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

                          BERRY PLASTICS CORPORATION

              SUPPLEMENT NO. 2 TO MARKET-MAKING PROSPECTUS DATED
                                MAY 7, 2004
               THE DATE OF THIS SUPPLEMENT IS NOVEMBER 8, 2004

    ON NOVEMBER 8, 2004, BPC HOLDING CORPORATION FILED THE ATTACHED
       FORM 10-Q FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 25, 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 September 25, 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 October 31, 2004,  there  were outstanding 3,378,245 shares of the Common
Stock, $.01 par value, of BPC Holding  Corporation.   As  of  October 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, including foreign 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 SEPTEMBER 25, 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 4.  Controls & Procedures..............................        29

PART II.OTHER INFORMATION

      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)



                                                         SEPTEMBER 25,     DECEMBER 27,
                                                             2004              2003
                                                        ----------------  ---------------
                                                                 
                                                           (Unaudited)
ASSETS
Current assets:
  Cash and cash equivalents                                $   6,583         $  26,192
  Accounts receivable (less allowance
   for doubtful accounts of $3,188 at
   September 25, 2004 and $2,717 at
   December 27, 2003)                                         93,369            76,152
  Inventories:
    Finished goods                                            67,222            61,556
    Raw materials and supplies                                24,738            19,988
                                                          ----------        ----------
                                                              91,960            81,544
  Prepaid expenses and other current assets                   13,578            19,192
                                                          ----------        ----------
Total current assets                                         205,490           203,080

Property and equipment:
  Land                                                         9,397             7,935
  Buildings and improvements                                  58,381            58,135
  Machinery, equipment and tooling                           271,799           249,291
  Construction in progress                                    33,504            24,433
                                                          ----------        ----------
                                                             373,081           339,794
  Less accumulated depreciation                               95,764            56,817
                                                          ----------        ----------
                                                             277,317           282,977
Intangible assets:
  Deferred financing fees, net                                20,625            22,283
  Customer relationships, net                                 86,294            90,540
  Goodwill                                                   360,862           376,769
  Trademarks                                                  33,448            33,448
  Other intangibles, net                                       6,348             6,709
                                                          ----------        ----------
                                                             507,577           529,749
                                                          ----------        ----------
Total assets                                               $ 990,384        $1,015,806
                                                          ==========        ==========

                                     4


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



                                                         SEPTEMBER 25,     DECEMBER 27,
                                                             2004              2003
                                                        ----------------  ---------------
                                                                 
                                                           (Unaudited)
                                                                                                          (Unaudited)
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                         $  54,632         $  43,175
  Accrued expenses and other current liabilities              17,702            21,335
  Accrued interest                                             9,219            18,132
  Employee compensation and payroll taxes                     32,305            23,528
  Current portion of long-term debt                           10,857             9,339
                                                          ----------        ----------
Total current liabilities                                    124,715           115,509

Long-term debt, less current portion                         690,611           742,266
Deferred income taxes                                            395               720
Other long-term liabilities                                    2,755             4,720
                                                          ----------        ----------
Total liabilities                                            818,476           863,215
Stockholders' equity:
  Preferred stock; $.01 par value:
   500,000 shares authorized; 0 shares
   issued and outstanding at September
   25, 2004 and December 27, 2003                                  -                 -
  Common stock; $.01 par value:
   5,000,000 shares authorized;
   3,398,807 shares issued at September
   25, 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                            (14,648)          (14,157)
  Treasury stock:  20,562 shares and
   19,714 shares of common stock
   at September 25, 2004 and December 27,
   2003, respectively                                         (2,056)           (1,972)
  Retained earnings                                           35,081            16,227
  Accumulated other comprehensive income                       5,684             4,699
                                                          ----------        ----------
Total stockholders' equity                                   171,908           152,591
                                                          ----------        ----------
Total liabilities and stockholders' equity                 $ 990,384        $1,015,806
                                                          ==========        ==========




See notes to consolidated financial statements.
                                     5



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



                                 THIRTEEN WEEKS ENDED        THIRTY-NINE WEEKS ENDED
                             ---------------------------   ---------------------------
                                                               
                              SEPTEMBER 25, SEPTEMBER 27,   SEPTEMBER 25, SEPTEMBER  27,
                                  2004          2003            2004          2003
                             ---------------------------   ---------------------------
                               (Unaudited)  (Unaudited)      (Unaudited)   (Unaudited)

Net sales                      $ 204,803    $ 139,306         $ 607,570    $ 411,555
Cost of goods sold               160,824      106,845           474,004      313,221
                               ---------    ---------         ---------    ---------
Gross profit                      43,979       32,461           133,566       98,334

