Exhibit 12.1

Sealy Corporation

Computation of Ratio of Earnings to Fixed Charges

	Fiscal Year Ended
(Dollars in thousands)	November 30, 2003		December 1, 2002		December 2, 2001		November 26, 2000		November 28, 1999
Pre-tax income from operations	36,465		24,151		(8,464	)	57,372		32,382
Fixed charges:
Interest expense and amortization of debt discount and financing costs	68,525		72,571		78,047		69,009		65,991
Rentals - 33% (b)	4,543		4,551		4,407		3,305		3,476
Total Fixed charges	73,068		77,122		82,454		72,314		69,467
Earnings before income taxes and fixed charges	109,533		101,273		73,990		129,686		101,849
Ratio of earnings to fixed charges (a)	1.5	x	1.3	x	—		1.8	x	1.5	x

(a) For the year ended December 2, 2001, earnings were insufficient to cover fixed charges by $8.5 million.

(b) The percent of rent included in the calculation is a reasonable approximation of the interest factor in the Company’s operating leases.