Exhibit 12.1

Hanesbrands Inc.
Ratio of Earnings to Fixed Charges
(Dollars in thousands)
(Unaudited)

	Six Months
	Ended			Years Ended
	December 30,			July 1,			July 2,			July 3,			June 28,			June 29,
	2006			2006			2005			2004			2003			2002
Earnings, as defined:
Income from continuing operations before income taxes, minority interest and income/loss from equity investees	$	112,830		$	417,543		$	343,099		$	397,512		$	545,838		$	472,296
Fixed charges		90,168			44,366			52,596			52,743			59,538			18,491
Amortization of capitalized interest		2,024			4,227			5,000			6,438			7,990			9,219
Distributed income of equity investees		—			—			3,030			3,943			4,929			3,920
Interest capitalized		(1,904	)		(4,656	)		(1,694	)		(1,353	)		(1,839	)		(5,536	)
Minority interest in pre-tax income		(910	)		(1,224	)		(55	)		100			—			—
Total earnings, as defined	$	202,208		$	460,256		$	401,976		$	459,383		$	616,456		$	498,390
Fixed charges, as defined:
Interest expense	$	78,692		$	26,075		$	35,244		$	37,411		$	44,245		$	2,509
Amortized premiums, discounts and capitalized expenses related to indebtedness		2,279			—			—			—			—			—
Interest factor in rental expenses		9,197			18,291			17,352			15,332			15,293			15,982
Total fixed charges, as defined	$	90,168		$	44,366		$	52,596		$	52,743		$	59,538		$	18,491
Ratio of earnings to fixed charges		2.24			10.37			7.64			8.71			10.35			26.95

Note: The Ratio of Earnings to Fixed Charges should be read in conjunction with the Consolidated Financial Statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations in this Form S-4.