million to $12.8
million  for  the  Quarter  compared  to  $11.0  million for the Prior  Quarter
primarily  due  to  additional  indebtedness utilized  to  finance  the  Landis
Acquisition partially offset by decreased rates of interest on borrowings.

Income Taxes.  For the Quarter, we  recorded income tax expense of $5.5 million
or an effective tax rate of 43%.  The  effective  tax  rate is greater than the
statutory rate due to the impact of state taxes and foreign location losses for
which  no benefit was currently provided.  The increase of  $2.1  million  from
$3.4 million  in  the  Prior  Quarter  is  attributed to the increase in income
before  income  taxes.   As  a  result  of  the  Merger,   the  amount  of  the
predecessor's net operating loss carryforward which can be used  in  any  given
year is limited to approximately $12.9 million.

                                     23


Net  Income.   Net  income  is  $7.4  million  for the Quarter compared to $4.5
million for the Prior Quarter for the reasons discussed above.

26 WEEKS ENDED JUNE 26, 2004 ("YTD")
COMPARED TO 26 WEEKS ENDED JUNE 28, 2003 ("PRIOR YTD")

Net Sales.  Net sales increased $130.5 million,  or  48%, to $402.8 million for
the YTD from $272.3 million for the Prior YTD with an  approximate  4% increase
in net selling price due to higher resin costs passed through to our customers.
Container  net  sales  increased  $118.3  million  from the Prior YTD to $253.2
million for the YTD, with the Landis Acquisition and  APM Acquisition providing
net sales of $112.1 million and $0.3 million for the YTD, respectively.  Due to
the movement of business between the acquired Landis facilities  and  our  pre-
existing  facilities,  the amount of sales related to the Landis Acquisition is
estimated.  The increase  in  Container  net sales is primarily a result of the
Landis  Acquisition,  increased selling prices  and  base  business  growth  in
several of the division's  product  lines.   Closure  net  sales increased $1.6
million  from  the  Prior YTD to $63.6 million for the YTD.  This  increase  is
primarily due to higher  selling  prices  and  domestic  base  business  growth
partially  offset  by  $2.9  million  of  YTD  net  sales  reclassified  to the
international division as described below.  Consumer products net sales for the
YTD  were  $66.0 million compared to $64.3 million in the Prior YTD.  This $1.7
million  increase   can   be  primarily  attributed  to  increased  sales  from
thermoformed drink cups partially offset by reduced volume from injection drink
cups.  In 2004, we created  our  international division as a separate operating
and reporting division to increase  sales  and improve service to international
customers utilizing existing resources.  The international segment includes the
Company's  foreign facilities and business from  domestic  facilities  that  is
shipped or billed  to  foreign  locations.   The  2003  results for the foreign
facilities  have  been  reclassified  to  the  international segment;  however,
business  from  domestic  facilities that were shipped  or  billed  to  foreign
locations cannot be separately identified for 2003.  The international division
provided net sales of $20.0 million in the YTD compared to $11.1 million in the
Prior YTD primarily as a result of the effects of this reclassification and the
Landis Acquisition.

Gross Profit.  Gross profit increased by $23.7 million to $89.6 million (22% of
net sales) for the YTD from $65.9 million (24% of net sales) for the Prior YTD.
This 36% increase was primarily attributed to the combined impact of additional
sales volume, productivity  improvement  initiatives,  and the timing effect of
the 4% increase in net selling prices due to higher resin  costs passed through
to  our  customers  partially  offset  by  increased raw material  costs.   The
historical margin percentage of the Landis acquired  business was significantly
less than the Company's historical gross margins thereby  reducing consolidated
margins.   We  have  continued to consolidate products and business  of  recent
acquisitions to the most  efficient  tooling, providing customers with improved
products and customer service.  As part  of  the  Landis  integration,  in  the
fourth  quarter  of 2003, we closed our Monticello, Indiana facility, which was
acquired in the Landis  Acquisition.   The  business  from  this  location  was
distributed   throughout   our   facilities.   Also,  significant  productivity
improvements were made since the Prior YTD, including the addition of state-of-
the-art injection molding, thermoforming  and post molding equipment at several
of our facilities.

