Exhibit 12.1

# REMINGTON ARMS COMPANY AND SUBSIDIARIES

# Statement Re: Computation of Ratio of Earnings to Fixed Charges

# (Dollars in Millions)

|                                      | 2004 |  | 2003 |  | 2002 |  | 2001 |          | 2000 |        
|------------------------------------- | ---- |  | ---- |  | ---- |  | ---- | -------- | ---- | -------
|Earnings:                             |      |  |      |  |      |  |      |          |      |        
|Net Income (Loss) from Continuing     |      |  |      |  |      |  |      |          |      |        
|Operations before change in Accouting |      |  |      |  |      |  |      |          |      |        
|Principle                             |      |  |      |  |      |  |      | $ (17.6) |      | $ (4.6)
|Add:                                  |     
|Income Taxes on Continuing Operations |      |  |      |  |      |  |      | 13.7     |      | (3.0)  
|Interest Expense (a)                  |      |  |      |  |      |  |      | 24.6     |      | 23.0   
|Portion of Rents                      |      |  |      |  |      |  |      |          |      |        
|Representative of                     |      |  |      |  |      |  |      |          |      |        
|Interest Factor                       |      |  |      |  |      |  |      | 0.6      |      | 0.5    
|                                     
|                                      |      |  |      |  |      |  |      | $ 21.3   |      | $ 15.9 
|                                     
|Fixed Charges:                        |      |  |      |  |      |  |      |          |      |        
|Interest Expense (a)                  |      |  |      |  |      |  |      | $ 24.6   |      | $ 23.0 
|Capitalized Interest                  |      |  |      |  |      |  |      | 0.0      |      | 0.0    
|Portion of Rents                      |      |  |      |  |      |  |      |          |      |        
|Representative of                     |      |  |      |  |      |  |      |          |      |        
|Interest Factor                       |      |  |      |  |      |  |      | 0.6      |      | 0.5    
|                                     
|                                      |      |  |      |  |      |  |      | $25.2    |      | $23.5  
|                                     
|Ratio of Earnings to                  |      |  |      |  |      |  |      |          |      |        
|Fixed Charges                         |      |  |      |  |      |  |      | (b)      |      | (c)    

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

| | (b) | Due to our net loss in 2004, this ratio was less than 1:1. Additional earnings
               of $3.9 million would have been required to achieve a ratio of 1:1.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------

| | (c) | Due to our net loss in 2003, this ratio was less than 1:1. Additional earnings
               of $7.6 million would have been required to achieve a ratio of 1:1.
| | --- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------