Operating Expenses:
   Selling                         6,306        5,510            19,857       17,714
   General and administrative      9,354        5,653            28,244       18,142
   Research and development          888          842             2,668        2,459
   Amortization of intangibles     1,517          750             4,991        2,188
   Other expenses                    764          683             4,808        2,673
                               ---------    ---------         ---------    ---------
Operating income                  25,150       19,023            72,998       55,158

Interest:
   Expense                       (13,245)     (11,467)          (39,782)     (34,403)
   Income                            184          202               588          609
                               ---------    ---------         ---------    ---------
Income before income taxes        12,089        7,758            33,804       21,364


Income taxes                       5,448        3,540            14,950        9,525
                               ---------    ---------         ---------    ---------
Net income                      $  6,641        4,218          $ 18,854       11,839
                               =========    =========         =========    =========



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   $    -
Collection on notes receivable  -          -           -         73         -         -         -         73        -
Purchase of treasury stock      -          -           -          -      (192)        -         -       (192)       -
Sale of treasury stock          -          -           -          -       108         -         -        108        -
Interest on notes receivable    -          -           -       (564)        -         -         -       (564)       -
Translation gain                -          -           -          -         -         -       320        320      320
Other comprehensive gains       -          -           -          -         -         -       665        665      665
Net income                      -          -           -          -         -    18,854         -     18,854   18,854
                             -----  ---------   ---------  ---------   -------  --------   -------   -------- --------
Balance at September 25, 2004 $34   $344,416   $(196,603)  $(14,648)  $(2,056)  $35,081   $ 5,684   $171,908 $ 19,839
                             =====  =========   =========  =========   =======  ========   =======   ======== ========




See notes to consolidated financial statements.



                                      7




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



                                                          THIRTY-NINE WEEKS ENDED
                                                   --------------------------------------
                                                              
                                                     SEPTEMBER 25,      SEPTEMBER 27,
                                                         2004               2003
                                                   --------------------------------------
                                                      (Unaudited)        (Unaudited)
OPERATING ACTIVITIES
Net income                                           $  18,854          $  11,839
Adjustments to reconcile net income
 to net cash provided by operating activities:
    Depreciation                                        39,616             28,866
    Non-cash interest expense                            1,410              1,800
    Amortization                                         4,991              2,188
    Deferred income taxes                               14,721              9,336
    Changes in operating assets and liabilities:
       Accounts receivable, net                        (17,668)           (11,195)
       Inventories                                     (10,405)             7,154
       Prepaid expenses and other assets                (2,019)            (1,366)
       Accrued interest                                 (8,913)            (7,616)
       Payables and accrued expenses                    15,337              4,907
                                                    -----------        -----------
Net cash provided by operating activities               55,924             45,913

INVESTING ACTIVITIES
Additions to property and equipment                    (34,134)           (21,110)
Proceeds from disposal of property and equipment         3,382                  -
Proceeds from working capital settlement
 on acquired business                                    7,397                  -
Acquisitions of businesses                                (450)            (5,755)
                                                    -----------        -----------
Net cash used for investing activities                 (23,805)           (26,865)

FINANCING ACTIVITIES
Proceeds from long-term borrowings                         655                  -
Payments on long-term borrowings                       (51,911)            (7,385)
Proceeds from notes receivable                              73                  -
Proceeds from issuance of common stock                      53                  -
Proceeds from sale of treasury stock                       108                 22
Purchase of treasury stock                                (192)              (441)
Debt financing costs                                      (641)                 -
                                                    -----------        -----------
Net cash used for financing activities                 (51,855)            (7,804)
Effect of exchange rate changes on cash                    127               (405)
                                                    -----------        -----------
Net increase (decrease) in cash and cash equivalents   (19,609)            10,839
Cash and cash equivalents at beginning of period        26,192             15,613
                                                    -----------        -----------
Cash and cash equivalents at end of period             $ 6,583           $ 26,452
                                                    ===========        ===========



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 from the acquisition date.

                                     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 from the acquisition date.

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 $7.4 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, which will be finalized in the fourth quarter of 2004.  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.



                                  THIRTY-NINE WEEKS ENDED SEPTEMBER 25, 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      $(1,042)     $(103)       $1,747


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 significantly from the pro forma results presented below.
The  financial  results for the thirteen and thirty-nine weeks ended  September
25, 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            THIRTY-NINE WEEKS ENDED
                    ------------------------------     ------------------------------
                                                              
                     SEPTEMBER 25, SEPTEMBER 27,         SEPTEMBER 25,  SEPTEMBER 27,
                       2004           2003                  2004            2003
                    ------------------------------     ------------------------------
Pro forma net sales    $204,803      $197,424            $607,570         $576,080
Pro forma net income      6,641         3,070              18,854            7,789


                                    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:



                                         SEPTEMBER 25,     DECEMBER 27,
                                             2004              2003
                                         -------------    --------------
                                                       
