EXHIBIT 12.1

THE WARNACO GROUP, INC.
RATIO OF EARNINGS TO FIXED CHARGES

																Fiscal
				Fiscal 2004				Period From February 5, 2003 January 3, 2004				Period From January 5, 2003 February 4, 2003
																2002				2001				2000
Interest expense				$	19.8			$	20.6			$	1.8			$	20.0			$	122.2			$	170.2
Capitalized interest					—				—				—				—				—				—
Interest on operating leases					15.0				16.6				1.3				27.6				45.2				59.3
Total fixed charges					34.8				37.2				3.1				47.6				167.4				229.5
Pre-tax income (loss) from continuing operations					78.5				30.3				2,437.2				(104.3	)			(642.5	)			(342.1	)
Fixed charges					34.8				37.2				3.1				47.6				167.4				229.5
Total adjusted earnings					113.3				67.5				2,440.3				(56.7	)			(475.1	)			(112.6	)
Fixed charge coverage					3.26				1.81				787.19				n/a				n/a				n/a
Deficit of earnings to fixed charges					n/a				n/a				n/a			$	104.3			$	642.5			$	342.1