Operating  Expenses.   Selling expenses increased  by  $1.4  million  to  $13.6
million for the YTD from  $12.2  million  for  the  Prior  YTD principally as a
result  of  increased selling expenses associated with higher  sales  partially
offset  by  cost   reduction  efforts.   General  and  administrative  expenses
increased $6.4 million  from  $12.5  million for the Prior YTD to $18.9 million
for  the  YTD primarily as a result of the  Landis  Acquisition  and  increased

                                     24


accrued bonus  expense.   Research  and development expenses increased slightly
with  an  increase  of  $0.2  million over  the  Prior  YTD.   Amortization  of
intangibles increased $2.1 million from $1.4 million in the Prior YTD primarily
as  a  result  of  additional  intangible  assets  resulting  from  the  Landis
Acquisition.  During the YTD, transition  expenses were $1.1 million related to
the  Landis  Acquisition  and  $3.0  million  related   to   the  shutdown  and
reorganization of facilities.  In the Prior YTD, transition expenses  were $1.0
million related to an uncompleted acquisition, $0.5 million related to  the CCL
Acquisition  and  $0.5  million  related  to the shutdown and reorganization of
facilities.

Interest Expense, Net.  Net interest expense  increased  $3.6  million to $26.1
million for the YTD compared to $22.5 million for the Prior YTD  primarily  due
to additional indebtedness utilized to finance the Landis Acquisition partially
offset by decreased rates of interest on borrowings.

Income  Taxes.   For the YTD, we recorded income tax expense of $9.5 million or
an effective tax rate  of  44%.   The  effective  tax  rate is greater than the
statutory rate due to the impact of state taxes and foreign location losses for
which  no benefit was currently provided.  The increase of  $3.5  million  from
$6.0 million  in  the  Prior YTD is attributed to the increase in income before
income taxes.  As a result  of  the Merger, the amount of the predecessor's net
operating loss carryforward which  can  be used in any given year is limited to
approximately $12.9 million.

Net Income.  Net income is $12.2 million  for  the YTD compared to $7.6 million
for the Prior YTD for the reasons discussed above.

LIQUIDITY AND CAPITAL RESOURCES

On July 22, 2002, we entered into a credit and guaranty agreement and a related
pledge  security agreement with a syndicate of lenders  led  by  Goldman  Sachs
Credit Partners  L.P.,  as  administrative  agent  (the "Credit Facility").  On
November 10, 2003, in connection with the Landis Acquisition,  we  amended  and
restated the Credit Facility (the "Amended and Restated Credit Facility").  The
Amended  and Restated Credit Facility is comprised of (1) a $330.0 million term
loan, (2)  a  $50.0  million  delayed draw term loan facility, and (3) a $100.0
million revolving credit facility.   On  November  10,  2003,  we  used  $325.9
million to refinance in full the balance outstanding under our prior term  loan
in  the Credit Facility.  The remaining $4.1 million was used to fund a portion
of the  purchase  price  for the Landis Acquisition.  The $50.0 million delayed
draw facility was drawn on  November 20, 2003 to fund a portion of the purchase
price for the Landis Acquisition.   The  maturity  date  of  the  term loan and
delayed draw term loan is July 22, 2010, and the maturity date of the revolving
credit  facility  is  July  22,  2008.  The indebtedness under the Amended  and
Restated Credit Facility is guaranteed  by  BPC Holding and all of its domestic
subsidiaries.  The obligations of Berry Plastics under the Amended and Restated
Credit Facility and the guarantees thereof are  secured by substantially all of
the  assets  of  such  entities.  At June 26, 2004, there  were  no  borrowings
outstanding on the revolving credit facility.

