Exhibit 12.1

SARA LEE CORPORATION AND SUBSIDIARIES

Computation of Ratio of Earnings to Fixed Charges

(in millions, except ratios)

(Unaudited)



|                                                             |  |                  |     |     |                  |   |     |    
|------------------------------------------------------------ |  | ---------------- | --- | --- | ---------------- | - | --- | ---
|                                                             |  | Six Months Ended |    
|                                                             |  | December 30,2006 |     |     | December 31,2005 |  
|Fixed charges:                                               |  |                  |     |     |                  |   |     |    
|Interest expense                                             |  | $                | 137 |     |                  | $ | 148 |    
|Interest portion of rental expense                           |  |                  | 21  |     |                  |   | 23  |    
|                                                             |  |                  |     |     |                  |   |     |    
|Total fixed charges before capitalized interest              |  |                  | 158 |     |                  |   | 171 |    
|Capitalized interest                                         |  |                  | 9   |     |                  |   | 10  |    
|                                                             |  |                  |     |     |                  |   |     |    
|Total fixed charges                                          |  | $                | 167 |     |                  | $ | 181 |    
|                                                             |  |                  |     |     |                  |   |     |    
|Earnings available for fixed charges:                        |  |                  |     |     |                  |   |     |    
|Income before income taxes from continuing operations        |  | $                | 175 | (a) |                  | $ | 210 | (b)
|Less undistributed (loss) income in minority-owned companies |  |                  | (2  | )   |                  |   | (1  | )  
|Add minority interest in majority-owned subsidiaries         |  |                  | (7  | )   |                  |   | 4   |    
|Add amortization of capitalized interest                     |  |                  | 5   |     |                  |   | 5   |    
|Add fixed charges before capitalized interest                |  |                  | 158 |     |                  |   | 171 |    
|                                                             |  |                  |     |     |                  |   |     |    
|Total earnings available for fixed charges                   |  | $                | 329 |     |                  | $ | 389 |    
|                                                             |  |                  |     |     |                  |   |     |    
|Ratio of earnings to fixed charges                           |  |                  | 2.0 |     |                  |   | 2.1 |    
|                                                             |  |                  |     |     |                  |   |     |    

---

|(a) | During the first six months of fiscal 2007, the corporation recorded a pretax charge of $39 million in connection with certain restructuring activities. Also during fiscal 2007, the
corporation recognized an impairment charge of $152 million and $120 million of contingent sales proceeds from the disposal of its European tobacco business in 1999 .
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | In the first six months of fiscal 2006, the corporation recorded a pretax charge of $55 million in connection with certain restructuring actions. Also, during the first six months
of fiscal 2006, the corporation recognized $114 million of contingent sales proceeds from the disposal of its European tobacco business.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------