Exhibit 12.1

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

				2005				2004
				(Dollars in millions)
Interest expense				$	18.1			$	19.8
Capitalized interest					1.1				—
Interest on operating leases					17.7				15.0
Total fixed charges					36.9				34.8
Pre-tax income (loss) from continuing operations					82.8				78.5
Fixed charges					36.9				34.8
Less: Capitalized interest					(1.1	)			—
Total adjusted earnings				$	118.6			$	113.3
Fixed charge coverage					3.21				3.26
Deficit of earnings to fixed charges					n/a				n/a