SLEEPMASTER LLC
S-4/A, 1999-11-24
HOUSEHOLD FURNITURE
Previous: INTERNATIONAL FOAM SOLUTIONS INC, 10SB12G, 1999-11-24
Next: DELTA FUNDING HOME EQUITY LOAN TR 1999-2 HOME EQU LOAN ASS B, 8-K, 1999-11-24



<PAGE>   1


   AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON NOVEMBER 24, 1999

                                                      REGISTRATION NO. 333-81987
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                                 UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                            ------------------------


                                AMENDMENT NO. 4

                                     TO THE

                                    FORM S-4
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933

                            ------------------------

                               SLEEPMASTER L.L.C.
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

<TABLE>
<S>                              <C>                              <C>
           NEW JERSEY                          2500                          22-3341313
(STATE OR OTHER JURISDICTION OF    (PRIMARY STANDARD INDUSTRIAL           (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)    CLASSIFICATION CODE NUMBER)          IDENTIFICATION NO.)
</TABLE>

<TABLE>
<S>                              <C>                              <C>
                                 SLEEPMASTER FINANCE CORPORATION
                        (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)
            DELAWARE                           2500                          22-3652420
(STATE OR OTHER JURISDICTION OF    (PRIMARY STANDARD INDUSTRIAL           (I.R.S. EMPLOYER
 INCORPORATION OR ORGANIZATION)    CLASSIFICATION CODE NUMBER)          IDENTIFICATION NO.)
</TABLE>

                                2001 LOWER ROAD
                            LINDEN, NEW JERSEY 07036
                                 (732) 381-5000
         (ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER, INCLUDING
            AREA CODE, OF REGISTRANT'S PRINCIPAL EXECUTIVE OFFICES)

                            ------------------------

                              C/O JAMES P. KOSCICA
                     EXECUTIVE VICE PRESIDENT AND SECRETARY
                                2001 LOWER ROAD
                            LINDEN, NEW JERSEY 07036
                                 (732) 381-5000
           (NAME, ADDRESS, INCLUDING ZIP CODE, AND TELEPHONE NUMBER,
                   INCLUDING AREA CODE, OF AGENT FOR SERVICE)

                            ------------------------

                                    COPY TO:
                                 LANCE C. BALK
                                KIRKLAND & ELLIS
                              153 EAST 53RD STREET
                         NEW YORK, NEW YORK 10022-4675
                           TELEPHONE: (212) 446-4800

                            ------------------------

    APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC: As soon as
practicable after this Registration Statement becomes effective.

    If the securities being registered on this Form are being offered in
connection with the formation of a holding company and there is compliance with
General Instruction G, check the following box.  [ ]

                            ------------------------

    THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON ANY DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(a) OF
THE SECURITIES ACT OF 1933 OR UNTIL THIS REGISTRATION STATEMENT SHALL BECOME
EFFECTIVE ON THE DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(a),
MAY DETERMINE.

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   2

<TABLE>
<S>                             <C>                             <C>
                                  PALM BEACH BEDDING COMPANY
                      (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

            FLORIDA                          2500                         59-0833393
(STATE OR OTHER JURISDICTION OF  (PRIMARY STANDARD INDUSTRIAL          (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)    CLASSIFICATION CODE NUMBER)         IDENTIFICATION NO.)

                                  HERR MANUFACTURING COMPANY
                      (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

         PENNSYLVANIA                        2500                         28-1414913
(STATE OR OTHER JURISDICTION OF  (PRIMARY STANDARD INDUSTRIAL          (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)    CLASSIFICATION CODE NUMBER)         IDENTIFICATION NO.)

                                  LOWER ROAD ASSOCIATES, LLC
                      (EXACT NAME OF REGISTRANT AS SPECIFIED IN CHARTER)

          NEW JERSEY                         2500                         22-3578078
(STATE OR OTHER JURISDICTION OF  (PRIMARY STANDARD INDUSTRIAL          (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)    CLASSIFICATION CODE NUMBER)         IDENTIFICATION NO.)
</TABLE>
<PAGE>   3

        THE INFORMATION IN THIS PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.
        WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT FILED
        WITH SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS
        NOT AN OFFER TO SELL THESE SECURITIES AND IS NOT SOLICITING AN OFFER TO
        BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT
        PERMITTED.

