Exhibit 12.1

THE WARNACO GROUP, INC.
RATIO OF EARNINGS TO FIXED CHARGES
(Dollars in millions)

			2006						2005
Interest expense				$	35.7					$	18.1
Capitalized interest					—						1.1
Interest on operating leases					27.1						17.1
Total fixed charges				$	62.8					$	36.3
Pre-tax income from continuing operations				$	97.5					$	88.3
Fixed charges					62.8						36.3
Less: Capitalized interest					—						(1.1	)
Total adjusted earnings				$	160.3					$	123.5
Fixed charge coverage					2.55						3.40
Deficit of earnings to fixed charges					n/a						n/a