Borrowings under the Amended and Restated Credit Facility bear interest, at our
option, at either (1) the base rate,  which  is  a  rate per annum equal to the
greater of the prime rate and the federal funds effective rate in effect on the
date of determination plus 0.50% plus the applicable  margin  (the  "Base Rate
Loans")  or  (2)  an  adjusted Eurodollar Rate which is equal to the rate  for
Eurodollar deposits plus  the  applicable margin (the "Eurodollar Rate Loans").
For the term loan and delayed draw term loan, the applicable margin is (1) with

                                     25



respect to Base Rate Loans, 1.50%  per annum and (2) with respect to Eurodollar
Rate Loans, 2.50% per annum.  For Eurodollar  Rate  Loans  under  the revolving
credit facility, the applicable margin ranges from 2.75% per annum to 2.00% per
annum, depending on our leverage ratio (2.75% based on results through June 26,
2004).   The applicable margin with respect to Base Rate Loans will  always  be
1.00% per  annum  less  than  the  applicable margin for Eurodollar Rate Loans.
Interest is payable quarterly for Base  Rate  Loans  and  at  the  end  of  the
applicable  interest  period  for all Eurodollar Rate Loans.  The interest rate
applicable to overdue payments and to outstanding amounts following an event of
default under the Amended and Restated Credit Facility is equal to the interest
rate  at  the  time of an event of  default  plus  2.00%.   We  also  must  pay
commitment fees ranging from 0.375% per annum to 0.50% per annum on the average
daily  unused  portion  of  the  revolving  credit  facility.   Pursuant  to  a
requirement in the  Amended  and Restated Credit Facility and as a result of an
economic slowdown and corresponding  interest  rate reductions, we entered into
an interest rate collar arrangement in October 2002 to protect $50.0 million of
the  outstanding  variable  rate  term  loan  debt from  future  interest  rate
volatility.  Under the interest rate collar agreement, the Eurodollar rate with
respect to the $50.0 million of outstanding variable  rate  term loan debt will
not exceed 6.75% or drop below 1.97%.

The  Amended  and Restated Credit Facility contains significant  financial  and
operating covenants,  including  prohibitions on our ability to incur specified
additional indebtedness or to pay dividends, and restrictions on our ability to
make capital expenditures and investments  and  dispose of assets or consummate
acquisitions.  The Amended and Restated Credit Facility  contains (1) a minimum
interest  coverage  ratio as of the last day of any quarter  of  2.10:1.00  per
quarter for the quarters  ending  June  2004  and September 2004, 2.15:1.00 per
quarter for the quarters ending December 2004 and  March  2005,  2.25:1.00  per
quarter  for  the  quarters  ending June 2005 through March 2006, 2.35:1.00 per
quarter for the quarters ending  June  2006 through December 2006 and 2.50:1.00
per quarter thereafter, (2) a maximum amount  of  capital expenditures (subject
to the rollover of certain unexpended amounts from the prior year and increases
due to acquisitions) of $50 million for the year ending  2004,  $60 million for
the years ending 2005, 2006 and 2007, and $65 million for each year thereafter,
and  (3)  a maximum total leverage ratio as of the last day of any  quarter  of
5.75:1.00 per  quarter  for  the  quarters ending June 2004 and September 2004,
5.50:1.00 per quarter for the quarters  ending December 2004 through June 2005,
5.25:1.00 per quarter for the quarters ending September 2005 and December 2005,
5.00:1.00  per  quarter  for the quarters ending  March  2006  and  June  2006,
4.75:1.00 per quarter for  the  quarters  ending  September  2006 through March
2007, 4.50:1.00 per quarter for the quarters ending June 2007  through December
2007, 4.25:1.00 per quarter for the quarters ending March 2008 through December
2008,  and 4.00:1.00 per quarter thereafter.  The occurrence of a  default,  an
event of default or a material adverse effect on Berry Plastics would result in
our inability  to obtain further borrowings under our revolving credit facility
and could also result  in  the acceleration of our obligations under any or all
of our debt agreements, each of which could materially and adversely affect our
business.  We were in compliance  with  all  of  the  financial  and  operating
covenants at June 26, 2004.