PROSPECTUS
NOVEMBER   , 1999
                               SLEEPMASTER L.L.C.

                                      AND
                        SLEEPMASTER FINANCE CORPORATION
        OFFER FOR ALL OUTSTANDING 11% SENIOR SUBORDINATED NOTES DUE 2009
                 IN AGGREGATE PRINCIPAL AMOUNT OF $115,000,000
        IN EXCHANGE FOR 11% SERIES B SENIOR SUBORDINATED NOTES DUE 2009

      THIS EXCHANGE OFFER WILL EXPIRE AT 5:00 P.M., NEW YORK CITY TIME ON
                              [           ,] 1999
                                UNLESS EXTENDED.

                            TERMS OF EXCHANGE NOTES

MATURITY:

- - May 15, 2009.

REDEMPTION:

- - We may redeem the exchange notes at any time on or after May 15, 2004.

- - Before May 15, 2002, we may be able to redeem up to 35% of the exchange notes
  with the proceeds of public offerings of equity in Sleepmaster L.L.C.

MANDATORY OFFER TO REPURCHASE:

- - If we sell all or substantially all of our assets or experience specific kinds
  of changes in control, we may be required to repurchase the exchange notes.

SECURITY:

- - The exchange notes and the guarantees by our guarantor subsidiaries are
  unsecured.

GUARANTEES:

- - If we cannot make payments on the exchange notes when due, our guarantor
  subsidiaries must make them instead.
RANKING:

- - These exchange notes and the subsidiary guarantees rank:

  1. behind all of our and our guarantor subsidiaries' current and future senior
     indebtedness;

  2. equal with all of our and our guarantor subsidiaries' other current and
     future senior subordinated indebtedness; and

  3. ahead of all of our and our guarantor subsidiaries' other current and
     future indebtedness that expressly provides that it is not senior to these
     exchange notes and the subsidiary guarantees.

INTEREST:

- - Fixed annual rate of 11%.

- - Paid every six months on May 15 and November 15.

TRADING FORMAT:

- - There is no public market for the old notes or the exchange notes.

- - The old notes and the exchange notes may be traded in The Portal Market or
  directly with qualified buyers.

THIS INVESTMENT INVOLVES RISK. SEE "RISK FACTORS" BEGINNING ON PAGE 10.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of the exchange notes or determined if
this prospectus is truthful or complete. Any representation to the contrary is a
criminal offense.
<PAGE>   4

                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                              PAGE
                                                              ----
<S>                                                           <C>
Prospectus Summary..........................................    1
Risk Factors................................................   10
Use of Proceeds.............................................   18
Capitalization..............................................   19
Unaudited Pro Forma Consolidated Financial Data.............   20
Selected Historical Financial and Other Data................   30
Management's Discussion and Analysis of Financial Condition
  and Results of Operations.................................   32
Business....................................................   42
Management..................................................   55
Security Ownership..........................................   59
Relationships and Related Transactions......................   61
Description of Indebtedness.................................   66
Description of the Notes....................................   71
Exchange Offer..............................................  119
United States Federal Income Tax Considerations.............  126
Plan of Distribution........................................  127
Legal Matters...............................................  128
Experts.....................................................  128
Available Information.......................................  128
Index to Financial Statements...............................  F-1
</TABLE>

                            ------------------------
<PAGE>   5

                               PROSPECTUS SUMMARY

     The following summary contains basic information about this exchange offer
and highlights the most important features of this exchange offer. For a more
complete understanding of this exchange offer, we encourage you to read this
entire document and the documents we have referred you to.

     In addition, our management has estimated the market share percentages
provided in this prospectus. We believe these estimates to be reliable, but
these numbers have not been verified by an independent source.

