Exhibit 12.1



COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(dollar amounts in thousands)



|                                             |  |                                                 |       |                                   |   |       
|-------------------------------------------- |  | ----------------------------------------------- | ----- | --------------------------------- | - | ------
|                                             |  | Norcraft Holdings L.P.                         
|                                             |  | Successor                                      
|                                             |  | For the PeriodOctober 21throughDecember 31,2003 |       | Fiscal YearEnded December31, 2004
|EARNINGS:                                    |  |                                                 |       |                                   |   |       
|Income from continuing operations            |  | $                                               | 2,050 |                                   | $ | 23,127
|Fixed charges                                |  |                                                 | 3,703 |                                   |   | 22,074
|Earnings before fixed charges                |  |                                                 | 5,753 |                                   |   | 45,199
|FIXED CHARGES:                               |  |                                                 |       |                                   |   |       
|Interest expense                             |  |                                                 | 3,217 |                                   |   | 18,815
|Amortization of deferred debt issuance costs |  |                                                 | 391   |                                   |   | 2,714 
|Capitalized interest                         |  |                                                 | 0     |                                   |   | 0     
|Interest portion of rent expense             |  |                                                 | 95    |                                   |   | 545   
|Fixed charges                                |  |                                                 | 3,703 |                                   |   | 22,074
|Ratio of earnings to fixed charges           |  |                                                 | 1.6x  |                                   |   | 2.0x  



|                                                |  |                                |        |                                                     |      |                                                 |        |                                  |   |        |  |   |        |  |   |       |  |   |       
|----------------------------------------------- |  | ------------------------------ | ------ | --------------------------------------------------- | ---- | ----------------------------------------------- | ------ | -------------------------------- | - | ------ |  | - | ------ |  | - | ----- |  | - | ------
|                                                |  | Norcraft Companies L.P.       
|                                                |  | Predecessor                    |        | Successor                                          
|                                                |  | Fiscal Year Ended December 31, |        | For the PeriodJanuary 1, 2003throughOctober 20,2003 |      | For the PeriodOctober 21throughDecember 31,2003 |        | Fiscal YearEndedDecember 31,2004
|                                                |  | 2000                           |        |                                                     | 2001 |                                                 | 2002   |                                  |   |       
|EARNINGS:                                       |  |                                |        |                                                     |      |                                                 |        |                                  |   |        |  |   |        |  |   |       |  |   |       
|Income from continuing operations               |  | $                              | (6,787 | )                                                   |      | $                                               | 6,427  |                                  | $ | 22,608 |  | $ | 23,806 |  | $ | 2,050 |  | $ | 26,170
|Fixed charges                                   |  |                                | 4,583  |                                                     |      |                                                 | 4,018  |                                  |   | 3,120  |  |   | 2,016  |  |   | 3,703 |  |   | 19,031
|Earnings before fixed charges                   |  |                                | (2,204 | )                                                   |      |                                                 | 10,445 |                                  |   | 25,728 |  |   | 25,822 |  |   | 5,753 |  |   | 45,198
|FIXED CHARGES:                                  |  |                                |        |                                                     |      |                                                 |        |                                  |   |        |  |   |        |  |   |       |  |   |       
|Interest expense                                |  |                                | 4,252  |                                                     |      |                                                 | 3,585  |                                  |   | 2,574  |  |   | 1,422  |  |   | 3,217 |  |   | 15,897
|Amortization of deferred debt issuance costs    |  |                                | 119    |                                                     |      |                                                 | 198    |                                  |   | 301    |  |   | 267    |  |   | 391   |  |   | 2,589 
|Capitalized interest                            |  |                                | 0      |                                                     |      |                                                 | 0      |                                  |   | 0      |  |   | 0      |  |   | 0     |  |   | 0     
|Interest portion of rent expense                |  |                                | 212    |                                                     |      |                                                 | 234    |                                  |   | 245    |  |   | 327    |  |   | 95    |  |   | 545   
|Fixed charges                                   |  |                                | 4,583  |                                                     |      |                                                 | 4,018  |                                  |   | 3,120  |  |   | 2,016  |  |   | 3,703 |  |   | 19,031
|Ratio of earnings to fixed charges              |  |                                |       |                                                     |      |                                                 | 2.6x   |                                  |   | 8.2x   |  |   | 12.8x  |  |   | 1.6x  |  |   | 2.4x  
|Amount of fixed charges not covered by earnings |  |                                | 2,204  |                                                     |      |                                                 |       |                                  |   |       |  |   |       |  |   |      |  |   | 