Exhibit 12.1

COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES

(dollar amounts in thousands)



|                                             |      |                                             |       |                                |      |        |      |   |        |  |   |       
|-------------------------------------------- | ---- | ------------------------------------------- | ----- | ------------------------------ | ---- | ------ | ---- | - | ------ |  | - | ------
|                                             |      | Norcraft Holdings L.P.                     
|                                             |      | For the PeriodOctober 21throughDecember 31, |       | Fiscal Year Ended December 31,
|                                             | 2003 |                                             | 2004  |                                | 2005 |        | 2006
|EARNINGS:                                    |      |                                             |       |                                |      |        |      |   |        |  |   |       
|Income from continuing operations            |      | $                                           | 2,050 |                                | $    | 23,127 |      | $ | 29,669 |  | $ | 39,493
|Fixed charges                                |      |                                             | 3,703 |                                |      | 22,074 |      |   | 27,993 |  |   | 24,946
|                                             |      |                                             |       |                                |      |        |      |   |        |  |   |       
|Earnings before fixed charges                |      |                                             | 5,753 |                                |      | 45,201 |      |   | 57,662 |  |   | 64,439
|FIXED CHARGES:                               |      |                                             |       |                                |      |        |      |   |        |  |   |       
|Interest expense, net                        |      |                                             | 3,217 |                                |      | 18,815 |      |   | 23,208 |  |   | 22,654
|Amortization of deferred debt issuance costs |      |                                             | 391   |                                |      | 2,714  |      |   | 4,127  |  |   | 1,498 
|Capitalized interest                         |      |                                             |      |                                |      |       |      |   |       |  |   |      
|Interest portion of rent expense (1)         |      |                                             | 95    |                                |      | 545    |      |   | 658    |  |   | 794   
|                                             |      |                                             |       |                                |      |        |      |   |        |  |   |       
|Fixed charges                                |      | $                                           | 3,703 |                                | $    | 22,074 |      | $ | 27,993 |  | $ | 24,946
|Ratio of earnings to fixed charges           |      |                                             | 1.6x  |                                |      | 2.0x   |      |   | 2.1x   |  |   | 2.6x  



|                                             |  |                              |        |                                                 |   |                                             |  |                                |       |      |   |        |  |   |        |  |   |       
|-------------------------------------------- |  | ---------------------------- | ------ | ----------------------------------------------- | - | ------------------------------------------- |  | ------------------------------ | ----- | ---- | - | ------ |  | - | ------ |  | - | ------
|                                             |  | Norcraft Companies L.P.     
|                                             |  | Predecessor                  |        | Successor                                      
|                                             |  | Fiscal YearEndedDecember 31, |        | For the PeriodJanuary 1,2003 throughOctober 20, |   | For the PeriodOctober 21throughDecember 31, |  | Fiscal Year Ended December 31,
|                                             |  | 2002                         |        | 2003                                            |   | 2003                                        |  | 2004                           |       | 2005 |   | 2006  
|EARNINGS:                                    |  |                              |        |                                                 |   |                                             |  |                                |       |      |   |        |  |   |        |  |   |       
|Income from continuing operations            |  | $                            | 22,608 |                                                 | $ | 23,806                                      |  | $                              | 2,050 |      | $ | 26,170 |  | $ | 38,339 |  | $ | 49,167
|Fixed charges                                |  |                              | 3,120  |                                                 |   | 2,016                                       |  |                                | 3,703 |      |   | 19,031 |  |   | 19,323 |  |   | 15,272
|                                             |  |                              |        |                                                 |   |                                             |  |                                |       |      |   |        |  |   |        |  |   |       
|Earnings before fixed charges                |  |                              | 25,728 |                                                 |   | 25,822                                      |  |                                | 5,753 |      |   | 45,201 |  |   | 57,662 |  |   | 64,439
|FIXED CHARGES:                               |  |                              |        |                                                 |   |                                             |  |                                |       |      |   |        |  |   |        |  |   |       
|Interest expense, net                        |  |                              | 2,574  |                                                 |   | 1,422                                       |  |                                | 3,217 |      |   | 15,897 |  |   | 14,893 |  |   | 13,370
|Amortization of deferred debt issuance costs |  |                              | 301    |                                                 |   | 267                                         |  |                                | 391   |      |   | 2,589  |  |   | 3,772  |  |   | 1,108 
|Capitalized interest                         |  |                              |       |                                                 |   |                                            |  |                                |      |      |   |       |  |   |       |  |   |      
|Interest portion of rent expense (1)         |  |                              | 245    |                                                 |   | 327                                         |  |                                | 95    |      |   | 545    |  |   | 658    |  |   | 794   
|                                             |  |                              |        |                                                 |   |                                             |  |                                |       |      |   |        |  |   |        |  |   |       
|Fixed charges                                |  | $                            | 3,120  |                                                 | $ | 2,016                                       |  | $                              | 3,703 |      | $ | 19,031 |  | $ | 19,323 |  | $ | 15,272
|Ratio of earnings to fixed charges           |  |                              | 8.2x   |                                                 |   | 12.8x                                       |  |                                | 1.6x  |      |   | 2.4x   |  |   | 3.0x   |  |   | 4.2x  

---

|(1) | The interest portion of our rent expense is assumed to be one-third of total rent expense.
|--- | ------------------------------------------------------------------------------------------