                             THE OLD NOTE OFFERING

Old Notes..................  We sold the old notes to Merrill Lynch & Co. and
                             First Union Capital Markets, the initial
                             purchasers, on May 18, 1999. Merrill Lynch & Co.
                             and First Union Capital Markets subsequently resold
                             the old notes to qualified institutional buyers
                             under Rule 144A of the Securities Act of 1933.

Exchange and Registration
  Rights Agreement.........  We, Merrill Lynch & Co. and First Union Capital
                             Markets entered into a registration rights
                             agreement on May 18, 1999. The registration rights
                             agreement granted Merrill Lynch & Co. and First
                             Union Capital Markets and any subsequent holders of
                             the old notes exchange and registration rights. We
                             intend that the exchange offer satisfy those
                             exchange and registration rights. The exchange and
                             registration rights we granted will terminate upon
                             the consummation of our exchange offer.

                               THE EXCHANGE OFFER

Securities Offered.........  Up to $115,000,000 of 11% series B senior
                             subordinated notes due 2009. The terms of the
                             exchange notes and old notes are identical in all
                             material respects, except for transfer restrictions
                             and registration rights relating to the old notes.

The Exchange Offer.........  We are offering to exchange the old notes for a
                             principal amount equal to the principal amount of
                             exchange notes. Old notes may be exchanged only in
                             integral principal multiples of $1,000.

Expiration Date; Withdrawal
of Tender..................  Our exchange offer will expire 5:00 p.m. New York
                             City time, on [            ], 1999, or a later date
                             and time if we choose to extend this exchange
                             offer. You may withdraw your tender of old notes at
                             any time prior to the expiration date. We will
                             return any old notes not accepted by us for
                             exchange for any reason at our expense as promptly
                             as possible after the expiration or termination of
                             our exchange offer.

Conditions to the
  Exchange Offer...........  Based on an interpretation by the staff of the
                             Securities and Exchange Commission in no-action
                             letters issued to third parties, we believe that
                             you may offer for resale, resell or otherwise
                             transfer the exchange notes without complying with
                             the registration and prospectus delivery provisions
                             of the Securities Act of 1933, provided that:

                                  - the exchange notes are acquired in the
                                    ordinary course of your business,

                                        1
<PAGE>   6

                                  - you do not intend to participate and have no
                                    arrangement or understanding with any person
                                    to participate in the distribution of the
                                    exchange notes and

                                  - you are not our "affiliate" within the
                                    meaning of Rule 405 under the Securities Act
                                    of 1933.

                             Our obligation to accept for exchange, or to issue
                             the exchange notes in exchange for, any old notes
                             is subject to:

                                  - customary conditions relating to compliance
                                    with any applicable law,

                                  - any applicable interpretation by any staff
                                    of the Securities and Exchange Commission,
                                    or

                                  - any order of any governmental agency or
                                    court of law.

                             We currently expect that each of the conditions
                             will be satisfied and that no waivers will be
                             necessary. See "The Exchange Offer -- Conditions."

Procedures for Tendering
  Old Notes................  Each holder of old notes wishing to accept the
                             exchange offer must complete, sign and date the
                             Letter of Transmittal, or a facsimile. The holder
                             must mail or otherwise deliver the Letter of
                             Transmittal, or facsimile, together with the old
                             notes and any other required documentation, to the
                             exchange agent at the address in the section "The
                             Exchange Offer" under the heading "Procedures for
                             Tendering Old Notes."

Use of Proceeds............  We will not receive any proceeds from the exchange
                             of notes according to the terms of our exchange
                             offer.

Exchange Agent.............  United States Trust Company of New York is serving
                             as the exchange agent in connection with our
                             exchange offer.

Federal Income Tax
  Consequences.............  Sleepmaster has received an opinion from Kirkland &
                             Ellis that the exchange of old notes in accordance
                             with the terms of this exchange offer will not be a
                             taxable event to you for federal income tax
                             purposes. See "United States Federal Income Tax
                             Considerations."