Berry 10  3/4% Senior Subordinated Notes   $335,000          $335,000
Debt premium on 10  3/4% Notes, net           9,170            10,053
Term loans                                  332,525           380,000
Revolving lines of credit                     1,086               342
Nevada Industrial Revenue Bonds               1,500             2,000
Capital leases                               22,187            24,210
                                         -------------    --------------
                                            701,468           751,605
Less current portion of long-term debt       10,857             9,339
                                         -------------    --------------
                                           $690,611          $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  $6.7 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").  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 permits the Company to borrow up to an
additional $150.0 million of incremental  senior term indebtedness from lenders
willing to provide such loans subject to certain  restrictions.   The  terms of
the additional indebtedness will be determined by the market conditions  at the
time  of  borrowing.   The maturity date of the term loan is July 22, 2010, and
the maturity date of the  revolving  credit  facility  is  July  22, 2008.  The
indebtedness  under  the  Second  Amended  and  Restated  Credit  Facility   is
guaranteed   by  BPC  Holding  and  all  of  its  domestic  subsidiaries.   The
obligations of  the  Company  and its subsidiaries under the Second Amended and
Restated  Credit  Facility  and  the   guarantees   thereof   are   secured  by
substantially all of the assets of such entities.

The Second 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  Second Amended and Restated Credit Facility

                                    11



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 September 25, 2004.  In September 2004,  the Company
made  a  voluntary  principal  prepayment  of  $33.0  million  on the term loan
resulting  in a revision of the loan amortization schedules.  Accordingly,  the
term loan amortizes  quarterly  as  follows:   $831,312  each quarter beginning
September  30,  2004  and  ending June 30, 2009; and $78,974,687  each  quarter
beginning September 30, 2009 and ending June 30, 2010.

Borrowings under the Second 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, the "applicable margin" is (i) with respect to Base
Rate Loans, 1.25% per annum and (ii) with  respect  to  Eurodollar  Rate Loans,
2.25%  per  annum  (4.20%  at September 25, 2004).  In addition, the applicable
margins with respect to the  term  loan can be further reduced by an additional
..25% per annum subject to the Company  meeting  a  leverage ratio target, which
was met based on the results through September 25, 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  (2.50% based on results  through  September  25,  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 and  terminates  on July 15, 2006.  At September 25,
2004,  stockholders' equity has been reduced by  $0.1  million  to  record  the
interest  rate collar at fair market value.  At September 25, 2004, the Company
had unused  borrowing  capacity  under  the  Second Amended and Restated Credit
Facility's  revolving  line of credit of $94.1 million.   Covenants  under  the
Second Amended and Restated  Credit Facility may limit the Company's ability to
make such borrowings; however, as of September 25, 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.

                                    12



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.



                                          THIRTEEN WEEKS ENDED              THIRTY-NINE WEEKS ENDED
                                      ------------------------------     ------------------------------
                                                                      
                                        SEPTEMBER 25, SEPTEMBER 27,        SEPTEMBER 25, SEPTEMBER 27,
                                             2004          2003                2004           2003
                                      ------------------------------     ------------------------------
Reported net income                      $  6,641       $ 4,218            $  18,854       $ 11,839
Total stock-based employee compensation
 expense determined under fair value based
  method, for all awards, net of tax         (502)         (500)              (1,512)        (1,518)
                                         ---------      ---------          ----------      ---------
Pro forma net income                     $  6,139       $ 3,718            $  17,342       $ 10,321
                                         =========      =========          ==========      =========




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        THIRTY-NINE WEEKS ENDED
                                    --------------------------  -----------------------------
                                                                   
                                    SEPTEMBER 25, SEPTEMBER 27   SEPTEMBER 25,  SEPTEMBER 27,
                                        2004         2003           2004          2003
                                    --------------------------  -----------------------------
Net income                             $6,641       $4,218        $ 18,854       $11,839
Other comprehensive income (losses)        77       (1,654)            665          (194)
Currency translation income (losses)      (38)       1,620             320         1,279
                                    --------------------------  -----------------------------
Comprehensive income                   $6,680       $4,184        $ 19,839      $ 12,924
                                    ==========================  =============================


                                     13




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.



