Portola Allied Tool POS AM Prospectus update (post-effective amendment)

Exhibit 12.01

Portola Packaging, Inc.
Computation of Ratio of Earnings to Fixed Charges
(Unaudited)
(in thousands, except ratios)
For the years ended August 31, 2006, 2005, 2004, 2003 and 2002

	Year ended August 31,
	2006			2005			2004			2003			2002
Fixed Charges:
Interest expense	$	17,101		$	16,439		$	15,843		$	12,544		$	13,251
Debt issuance costs		1,614			1,609			2,545			777			756
Rent expense		4,058			4,436			4,469			3,377			3,443
Total fixed costs		22,773			22,484			22,857			16,698			17,450
Add: Capitalized interest		—			—			176			—			—
Net fixed charges		22,773			22,484			23,033			16,698			17,450
Earnings:
Net income (loss)		(28,766	)		(11,553	)		(20,791	)		(1,819	)		4,436
Income tax provision		3,523			3,729			1,193			2,071			2,242
Net fixed charges		22,773			22,484			23,033			16,698			17,450
Total pre-tax earnings less fixed charges		(2,470	)		14,660			3,435			16,950			23,928
Ratio of pre-tax earnings to fixed charges (1)		(0.11	)		0.65			0.15			1.02			1.37

(1) The amounts of the deficiency in pre-tax earnings available to cover fixed charges from a ratio of 1.0x (in thousands) are $25,243, $7,824 and $19,598 for the years ended August 31, 2006, 2005 and 2004.