Exhibit 12.1

OXFORD INDUSTRIES, INC.
STATEMENT REGARDING COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
(Amounts in thousands, except ratios)

									Eight Month
									Transition		Twelve Months		Fiscal Year
									Period Ended		Ended		Ended
	Fiscal Year Ended								February 2,		February 2,		January 31,			First Quarter Ended
	May 28, 2004		June 3, 2005		June 2, 2006		June 1, 2007		2008		2008		2009			May 3, 2008			May 2, 2009
FIXED CHARGES:
Interest expensed and capitalized	$	23,530	$	26,146	$	23,971	$	22,214	$	15,302	$	22,351	$	23,702		$	6,332		$	4,565
Amortized premiums, discounts and capitalized expenses (included above)
Estimate of interest within rental expense		6,452		8,538		9,341		9,725		6,842		10,263		11,441			2,762			2,857
Preference security dividend		—		—		—		—		—		—		—			—			—
Total Fixed Charges	$	29,982	$	34,684	$	33,312	$	31,939	$	22,144	$	32,614	$	35,143		$	9,094		$	7,422
EARNINGS:
Pretax income from continuing operations before adjustment for minority interest in consolidated subsidiaries or income or loss from equity investees	$	49,506	$	65,649	$	74,602	$	77,446	$	24,642	$	62,160	$	(279,230	)	$	13,419		$	8,482
Fixed Charges		29,982		34,684		33,312		31,939		22,144		32,614		35,143			9,094			7,422
Distributed income of equity investees		—		—		—		1,295		1,025		1,128		1,505			(166	)		337
Total Earnings	$	79,488	$	100,333	$	107,914	$	110,680	$	47,811	$	95,902	$	(242,582	)	$	22,347		$	16,241
Ratio of Earnings to Fixed Charges		2.7x		2.9x		3.2x		3.5x		2.2x		2.9x		-6.9x			2.5x			2.2x