The  term loans amortize quarterly in the aggregate as follows:  $919,773  each
quarter  beginning September 30, 2004 and ending June 30, 2009; and $86,782,384
each quarter beginning September 30, 2009 and ending June 30, 2010.  Borrowings
under the  Amended  and  Restated  Credit  Facility  are  subject  to mandatory
prepayment  under specified circumstances, including if we meet specified  cash
flow thresholds,  collect  insurance  proceeds in excess of certain thresholds,
issue equity securities or debt or sell  assets  not  in the ordinary course of
business,  or  upon a sale or change of control of the Company.   There  is  no
required amortization of the revolving credit facility.  Outstanding borrowings
under the revolving  credit  facility  may  be  repaid  at any time, and may be

                                     26



reborrowed at any time prior to the maturity date which is  on  July  22, 2008.
The  revolving credit facility allows up to $25.0 million of letters of  credit
to be issued instead of borrowings and up to $10.0 million of swingline loans.

On August  9,  2004, the Amended and  Restated Credit  Facility was amended and
restated (the "Second  Amended  and  Restated  Credit  Facility").   The Second
Amended  and  Restated Credit Facility provides (i) a $365.5 million term  loan
and (ii) a $100.0 million revolving credit facility.  The proceeds from the new
term loan were used to repay the outstanding balance of the term loans from the
Amended and Restated  Credit  Facilty.   The Second Amended and Restated Credit
Facility provides us with the ability to borrow  up  to  an  additional  $150.0
million  of senior indebtedness subject to certain restrictions.  The terms  of
the additional  indebtedness will be determined by the market conditions at the
time of borrowing.   With  respect  to  the  new  term  loan,  the "applicable
margin"  has  been reduced to (i) with respect to Base Rate Loans,  1.25%  per
annum and (ii) with  respect  to  Eurodollar  Rate  Loans, 2.25% per annum.  In
addition, the applicable margins can be further reduced  by  an additional .25%
subject to us meeting a leverage ratio target.  All other significant terms and
conditions  do  not  differ  materially  from  the Amended and Restated  Credit
Facility.

On  July  22,  2002,  we  completed  an  offering of $250.0  million  aggregate
principal amount of 10  3/4% Senior Subordinated  Notes  due  2012  (the  "2002
Notes").   The  net  proceeds  to  us  from  the  sale of the 2002 Notes, after
expenses, were $239.4 million.  The proceeds from the  2002  Notes were used in
the  financing  of  the  Merger.  The 2002 Notes mature on July 15,  2012,  and
interest is payable semi-annually  on  January  15  and  July  15  of each year
beginning  January  15,  2003.   Holding  and  all of our domestic subsidiaries
fully, jointly, severally, and unconditionally guarantee the 2002 Notes.

On  November  20,  2003, we completed an offering of  $85.0  million  aggregate
principal amount of additional 2002 Notes (the "Add-on Notes" and together with
the 2002 Notes, the "Notes").  The net proceeds to us from the sale of the Add-
on Notes, after expenses, were $91.8 million as the Add-on Notes were sold at a
premium of 12% over  the  face amount.  The proceeds from the Add-on Notes were
used in the financing of the Landis Acquisition.  The Add-on Notes constitute a
single class with the 2002 Notes.  Holding and all of our domestic subsidiaries
fully, jointly, severally, and unconditionally guarantee the Add-on Notes.

We are not required to make  mandatory redemption or sinking fund payments with
respect to the Notes.  On or subsequent  to  July  15,  2007,  the Notes may be
redeemed at our option, in whole or in part, at redemption prices  ranging from
105.375% in 2007 to 100% in 2010 and thereafter.  Prior to July 15, 2005, up to
35%  of  the  Notes may be redeemed at 110.75% of the principal amount  at  our
option in connection  with  an  equity  offering.  Upon a change in control, as
defined in the indenture under which the  Notes  were issued (the "Indenture"),
each holder of Notes will have the right to require us to repurchase all or any
part of such holder's Notes at a repurchase price  in cash equal to 101% of the
aggregate principal amount thereof plus accrued interest.   The Indenture under
which the Notes were issued restricts our ability to incur additional  debt and
contains other provisions which could limit our liquidity.

