EXHIBIT12.1

THE WARNACO GROUP, INC. RATIO OF EARNINGS TO FIXEDCHARGES

|                                                |  |            |         |                                         |  |                                        |         |        |  |        |         |        |  |        |         |         |  |        |         |         |  |        |         |         |  |  |
|------------------------------------------------|--|------------|---------|-----------------------------------------|--|----------------------------------------|---------|--------|--|--------|---------|--------|--|--------|---------|---------|--|--------|---------|---------|--|--------|---------|---------|--|--|
|                                           |  |       |         |                                    |  |                                   |         | Fiscal |
|                                           |  | Fiscal2004 |         | PeriodFromFebruary5, 2003January 3,2004 |  | PeriodFromJanuary 5,2003February4,2003 |         |        |
|                                           |  |       |         |                                    |  |                                   |         |   |  |   |         |
|                                           |  | 2002       |         | 2001                                    |  | 2000                                   |         |
| Interestexpense                                |  | $          | 19.8    |                                    |  | $                                      | 20.6    |   |  | $      | 1.8     |   |  | $      | 20.0    |    |  | $      | 122.2   |    |  | $      | 170.2   |    |
| Capitalizedinterest                            |  |       | — |                                    |  |                                   | — |   |  |   | — |   |  |   | — |    |  |   | — |    |  |   | — |    |
| Intereston operatingleases                     |  |       | 15.0    |                                    |  |                                   | 16.6    |   |  |   | 1.3     |   |  |   | 27.6    |    |  |   | 45.2    |    |  |   | 59.3    |    |
| Totalfixedcharges                              |  |       | 34.8    |                                    |  |                                   | 37.2    |   |  |   | 3.1     |   |  |   | 47.6    |    |  |   | 167.4   |    |  |   | 229.5   |    |
| Pre-taxincome (loss) from continuingoperations |  |       | 78.5    |                                    |  |                                   | 30.3    |   |  |   | 2,437.2 |   |  |   | (104.3  | )  |  |   | (642.5  | )  |  |   | (342.1  | )  |
| Fixedcharges                                   |  |       | 34.8    |                                    |  |                                   | 37.2    |   |  |   | 3.1     |   |  |   | 47.6    |    |  |   | 167.4   |    |  |   | 229.5   |    |
| Totaladjustedearnings                          |  |       | 113.3   |                                    |  |                                   | 67.5    |   |  |   | 2,440.3 |   |  |   | (56.7   | )  |  |   | (475.1  | )  |  |   | (112.6  | )  |
| **Fixedchargecoverage**                        |  |       | 3.26    |                                    |  |                                   | 1.81    |   |  |   | 787.19  |   |  |   | n/a     |    |  |   | n/a     |    |  |   | n/a     |    |
| **Deficitof earnings to fixedcharges**         |  |       | n/a     |                                    |  |                                   | n/a     |   |  |   | n/a     |   |  | $      | 104.3   |    |  | $      | 642.5   |    |  | $      | 342.1   |    |
|                                                |

----