Exhibit 12.1

THE WARNACO GROUP, INC.

RATIO OF EARNINGS TO FIXED CHARGES

			2007						2006						2005						2004						Period February 5, 2003 to January 3, 2004
			(Dollars in Millions)
Interest expense, net				$	34.0					$	35.6					$	18.7					$	20.4					$	21.9
Capitalized interest					—						—						1.1						—
Interest on operating leases					34.4						27.1						17.1						14.5						15.7
Total fixed charges				$	68.4					$	62.7					$	36.9					$	34.9						37.6
Pre-tax income from continuing operations				$	110.1					$	86.3					$	70.0					$	43.9					$	5.0
Fixed charges					68.4						62.7						36.9						34.9						37.6
Less: Capitalized interest					—						—						(1.1	)					—						—
Total adjusted earnings				$	178.5					$	149.0					$	105.8					$	78.8					$	42.6
Fixed charge coverage					2.61						2.38						2.87						2.26						1.13
Deficit of earnings to fixed charges					n/a						n/a						n/a						n/a						n/a