Exhibit 12.1

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(dollar amounts in thousands)



|                                             |  |                                                 |       |   |                               |   |        |   |  |   |        |  
|-------------------------------------------- |  | ----------------------------------------------- | ----- | - | ----------------------------- | - | ------ | - |  | - | ------ | -
|                                             |  | Norcraft Holdings L.P.                          |      
|                                             |  | For the PeriodOctober 21throughDecember 31,2003 |       |   | Fiscal Year EndedDecember 31, |  
|                                             |  | 2004                                            |       |   | 2005                          |  
|EARNINGS:                                    |  |                                                 |       |   |                               |   |        |   |  |   |        |  
|Income from continuing operations            |  | $                                               | 2,050 |   |                               | $ | 23,127 |   |  | $ | 29,669 |  
|Fixed charges                                |  |                                                 | 3,703 |   |                               |   | 22,074 |   |  |   | 27,993 |  
|                                             |  |                                                 |       |   |                               |   |        |   |  |   |        |  
|Earnings before fixed charges                |  |                                                 | 5,753 |   |                               |   | 45,201 |   |  |   | 57,662 |  
|FIXED CHARGES:                               |  |                                                 |       |   |                               |   |        |   |  |   |        |  
|Interest expense                             |  |                                                 | 3,217 |   |                               |   | 18,815 |   |  |   | 23,208 |  
|Amortization of deferred debt issuance costs |  |                                                 | 391   |   |                               |   | 2,714  |   |  |   | 4,127  |  
|Capitalized interest                         |  |                                                 |      |   |                               |   |       |   |  |   |       |  
|Interest portion of rent expense             |  |                                                 | 95    |   |                               |   | 545    |   |  |   | 658    |  
|                                             |  |                                                 |       |   |                               |   |        |   |  |   |        |  
|Fixed charges                                |  | $                                               | 3,703 |   |                               | $ | 22,074 |   |  | $ | 27,993 |  
|Ratio of earnings to fixed charges           |  |                                                 | 1.6   | x |                               |   | 2.0    | x |  |   | 2.1    | x



|                                             |  |                               |        |   |                                                     |   |           |   |  |                                                 |        |   |                               |      |  |   |       |   |  |   |        |   |  |   |        |  
|-------------------------------------------- |  | ----------------------------- | ------ | - | --------------------------------------------------- | - | --------- | - |  | ----------------------------------------------- | ------ | - | ----------------------------- | ---- |  | - | ----- | - |  | - | ------ | - |  | - | ------ | -
|                                             |  | Norcraft Companies L.P.       |       
|                                             |  | Predecessor                   |        |   |                                                     |   | Successor |  
|                                             |  | Fiscal Year EndedDecember 31, |        |   | For the PeriodJanuary 1,2003
throughOctober 20,2003 |   |           |   |  | For the PeriodOctober 21throughDecember 31,2003 |        |   | Fiscal Year EndedDecember 31, |     
|                                             |  | 2001                          |        |   | 2002                                                |   |           |   |  |                                                 | 2004   |   |                               | 2005 | 
|EARNINGS:                                    |  |                               |        |   |                                                     |   |           |   |  |                                                 |        |   |                               |      |  |   |       |   |  |   |        |   |  |   |        |  
|Income from continuing operations            |  | $                             | 6,427  |   |                                                     | $ | 22,608    |   |  | $                                               | 23,806 |   |                               |      |  | $ | 2,050 |   |  | $ | 26,170 |   |  | $ | 38,339 |  
|Fixed charges                                |  |                               | 4,018  |   |                                                     |   | 3,120     |   |  |                                                 | 2,016  |   |                               |      |  |   | 3,703 |   |  |   | 19,031 |   |  |   | 19,323 |  
|                                             |  |                               |        |   |                                                     |   |           |   |  |                                                 |        |   |                               |      |  |   |       |   |  |   |        |   |  |   |        |  
|Earnings before fixed charges                |  |                               | 10,445 |   |                                                     |   | 25,728    |   |  |                                                 | 25,822 |   |                               |      |  |   | 5,753 |   |  |   | 45,201 |   |  |   | 57,662 |  
|FIXED CHARGES:                               |  |                               |        |   |                                                     |   |           |   |  |                                                 |        |   |                               |      |  |   |       |   |  |   |        |   |  |   |        |  
|Interest expense                             |  |                               | 3,585  |   |                                                     |   | 2,574     |   |  |                                                 | 1,422  |   |                               |      |  |   | 3,217 |   |  |   | 15,897 |   |  |   | 14,893 |  
|Amortization of deferred debt issuance costs |  |                               | 198    |   |                                                     |   | 301       |   |  |                                                 | 267    |   |                               |      |  |   | 391   |   |  |   | 2,589  |   |  |   | 3,772  |  
|Capitalized interest                         |  |                               |       |   |                                                     |   |          |   |  |                                                 |       |   |                               |      |  |   |      |   |  |   |       |   |  |   |       |  
|Interest portion of rent expense             |  |                               | 234    |   |                                                     |   | 245       |   |  |                                                 | 327    |   |                               |      |  |   | 95    |   |  |   | 545    |   |  |   | 658    |  
|                                             |  |                               |        |   |                                                     |   |           |   |  |                                                 |        |   |                               |      |  |   |       |   |  |   |        |   |  |   |        |  
|Fixed charges                                |  | $                             | 4,018  |   |                                                     | $ | 3,120     |   |  | $                                               | 2,016  |   |                               |      |  | $ | 3,703 |   |  | $ | 19,031 |   |  | $ | 19,323 |  
|Ratio of earnings to fixed charges           |  |                               | 2.6    | x |                                                     |   | 8.2       | x |  |                                                 | 12.8   | x |                               |      |  |   | 1.6   | x |  |   | 2.4    | x |  |   | 3.0    | x