New reporting structure                     THIRTEEN WEEKS ENDED         THIRTY-NINE WEEKS ENDED
                                       -------------------------------------------------------------
                                                                         
                                        SEPTEMBER 25,  SEPTEMBER 27,  SEPTEMBER 25,  SEPTEMBER 27,
                                            2004           2003           2004          2003
                                       -------------------------------------------------------------
Net sales:
  Containers                               $130,432      $70,275        $383,610     $ 205,196
  Closures                                   31,981       32,895          95,536       94,858
  Consumer Products                          32,823       30,931          98,825       95,243
  International                               9,567        5,205          29,599       16,258
                                       -------------------------------------------------------------
    Total net sales                        $204,803     $139,306        $607,570     $411,555
Adjusted EBITDA:
  Containers                                $26,915      $18,220         $79,179      $51,982
  Closures                                    7,334        7,870          21,841       22,283
  Consumer Products                           5,170        3,764          19,007       13,329
  International                               1,148          231           2,386        1,291
                                       -------------------------------------------------------------
    Total Adjusted EBITDA                   $40,567      $30,085        $122,413      $88,885
Total assets:
  Containers                               $585,235     $350,259        $585,235     $350,259
  Closures                                  170,654      198,395         170,654      198,395
  Consumer Products                         175,994      176,302         175,994      176,302
  International                              58,501       39,649          58,501       39,649
                                       -------------------------------------------------------------
     Total assets                          $990,384     $764,605        $990,384     $764,605
Reconciliation of Adjusted EBITDA to
 income before income taxes:
   Adjusted EBITDA for reportable segments  $40,567      $30,085        $122,413      $88,885
   Net interest expense                     (13,061)     (11,265)        (39,194)     (33,794)
   Depreciation                             (13,136)      (9,629)        (39,616)     (28,866)
   Amortization                              (1,517)        (750)         (4,991)      (2,188)
   Uncompleted acquisition expense                -          (28)              -       (1,028)
   Acquisition integration expense             (823)        (366)         (1,902)        (886)
   Plant shutdown expense                        59         (289)         (2,906)        (759)
                                       -------------------------------------------------------------
   Income before income taxes             $  12,089     $  7,758       $  33,804    $  21,364
                                       =============================================================

                                     14






Previous reporting structure                   THIRTEEN WEEKS ENDED         THIRTY-NINE WEEKS ENDED
                                       -------------------------------------------------------------
                                                                         
                                        SEPTEMBER 25,  SEPTEMBER 27,  SEPTEMBER 25,  SEPTEMBER 27,
                                            2004           2003           2004          2003
                                       -------------------------------------------------------------   2004
Net sales:
  Containers                              $133,492      $70,275         $391,615     $205,196
  Closures                                  38,316       38,100          116,130      111,116
  Consumer Products                         32,995       30,931           99,825       95,243
                                       -------------------------------------------------------------   2004
    Total net sales                       $204,803     $139,306         $607,570     $411,555
Adjusted EBITDA:
  Containers                               $27,546      $18,220          $80,642      $51,982
  Closures                                   7,879        8,101           22,837       23,574
  Consumer Products                          5,142        3,764           18,934       13,329
                                       -------------------------------------------------------------   2004
    Total Adjusted EBITDA                  $40,567      $30,085         $122,413      $88,885
Total assets:
  Containers                              $596,562     $350,259         $596,562     $350,259
  Closures                                 216,068      238,044          216,068      238,044
  Consumer Products                        177,754      176,302          177,754      176,302
                                       -------------------------------------------------------------   2004
     Total assets                         $990,384     $764,605         $990,384     $764,605
Reconciliation of Adjusted EBITDA to
 income before income taxes:
   Adjusted EBITDA for reportable segments $40,567      $30,085         $122,413      $88,885
   Net interest expense                    (13,061)     (11,265)         (39,194)     (33,794)
   Depreciation                            (13,136)      (9,629)         (39,616)     (28,866)
   Amortization                             (1,517)        (750)          (4,991)      (2,188)
   Uncompleted acquisition expense               -          (28)               -       (1,028)
   Acquisition integration expense            (823)        (366)          (1,902)        (886)
   Plant shutdown expense                       59         (289)          (2,906)        (759)
                                       -------------------------------------------------------------   2004
   Income before income taxes            $  12,089     $  7,758        $  33,804    $  21,364
                                       =============================================================


                                     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 September 25, 2004 and December 27, 2003 and for
the thirteen and thirty-nine week periods ended September 25, 2004 and September
27, 2003.  The equity  method  has  been  used  with  respect  to investments in
subsidiaries.



                                                                 SEPTEMBER 25, 2004
                          ----------------------------------------------------------------------------------------
                           BPC Holding   Berry Plastics   Combined     Combined
                           Corporation    Corporation    Guarantor    Non-guarantor  Consolidating
                            (PARENT)        (ISSUER)    SUBSIDIARIES  SUBSIDIARIES   ADJUSTMENTS     CONSOLIDATED
                            --------        --------    ------------  ------------   -----------     ------------
                                                        
CONSOLIDATING BALANCE SHEET
Current assets                $   -        $  61,723    $  131,099     $  12,668       $     -         $ 205,490
Net property and equipment        -           76,291       185,273        15,753             -           277,317
Other noncurrent assets     171,908          848,547       365,784        11,228      (889,890)          507,577
                          ---------       ----------    ----------    ----------   -----------       -----------
Total assets              $ 171,908        $ 986,561     $ 682,156      $ 39,649    $ (889,890)        $ 990,384
                          =========       ==========    ==========    ==========   ===========       ===========