Net  cash  provided  by  operating  activities  was  $39.0  million for the YTD
compared to $27.4 million for the Prior YTD.  The increase of  $11.6 million is
primarily   due   to  improved  operating  performance  as  net  income  before
depreciation and amortization increased $13.9 million.

                                     27


Net cash used for investing  activities  decreased  from  $26.2 million for the
Prior YTD to $19.0 million for the YTD primarily as a result of Berry receiving
$6.7  million  in  the YTD related to the working capital adjustment  from  the
Landis Acquisition.   In  addition,  Berry  Plastics  U.K.  Limited,  a foreign
subsidiary   of  Berry,  reached  an  agreement  in  March  2004  to  sell  the
manufacturing  equipment,  inventory, and accounts receivable for its U.K. milk
cap business to Portola Packaging  U.K.  Limited.   The  transaction  valued at
approximately  $4.0  million  closed in April 2004.  The U.K. milk cap business
represented  less than $3.0 million  of  our  annual  consolidated  net  sales.
Capital spending  of  $28.7  million  in  the  YTD  included  $1.5  million for
buildings  and  systems, $9.1 million for molds, $13.0 million for molding  and
printing machines,  and  $5.1  million  for  accessory  equipment  and systems.
Fiscal 2004 capital spending is expected to be approximately $50.0 million.

Net  cash used for financing activities was $15.8 million for the YTD  compared
to $4.5  million  for  the  Prior  YTD.   The  decrease of $11.3 million can be
primarily attributed to a voluntary principal prepayment  of  $12.0  million on
the  term  loans  under  the  Amended and Restated Credit Facility made in  the
Quarter.

Increased working capital needs occur whenever we experience strong incremental
demand or a significant rise in  the cost of raw material, particularly plastic
resin.  However, we anticipate that our cash interest, debt principal payments,
working capital and capital expenditure requirements for 2004 will be satisfied
through a combination of funds generated  from operating activities and cash on
hand,  together  with funds available under the  Second  Amended  and  Restated
Credit Facility.   We  base  such  belief  on  historical  experience  and  the
substantial  funds  available  under  the Amended and Restated Credit Facility.
However, we cannot predict our future results  of operations and our ability to
meet our obligations involves numerous risks and  uncertainties, including, but
not limited to, those described in the "Risk Factors"  section.   At  June  26,
2004,  our cash balance was $30.7 million, and we had unused borrowing capacity
under the  Amended  and  Restated Credit Facility's revolving line of credit of
$94.1 million.  Although the  $94.1 million was available at June 26, 2004, the
covenants under our Second Amended  and  Restated Credit Facility may limit our
ability to make such borrowings in the future.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are exposed to market risk from changes  in interest rates primarily through
our  Amended and Restated Credit Facility.  The  Amended  and  Restated  Credit
Facility  is  comprised  of (1) a $330.0 million term loan, (2) a $50.0 million
delayed draw term loan facility,  and  (3)  a  $100.0  million revolving credit
facility.   At  June  26,  2004,  there were no borrowings outstanding  on  the
revolving credit facility.  The net  outstanding  balance  of the term loan and
the  delayed  draw term loan facility at June 26, 2004 was $316.4  million  and
$50.0 million,  respectively.   The  term  loan and delayed draw term loan bear
interest at the Eurodollar rate plus the applicable  margin.  Future borrowings
under the Amended and Restated Credit Facility bear interest, at our option, at
either (1) the base rate, which is a rate per annum equal to the greater of the
prime  rate  and  the federal funds effective rate in effect  on  the  date  of
determination  plus  0.5%  plus  the  applicable  margin  or  (2)  an  adjusted
Eurodollar Rate  which  is  equal  to the rate for Eurodollar deposits plus the
applicable margin.  We utilize interest  rate  instruments to reduce the impact
of either increases or decreases in interest rates  on  its floating rate debt.
Pursuant to a requirement in the Amended and Restated Credit  Facility and as a
result of an economic slowdown and corresponding interest rate  reductions,  we
entered  into  an  interest  rate collar arrangement in October 2002 to protect
$50.0 million of the outstanding  variable  rate  term  loan  debt  from future
interest  rate  volatility.   Under  the  interest  rate collar agreement,  the

