Exhibit 12.1

Tekni-Plex, Inc.
Ratio of Earnings to Fixed Charges
	Fiscal		Fiscal		Fiscal		Fiscal		Fiscal		Three Months
	Year		Year		Year		Year		Year		Ended September
	2002		2003		2004		2005		2006		30, 2005		29, 2006
Net income (loss)	(1,373	)	5,186		(46,066	)	(55,232	)	(79,334	)	(23,220	)	(13,704	)
Interest Income	593		293		373		321		642		147		76
Interest expense	70,934		71,266		84,451		89,899		104,831		26,952		24,159
Earnings before fixed charge	70,154		76,745		38,758		34,988		26,139		3,879		10,531
Fixed charge	71,527		71,559		84,824		90,220		105,473		27,099		24,235
Ratio	1.0		1.1		0.5		0.4		0.2		0.1		0.4
Amount of fixed charge
that exceeds earnings	1,373		(5,186	)	46,066		55,232		79,334		23,220		13,704