Current liabilities          $    -        $  69,675     $  48,702      $  6,338       $     -        $  124,715
Noncurrent liabilities            -          744,978       684,696        27,501      (763,414)          693,761
Equity (deficit)            171,908          171,908       (51,242)        5,810      (126,476)          171,908
                          ---------       ----------    ----------    ----------   -----------       -----------
Total liabilities and
equity (deficit)         $  171,908        $ 986,561     $ 682,156      $ 39,649    $ (889,890)        $ 990,384
                          =========       ==========    ==========    ==========   ===========       ===========



                                                                  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 SEPTEMBER 25, 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                  $       -       $  61,929    $  137,501      $  5,373      $      -         $ 204,803
Cost of goods sold                 -          43,870       111,779         5,175             -           160,824
                           ---------       ----------    ----------    ----------   -----------       -----------
Gross profit                       -          18,059        25,722           198             -            43,979
Operating expenses                 -           7,023        10,994           812             -            18,829
                           ---------       ----------    ----------    ----------   -----------       -----------
Operating income (loss)            -          11,036        14,728          (614)            -            25,150
Interest expense (income), net  (184)         (3,518)       16,521           242             -            13,061
Income taxes (benefit)             7           5,320            60            61             -             5,448
Equity in  net (income)
 loss from subsidiary         (6,464)          2,770           917             -         2,777                 -
                           ---------       ----------    ----------    ----------   -----------       -----------
Net income (loss)          $   6,641        $  6,464     $  (2,770)      $  (917)     $ (2,777)        $   6,641
                           =========       ==========    ==========    ==========   ===========       ===========


                                       THIRTEEN WEEKS ENDED SEPTEMBER 27, 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                    $     -       $ 53,815      $  80,287      $  5,204    $       -       $139,306
Cost of goods sold                 -         38,546         63,394         4,905            -        106,845
                          ------------ -------------- ------------- -------------- ------------- ------------
Gross profit                       -         15,269         16,893           299            -         32,461
Operating expenses                 -          6,088          6,376           974            -         13,438
                          ------------ -------------- ------------- -------------- ------------- ------------
Operating income (loss)            -          9,181         10,517          (675)           -         19,023
Interest expense, net           (181)           153         10,933           360            -         11,265
Income taxes                      24          3,476             19            21            -          3,540
Equity in net (income) loss
 from subsidiary              (4,061)         1,491          1,056             -        1,514              -
                          ------------ -------------- ------------- -------------- ------------- ------------
Net income (loss)            $ 4,218       $  4,061      $  (1,491)     $ (1,056)   $  (1,514)      $  4,218
                          ============ ============== ============= ============== ============= ============


                                     17







                                                            THIRTY-NINE WEEKS ENDED SEPTEMBER 25, 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                    $    -      $  177,074     $  412,726     $  17,770       $    -      $ 607,570
Cost of goods sold                -         123,248        333,144        17,612            -        474,004
                          ------------ -------------- ------------- -------------- ------------- ------------
Gross profit                      -          53,826          79,582          158            -        133,566
Operating expenses                -          21,341          36,633        2,594            -         60,568
                          ------------ -------------- ------------- -------------- ------------- ------------
Operating income (loss)           -          32,485          42,949       (2,436)           -         72,998
Interest expense (income), net (565)        (10,608)         49,804          563            -         39,194
Income taxes (benefit)           35          14,843             140          (68)           -         14,950
Equity in net(income)
loss from subsidiary        (18,324)          9,926           2,931            -        5,467              -
                          ------------ -------------- ------------- -------------- ------------- ------------
Net income (loss)          $ 18,854      $   18,324       $  (9,926)   $  (2,931)    $ (5,467)      $ 18,854
                          ============ ============== ============= ============== ============= ============


CONSOLIDATING STATEMENT OF CASH FLOWS
                                                                                      
Net income (loss)         $  18,854      $   18,324       $  (9,926)   $  (2,931)    $ (5,467)    $  18,854
Non-cash expenses                 -          26,940          31,070        2,728            -        60,738
Equity in net (income)
 loss from subsidiary       (18,324)          9,926           2,931            -        5,467             -
Changes in working capital     (565)          1,416         (23,313)      (1,206)           -       (23,668)
                          ------------ -------------- ------------- -------------- ------------- ------------
Net cash provided by (used for)
  operating activities          (35)         56,606             762       (1,409)           -        55,924
Net cash provided by (used for)
  investing activities            -         (13,682)        (12,577)       2,454            -       (23,805)
Net cash provided by (used for)
  financing activities           35         (62,172)         10,008          274            -       (51,855)
Effect of exchange rate
 changes on cash                  -               -               -          127            -           127
                          ------------ -------------- ------------- -------------- ------------- ------------
Net increase (decrease) in
 cash and cash equivalents        -         (19,248)         (1,807)       1,446            -       (19,609)
Cash and cash equivalents at
 beginning of period              -          24,290           1,666          236            -        26,192
                          ------------ -------------- ------------- -------------- ------------- ------------
Cash and cash equivalents at
 end of period               $    -       $   5,042         $  (141)    $  1,682      $     -      $  6,583
                          ============ ============== ============= ============== ============= ============


