Exhibit 12.1



REMINGTON ARMS COMPANY AND SUBSIDIARIES

Statement Re: Computation of Ratio of Earnings to Fixed Charges

(Dollars in Millions)



|                     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|-------------------- |  | ---- | ---- | - | ---- | - | ---- | ---- |  | - | ---- | - |  | ---- | ---- | - |  | - | ---- | -
|                     |  | 2003 |      |   | 2002 |   |      | 2001 |  |   | 2000 |   |  | 1999 |     
|Earnings:            |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Net Income (Loss)    |  | $    | (3.2 | ) |      | $ | 20.0 |      |  | $ | 13.7 |   |  | $    | 19.9 |   |  | $ | 23.0 |  
|Add:                 |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Income Taxes         |  |      | (2.1 | ) |      |   | 13.9 |      |  |   | 8.5  |   |  |      | 12.5 |   |  |   | 14.7 |  
|Interest Expense(a)  |  |      | 24.8 |   |      |   | 12.3 |      |  |   | 15.3 |   |  |      | 15.6 |   |  |   | 14.1 |  
|Portion of Rents     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Representative of    |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Interest Factor      |  |      | 0.5  |   |      |   | 0.1  |      |  |   | 0.1  |   |  |      | 0.1  |   |  |   | 0.1  |  
|                     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|                     |  | $    | 20.0 |   |      | $ | 46.3 |      |  | $ | 37.6 |   |  | $    | 48.1 |   |  | $ | 51.9 |  
|                     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Fixed Charges:       |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Interest Expense(a)  |  | $    | 24.8 |   |      | $ | 12.3 |      |  | $ | 15.3 |   |  | $    | 15.6 |   |  | $ | 14.1 |  
|Capitalized Interest |  |      | 0.0  |   |      |   | 0.1  |      |  |   | 0.1  |   |  |      | 0.5  |   |  |   |     |  
|Portion of Rents     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Representative of    |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Interest Factor      |  |      | 0.5  |   |      |   | 0.1  |      |  |   | 0.1  |   |  |      | 0.1  |   |  |   | 0.1  |  
|                     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|                     |  | $    | 25.3 |   |      | $ | 12.5 |      |  | $ | 15.5 |   |  | $    | 16.2 |   |  | $ | 14.2 |  
|                     |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Ratio of Earnings to |  |      |      |   |      |   |      |      |  |   |      |   |  |      |      |   |  |   |      |  
|Fixed Charges        |  |      | (b   | ) |      |   | 3.7  | x    |  |   | 2.4  | x |  |      | 3.0  | x |  |   | 3.7  | x



|(a) | Includes amortization of discount on indebtedness and excludes capitalized interest.
|--- | ------------------------------------------------------------------------------------



|(b) | Due to our net loss in 2003, this ratio was less than 1:1. Additional earnings of $5.3 million would have been required to achieve a ratio of 1:1
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------



93