Exhibit 12.1

REVLON CONSUMER PRODUCTS CORPORATION AND SUBSIDIARIES
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(dollars in millions)

				Year Ended December 31,																												Three Months Ended March 31,
				2000				2001				2002				2003				2004				Pro Forma 2004 Refinancing Transactions				Pro Forma 2004 Refinancing Transactions and 2005 Transactions				2004				2005				Pro Forma 2005 Transactions
(Loss) income from continuing operations before income taxes				$	(119.4	)		$	(148.2	)		$	(277.2	)		$	(153.7	)		$	(133.7	)		$	(108.6	)		$	(114.8	)		$	(57.5	)		$	(43.3	)		$	(43.5	)
Interest expense					144.5				140.5				159.0				174.5				130.8				107.8				113.4				44.6				29.7				29.7
Amortization of debt issuance costs					5.6				6.2				7.7				8.9				8.2				6.1				6.7				2.6				1.6				1.8
Portion of rental expense deemed to represent interest					10.9				9.6				9.1				9.0				6.4				6.4				6.4				1.6				1.6				1.6
Earnings (loss) before fixed charges				$	41.6			$	8.1			$	(101.4	)		$	38.7			$	9.3			$	11.7			$	11.7			$	(8.7	)		$	(10.4	)		$	(10.4	)
Interest expense				$	144.5			$	140.5			$	159.0			$	174.5			$	130.8			$	107.8			$	113.4			$	44.6			$	29.7			$	29.7
Amortization of debt issuance costs					5.6				6.2				7.7				8.9				8.2				6.1				6.7				2.6				1.6				1.8
Portion of rental expense deemed to represent interest					10.9				9.6				9.1				9.0				6.4				6.4				6.4				1.6				1.6				1.6
Fixed charges					161.0				156.3				175.8				192.4				145.4			$	120.3			$	126.5			$	48.8			$	32.9			$	33.1
Ratio of earnings to fixed charges					0.3	x			0.1	x			(0.6x	)			0.2	x			0.1	x			0.1	x			0.1	x			(0.2	)x			(0.3	)x			(0.3	)x
Deficiency of earnings to fixed charges				$	119.4			$	(148.2	)		$	(277.2	)		$	(153.7	)		$	(133.7	)		$	(108.6	)		$	(114.8	)		$	(57.5	)		$	(43.3	)		$	(43.5	)