                                     18






                                         THIRTY-NINE WEEKS ENDED SEPTEMBER 27, 2003 (COMPANY)
                          -----------------------------------------------------------------------------------
                          BPC Holding  Berry Plastics   Combined      Combined
                          Corporation   Corporation     Guarantor   Non-guarantor  Consolidating
                            (PARENT)      (ISSUER)     SUBSIDIARIES SUBSIDIARIES   ADJUSTMENTS   CONSOLIDATED
                          ------------ -------------- ------------- -------------- ------------- ------------
                                                                                 
Consolidating Statement of Operations
Net sales                   $      -       $155,230       $240,064      $ 16,261    $       -       $411,555
Cost of goods sold                 -        108,766        189,344        15,111            -        313,221
                          ------------ -------------- ------------- -------------- ------------- ------------
Gross profit                       -         46,464         50,720         1,150            -         98,334
Operating expenses                 -         19,436         21,233         2,507            -         43,176
                          ------------ -------------- ------------- -------------- ------------- ------------
Operating income (loss)            -         27,028         29,487        (1,357)           -         55,158
Interest expense, net           (572)             8         33,275         1,083            -         33,794
Income taxes (benefit)            22          9,407             89             7            -          9,525
Equity in  net  (income)
loss from subsidiary         (11,289)         6,324          2,447             -        2,518              -
                          ------------ -------------- ------------- -------------- ------------- ------------
Net income (loss)           $ 11,839       $ 11,289       $ (6,324)     $ (2,447)   $  (2,518)      $ 11,839
                          ============ ============== ============= ============== ============= ============





CONSOLIDATING STATEMENT OF CASH FLOWS
Net income (loss)           $ 11,839       $ 11,289       $ (6,324)     $ (2,447)   $  (2,518)      $ 11,839
                                                  
Non-cash expenses               (566)        20,507         19,795         2,454            -         42,190
Equity  in net (income)
 loss from subsidiary        (11,289)         6,324          2,447             -        2,518              -
Changes in working capital         -        (13,605)         6,517        (1,028)           -         (8,116)
                          ------------ -------------- ------------- -------------- ------------- ------------
Net cash provided by (used for)
 operating  activities           (16)        24,515         22,435        (1,021)           -         45,913

Net cash used for
 investing activities              -        (13,348)       (11,397)       (2,120)           -        (26,865)

Net cash provided by (used for)
 financing activities             15           (767)       (10,900)        3,848            -         (7,804)

Effect on exchange rate
  changes on cash                  -              -              -          (405)           -           (405)
                          ------------ -------------- ------------- -------------- ------------- ------------
 Net increase (decrease)
 in cash and cash equivalents     (1)        10,400            138           302            -         10,839

 Cash and cash equivalents at
  beginning of period              1         15,156            264           192            -         15,613
                           ------------ -------------- ------------- -------------- ------------- ------------
Cash and cash equivalents
  at end of period          $      -       $ 25,556       $    402      $    494    $       -       $ 26,452
                          ============ ============== ============= ============== ============= ============
 

                                     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

                                     20



to determine future collectibility.  We base our determinations on legal issues
(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 our 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
$3.2 million as of September 25, 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.  Based on our analysis, we
believe that our recorded medical claims liability should be 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 $3.3 million, including reserves for  expected
medical claims incurred but not reported, as of September 25, 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 should
be   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 $3.2 million as of September 25, 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  of  ours  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 and  for  the  full  year.   As  part  of the effective tax rate, if we

                                     21



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 SEPTEMBER 25, 2004 (THE "QUARTER")
COMPARED TO 13 WEEKS ENDED SEPTEMBER 27, 2003 (THE "PRIOR QUARTER")

Net Sales.  Net sales increased $65.5 million, or 47%, to  $204.8  million  for
the  Quarter  from  $139.3 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  $60.1 million from the Prior Quarter
to $130.4 million, with the Landis Acquisition providing container division net
sales of approximately $56.0 million for the  Quarter  versus none in the Prior
Quarter  which  was  before its acquisition.  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 decreased $0.9 million from the Prior Quarter
to $32.0 million primarily due to $1.0 million of net sales reclassified to the
international division as described below.  Consumer products net sales for the
Quarter  were  $32.8  million  compared to $30.9 million in the Prior  Quarter.
This $1.9 million increase can be  primarily attributed to increased sales from

