EXHIBIT 12.1

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

			2005						2004
			(As Restated)
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				$	78.8					$	78.5
Fixed charges					36.9						34.8
Less: Capitalized interest					(1.1	)					—
Total adjusted earnings				$	114.6					$	113.3
Fixed charge coverage					3.11						3.26
Deficit of earnings to fixed charges					n/a						n/a