Exhibit 12.1

Sealy Corporation/Sealy Mattress Corporation
Computation of Ratio of Earnings to Fixed Charges

	Fiscal Year Ended															Six Months Ended
	November 28, 1999			November 26, 2000			December 2, 2001			December 1, 2002			November 30, 2003			June 1, 2003			May 30, 2004
	(Dollars in thousands)
Pre-tax income from operations	$	32,382		$	57,372		$	(8,464	)	$	24,151		$	36,465		$	13,994		$	(95,902	)
Fixed charges:
Interest expense and amortization of debt discount and financing costs		65,991			69,009			78,047			72,571			68,525			33,952			33,858
Rentals—33%(b)		3,476			3,305			4,407			4,551			4,543			2,272			2,520
Total Fixed charges		69,467			72,314			82,454			77,122			73,068			36,224			36,378
Earnings before income taxes and fixed charges		101,849			129,686			73,990			101,273			109,533			50,218			(59,524	)
Ratio of earnings to fixed charges(a)		1.5	x		1.8	x		—			1.3	x		1.5	x		1.4	x		—

(a)

For the year ended December 2, 2001 and the six months ended May 30, 2004, earnings were insufficient to cover fixed charges by $8.5 million and $95.9 million, respectively.

(b)

The percent of rent included in the calculation is a reasonable approximation of the interest factor in the Company's operating leases.