                                     22


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 division  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 division; 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 $9.6  million  in the Quarter compared to $5.2 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 $11.5 million to $44.0 million (21% of
net sales) for the Quarter from $32.5  million (23% of net sales) for the Prior
Quarter.  This increase of 35% 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  on  the base business
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 $0.8 million to $6.3 million
for the Quarter from $5.5 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 $3.7
million from $5.7 million for the Prior Quarter to $9.4 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 $0.7  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 $0.8 million related
to the Landis Acquisition.  In the Prior Quarter, transition expenses were $0.4
million related to the CCL and APM Acquisitions and $0.3 million related to the
shutdown and reorganization of facilities.

Interest  Expense, Net.  Net interest expense increased $1.8 million  to  $13.1
million for  the  Quarter  compared  to  $11.3  million  for  the Prior Quarter
primarily  due  to  additional  indebtedness  utilized  to  finance the  Landis
Acquisition.

Income Taxes.  For the Quarter, we recorded income tax expense  of $5.4 million
or an effective tax rate of 45%.  The effective tax rate was greater  than  the
statutory  federal  rate  due to the impact of state taxes and foreign location
losses for which no benefit  was  currently  provided.   The  increase  of $1.9
million from $3.5 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  was $6.6 million for the Quarter compared  to  $4.2
million for the Prior Quarter for the reasons discussed above.

39 WEEKS ENDED SEPTEMBER 25, 2004 ("YTD")
COMPARED TO 39 WEEKS ENDED SEPTEMBER 27, 2003 ("PRIOR YTD")

Net Sales.  Net sales increased  $196.0  million, or 48%, to $607.6 million for
the YTD from $411.6 million for the Prior  YTD  with an approximate 3% increase
in net selling price due to higher resin costs passed through to our customers.
Container  net sales increased $178.4 million from  the  Prior  YTD  to  $383.6
million for  the  YTD, with the Landis Acquisition providing container division
net sales of $164.5  million  for the YTD versus none in the Prior YTD.  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  $0.6
million from the Prior YTD to $95.5  million  for  the  YTD.   This increase is
primarily  due  to  higher  selling  prices  and domestic base business  growth
partially  offset  by  $2.8  million  of  YTD  net sales  reclassified  to  the
international division as described below.  Consumer products net sales for the
YTD were $98.8 million compared to $95.2 million  in  the Prior YTD.  This $3.6
million  increase  can  be  primarily  attributed  to  increased   sales   from
thermoformed  drink cups and housewares 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  $29.6  million  in the YTD compared to $16.3
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 $35.3  million  to $133.6 million (22%
of net sales) for the YTD from $98.3 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  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  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.   In  addition,  we  completed   the
integration of  the  Landis  facilities  in  the YTD to our integrated computer
software system.  Also, significant productivity  improvements  were made on
the base business since the Prior YTD, including the addition  of state-of-
the-art injection molding, thermoforming and post molding equipment  at several
of our facilities.

                                     24


Operating  Expenses.   Selling  expenses  increased  by  $2.2  million to $19.9
million  for  the  YTD  from $17.7 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  $10.1  million from $18.1 million for the Prior YTD to $28.2 million
for the YTD primarily  as  a  result  of  the  Landis Acquisition and increased
accrued bonus expense.  Research and development  expenses  increased  slightly
with  an  increase  of  $0.2  million  over  the  Prior  YTD.   Amortization of
intangibles increased $2.8 million from $2.2 million in the Prior YTD primarily
as  a  result  of  additional  intangible  assets  resulting  from  the  Landis
Acquisition.  During the YTD, transition expenses were $1.9 million related  to
the   Landis   Acquisition  and  $2.9  million  related  to  the  shutdown  and
reorganization of  facilities.  In the Prior YTD, transition expenses were $1.0
million related to an  uncompleted acquisition, $0.9 million related to the CCL
and  APM  Acquisitions,  and   $0.8   million   related  to  the  shutdown  and
reorganization of facilities.

Interest Expense, Net.  Net interest expense increased  $5.4  million  to $39.2
million  for the YTD compared to $33.8 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 $15.0 million or
an effective tax  rate  of  44%.   The  effective tax rate was greater than the
statutory federal rate due to the impact  of  state  taxes and foreign location
losses  for  which  no benefit was currently provided.  The  increase  of  $5.5
million from $9.5 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 was $18.9 million for the YTD compared to $11.8 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").  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 permits the Company to borrow up to an  additional  $150.0  million of
incremental senior term indebtedness from lenders willing to provide such loans
subject to certain restrictions.  The terms of the additional indebtedness will
be determined by the market conditions at the time of borrowing.  The  maturity
date  of the term loan is July 22, 2010, and the maturity date of the revolving
credit  facility  is  July 22, 2008.  The indebtedness under the Second 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  Second  Amended and Restated Credit  Facility  and  the  guarantees
thereof are secured by  substantially  all  of the assets of such entities.  At
September  25,  2004, there were no borrowings  outstanding  on  the  revolving
credit facility.

