# Exhibit 12.1

REMINGTON ARMS COMPANY
AND SUBSIDIARIES Statement Re: Computation of Ratio of Earnings to Fixed Charges(Dollars in Millions)

|                                                    |      |      |      |       |     
|--------------------------------------------------- | ---- | ---- | ---- | ----- | ----
|                                                    | 2005 | 2004 | 2003 | 2002  | 2001
|Earnings:                                           |      |      |      |       |     
|Net Income (Loss) from Continuing                   |      |     
|Operations before change in Accounting              |      |     
|Principle                                           |      |      | $    | (16.8 | )   
|Add:                                                |      |     
|Income Taxes (Tax Benefit) on Continuing Operations |      |      |      | (0.1  | )   
|Interest Expense (a)                                |      |      |      | 26.4  |     
|Portion of Rents                                    |      |     
|Representative of                                   |      |     
|Interest Factor                                     |      |      |      | 0.6   |     
|                                                    |      |      |      |       |     
|                                                    |      |      | $    | 10.6  |     
|                                                    |      |      |      |       |     
|                                                    |      |     
|Fixed Charges:                                      |      |     
|Interest Expense (a)                                |      |      | $    | 26.4  |     
|Capitalized Interest                                |      |      |      | 0.0   |     
|Portion of Rents                                    |      |     
|Representative of                                   |      |     
|Interest Factor                                     |      |      |      | 0.6   |     
|                                                    |      |      |      |       |     
|                                                    |      |      | $    | 27.0  |     
|                                                    |      |      |      |       |     
|                                                    |      |     
|Ratio of Earnings to                                |      |     
|Fixed Charges                                       |      |      |      | (b)   |     

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

|(b) | Due
to our net loss in 2005, this ratio was less than 1:1.  Additional earnings of $16.4
million would have been required to achieve a ratio of 1:1.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | Due
to our net loss in 2004, this ratio was less than 1:1.  Additional earnings of $3.7
million would have been required to achieve a ratio of 1:1.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(d) | Due
to our net loss in 2003, this ratio was less than 1:1.  Additional earnings of $7.5
million would have been required to achieve a ratio of 1:1.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------