Tekni-Plex Inc
		Ratio of Earnings to Fixed Charges
		Fiscal		Fiscal		Fiscal		Fiscal		Fiscal		Three Months Ended
		Year		Year		Year		Year		Year		October 1,		September 30,
		2001		2002		2003		2004		2005		2004		2005
Net income (loss)		(26,383	)	(1,373	)	5,186		(46,066	)	(55,232	)	(9,020	)	(23,220	)
Interest Income		735		593		293		373		321		73		147
Interest expense		76,569		70,934		71,266		84,451		89,899		21,803		26,952
Earning before fixed
	charge	50,921		70,154		76,745		38,758		34,988		12,856		3,879
Fixed charge		77,304		71,527		71,559		84,824		90,220		21,876		27,099
Ratio		0.7		1.0		1.1		0.5		0.4		0.6		0.1
Amount of fixed charge that
	exceeds earnings	26,383		1,373		(5,186	)	46,066		55,232		9,020		23,220