                                     25


Borrowings under the Second 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, the ``applicable margin'' is (i) with respect to Base
Rate Loans, 1.25% per annum and (ii)  with  respect  to  Eurodollar Rate Loans,
2.25%  per  annum (4.20% at September 25, 2004).  In addition,  the  applicable
margins with  respect  to the term loan can be further reduced by an additional
..25% per annum subject to  the  Company  meeting a leverage ratio target, which
was met based on the results through September  25,  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 (2.50%  based  on  results  through  September  25,  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.  The
interest  rate  applicable  to  overdue  payments and  to  outstanding  amounts
following  an event of default under the Second  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 Second 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 agreement was
effective January 15, 2003 and terminates on July 15, 2006.

The Second 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  Second  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  quarter  ending  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 quarter ending
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 September 25, 2004.

                                     26


In September 2004, we made a voluntary principal prepayment of $33.0 million on
the term loan resulting in a revision of the loan amortization schedule .
Accordingly,  the  term  loan  amortizes  quarterly  as follows:  $831,312 each
quarter beginning September 30, 2004 and ending June 30,  2009; and $78,974,687
each quarter beginning September 30, 2009 and ending June 30, 2010.  Borrowings
under the Second 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
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 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 from the  proceeds  of 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 $55.9  million  for  the  YTD
compared to $45.9 million  for the Prior YTD.  The increase of $10.0 million is
primarily  due  to  improved  operating   performance   as  net  income  before
depreciation  and  amortization  increased  $20.6 million partially  offset  by
increased  working  capital needs due to higher  resin  costs  and  the  Landis
business.

Net cash used for investing  activities  decreased  from  $26.9 million for the
Prior YTD to $23.8 million for the YTD primarily as a result of Berry receiving
$7.4  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

                                     27


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  $34.1  million  in  the  YTD  included  $4.1  million for
buildings and systems including an expansion to our Monroeville, Ohio facility,
$10.2  million for molds, $13.1 million for molding and printing machines,  and
$6.7 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 $51.9 million for the YTD compared
to $7.8 million for  the  Prior  YTD.   The  decrease  of  $44.1 million can be
primarily  attributed  to  two voluntary principal prepayments  totaling  $45.0
million on the term loans under  the  Amended and Restated Credit Facility (and
as amended) made in the YTD.

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 and 2005 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  Second  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.
In addition,  if  we make significant acquisitions, we will need to finance the
acquisition and its  working  capital  needs,  which  we may be able to do with
funds  available  under  Second  Amended  and  Restated  Credit  Facility.   At
September  25,  2004,  our  cash balance was $6.6 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
September 25, 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  Second  Amended  and  Restated  Credit Facility.  The Second  Amended  and
Restated Credit Facility is comprised of (1) a $365.5 million term loan and (2)
a $100.0 million revolving credit facility.   At September 25, 2004, there were
no  borrowings  outstanding  on  the  revolving  credit   facility.    The  net
outstanding balance of the term loan facility at September 25, 2004 was  $332.5
million.   The  term  loan  bears  interest  at  the  Eurodollar  rate plus the
applicable  margin.   Future  borrowings under the Second 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
Second 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%.  At September 25, 2004,  the  Eurodollar

                                     28


rate applicable  to  the  term loan was 1.7%.  If the Eurodollar rate increases
0.25% and 0.5%, we estimate  an  annual  increase  in  our  interest expense of
approximately $0.8 million and $1.7 million, respectively.

We are exposed to market risk from changes in the cost of plastic  resin, which
is  our  primary  raw  material.  Plastic resins are subject to cyclical  price
fluctuations, including  those arising from supply shortages and changes in the
prices of natural gas, crude  oil  and  other  petrochemical intermediates from
which resins are produced.  Historically, we have  generally  been able to pass
on a significant portion of the increases in resin prices to our customers over
a  period  of time, but even in such cases there have been negative  short-term
impacts to our  financial  performance.   Certain  of  our customers (currently
fewer than 10% of our net sales) purchase our products pursuant  to fixed price
arrangements.   We  have  at  times  and may continue to enter into hedging  or
similar arrangements to help mitigate  the  fluctuations in the cost of plastic
resin.  Due to the recent volatility in the above mentioned markets, we have
recently, in the fourth quarter of 2004, entered into resin forward hedging
transactions constituting approximately 15% of our estimated 2005 resin needs
and 10% of our 2006 estimated resin needs.



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 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
November 8, 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