                                     28


Eurodollar rate with respect to the $50.0 million of  outstanding variable rate
term loan debt will not exceed 6.75% or drop below 1.97%.   At  June  26, 2004,
the  Eurodollar  rate  applicable  to  the  term loan and delayed draw loan was
1.18%.  If the Eurodollar rate increases 0.25%  and 0.5%, we estimate an annual
increase  in  our  interest  expense of approximately  $0.9  million  and  $1.8
million, respectively.

Item 4. Controls and Procedures

(a)  Disclosure controls and procedures.

As required by new Rule 13a-15  under  the Securities Exchange Act of 1934, the
Company's management carried out an evaluation  with  the  participation of our
Chief  Executive Officer and Chief Financial Officer, of the  effectiveness  of
our disclosure  controls  and  procedures,  as  of  the  end of the last fiscal
quarter.   Based upon that evaluation, the Chief Executive  Officer  and  Chief
Financial Officer  concluded  that  our  disclosure controls and procedures are
effective to ensure that information required  to  be  disclosed  by  us in the
reports  we  file  or  submit  under  the  Exchange Act is recorded, processed,
summarized and reported, within the time periods  specified  in  the Securities
and Exchange Commission's rules and forms.  In connection with the  new  rules,
we currently are in process of further reviewing and documenting our disclosure
controls  and  procedures,  including  our internal controls and procedures for
financial reporting, and may from time to  time make changes aimed at enhancing
their effectiveness and to ensure that our systems evolve with our business.

(b)  Changes in internal control over financial reporting.

There  were  no  changes  in  our  internal control  over  financial  reporting
identified in connection with our evaluation  of  our  disclosure  controls and
procedures  that  occurred  during  our last fiscal quarter that has materially
affected, or is reasonably likely to  materially  affect,  our internal control
over financial reporting.

                                     29




PART II.  OTHER INFORMATION

ITEM 5(A).OTHER INFORMATION

Mr.  Londal  and  Mr. Dalton each resigned from the Board of Directors  of  the
Company and Berry in  order to pursue other opportunities not related to Berry.
Mr. Londal has been replaced  by  Mr.  Stephen  Trevor of Goldman, Sachs & Co.,
and Mr. Dalton has been replaced by Mr. Douglas Graham of Goldman, Sachs & Co.
Mr. Trevor has been  appointed  to  the Equity Compensation Committee of the
Company and the Audit, Compensation and Corporate Development Committees of
Berry.  Mr. Graham has been appointed to the  Audit Committee of the Company
and  the  Audit  and  Finance committees of Berry.  In addition, on July 21,
2004, the Board of Directors  of  the  Company  and Berry elected Mr. Terry
Peets to serve as an independent Director.

ITEM 6.   EXHIBITS AND REPORTS ON FORM 8-K

   (a)Exhibits:

      31.1Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer

      31.2Rule 13a-14(a)/15d-14(a) Certification of the Chief Financial Officer

      32.1Section 1350 Certification of the Chief Executive Officer

      32.2Section 1350 Certification of the Chief Financial Officer

   (b)Reports on Form 8-K:

      None

                                     30





                                   SIGNATURE

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.

                                      BPC Holding Corporation
                                      Berry Plastics Corporation
August 9, 2004


                                   By: /s/ James M. Kratochvil
                                      ------------------------------------
                                      James M. Kratochvil
                                      Executive Vice President, Chief Financial
                                      Officer, Treasurer and Secretary of the
                                      entities listed above (Principal
                                      Financial and Accounting Officer)

                                         31