REMINGTON ARMS COMPANY AND SUBSIDIARIES

Statement Re: Computation of Ratio of Earnings to Fixed Charges

(Dollars in Millions)

				Successor			Predecessor									Predecessor
	2008			Jun 1-Dec 31 2007			Jan 1-May 31 2007			Combined 2007			2006			2005			2004
Earnings:
Net Income (Loss) from Continuing Operations	$	(39.4	)	$	(10.5	)	$	9.0		$	(1.5	)	$	1.4		$	(16.8	)	$	(17.7	)
Add:
Income Taxes (Benefit) on Continuing Operations		2.3			(5.9	)		1.3			(4.6	)		0.9			0.4			14.0
Interest Expense (a)		24.6			14.6			10.9			25.5			28.0			26.4			24.6
Portion of Rents
Representative of
Interest Factor		0.5			0.3			0.2			0.5			0.5			0.6			0.6
	$	(12.0	)	$	(1.5	)	$	21.4		$	19.9		$	30.8		$	10.6		$	21.5
Fixed Charges:
Interest Expense (a)	$	24.6		$	14.6		$	10.9		$	25.5		$	28.0		$	26.4		$	24.6
Capitalized Interest		—			—			—			—			—			—			—
Portion of Rents
Representative of
Interest Factor		0.5			0.3			0.2			0.5			0.5			0.6			0.6
	$	25.1		$	14.9		$	11.1		$	26.0		$	28.5		$	27.0		$	25.2
Ratio of Earnings to
Fixed Charges		(b)			(c)			1.9	x		0.8	x		1.1	x		(d)			(e)

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

(b) Due to our net loss in 2008, this ratio was less than 1:1. Additional earnings of $37.1 million would have been required to achieve a ratio of 1:1.

(c) Due to our net loss in the successor period of 2007, this ratio was less than 1:1. Additional earnings of $16.3 million would have been required to achieve a ratio of 1:1.

(d) 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.

(e) 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.