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, 2007, 2006, 2005, 2004 and 2003

	Year ended August 31,
	2007			2006			2005			2004			2003
Fixed Charges:
Interest expense	$	17,966		$	17,101		$	16,439		$	15,843		$	12,544
Debt issuance costs		1,666			1,614			1,609			2,545			777
Rent expense		5,693			5,370			4,436			4,469			3,377
Total fixed costs		25,325			24,085			22,484			22,857			16,698
Add: Capitalized interest		—			—			—			176			—
Net fixed charges		25,325			24,085			22,484			23,033			16,698
Earnings:
Net income (loss)		(12,015	)		(28,766	)		(11,553	)		(20,791	)		(1,819	)
Income tax provision		2,153			3,523			3,729			1,193			2,071
Net fixed charges		25,325			24,085			22,484			23,033			16,698
Total pre-tax earnings less fixed charges		15,463			(1,158	)		14,660			3,435			16,950
Ratio of pre-tax earnings to fixed charges (1)		0.61			(0.05	)		0.65			0.15			1.02

(1) The amounts of the deficiency in pre-tax earnings available to cover fixed charges from a ratio of 1.0x (in thousands) are $9,862, $25,243, $7,824 and $19,598 for the years ended August 31, 2007, 2006, 2005 and 2004.