                                        2
<PAGE>   7

                               THE EXCHANGE NOTES

     The following is a brief summary of the terms of the exchange notes. The
terms of the exchange notes are identical to the terms of the old notes, except
that the old notes offered differed with respect to their transfer restrictions
and their registration rights. For a more complete description of the terms of
the exchange notes, see "Description of the Notes" in this prospectus.

Issuers.......................   Sleepmaster L.L.C. and Sleepmaster Finance
                                 Corporation

Total Amount of Exchange Notes
  Offered.....................   Up to $115.0 million aggregate principal amount
                                 of 11% Series B Senior Subordinated Notes due
                                 2009.

Maturity......................   May 15, 2009.

Interest......................   Annual rate -- 11%

                                 Payment frequency -- every six months on May 15
                                 and November 15

                                 First payment -- November 15, 1999.

Guarantees....................   Each of our domestic subsidiaries will fully
                                 and unconditionally guarantee the exchange
                                 notes on a senior subordinated basis. We wholly
                                 own each guarantor subsidiary. Future domestic
                                 subsidiaries also will be required to guarantee
                                 the exchange notes if those subsidiaries
                                 guarantee any of our debt.

                                 If we cannot make payments on the exchange
                                 notes when they are due, the guarantor
                                 subsidiaries must make them instead.

                                 The guarantor subsidiaries are also guarantors
                                 of our new credit facility and are liable with
                                 us on a senior basis for obligations incurred
                                 under the new credit facility.

                                 We pledged all of the capital stock of
                                 Sleepmaster, our guarantor subsidiaries and 65%
                                 of the capital stock of our non-guarantor
                                 subsidiary to secure the obligations under our
                                 new credit facility. We and the guarantor
                                 subsidiaries also granted security interests
                                 in, or liens on, substantially all other
                                 tangible and intangible assets of Sleepmaster
                                 and our guarantor subsidiaries.

                                 These exchange notes will be, and the
                                 subsidiary guarantees are senior subordinated
                                 debts, ranking:

                                      - behind all of our and our guarantor
                                        subsidiaries' current and future senior
                                        debt;

                                      - equal with all of our and our guarantor
                                        subsidiaries' other senior subordinated
                                        debt; and

                                      - ahead of all of our and our guarantor
                                        subsidiaries' other current and future
                                        subordinated debt.

Ranking.......................   In addition, the exchange notes effectively
                                 will rank junior to all liabilities of our
                                 non-guarantor subsidiaries. Because the
                                 exchange notes are junior in right of payment
                                 to senior debt, in the event of bankruptcy,
                                 liquidation or dissolution, holders of the
                                 exchange notes will not receive any payment
                                 until holders of senior debt and guarantor
                                 senior debt have been paid in full.

                                        3
<PAGE>   8

                                 As of September 30, 1999, on a pro forma basis,
                                 after giving effect to this offering of
                                 exchange notes and our use of the net proceeds
                                 from the old note offering and borrowings
                                 related to the acquisitions of Herr and Star
                                 and related costs and after giving pro forma
                                 effect to the acquisition of Adam Wuest and
                                 related costs,

                                      - we would have had outstanding $45.4
                                        million of senior debt (consisting of
                                        our guarantee of guarantor senior debt),

                                      - the guarantors would have had
                                        outstanding $45.4 million of guarantor
                                        senior debt and

                                      - our nonguarantor subsidiary would have
                                        had no debt.

                                 As of September 30, 1999, on a pro forma basis,
                                 the amount of additional total debt, all of
                                 which may be senior debt, that any of we and/or
                                 the guarantors may incur on a consolidated
                                 basis is $33.0 million.

Optional Redemption...........   We may redeem some or all of the exchange notes
                                 at any time on or after May 15, 2004, at the
                                 redemption prices in the Section "Description
                                 of Notes" under the heading "Optional
                                 Redemption."

Public Equity Offering
  Optional Redemption.........   Before May 15, 2002, we may redeem up to 35% of
                                 the exchange notes with the net proceeds of a
                                 public equity offering at the redemption price
                                 described in the Section "Description of Notes"
                                 under the heading "Optional Redemption," if at
                                 least 65% of the exchange notes issued remain
                                 outstanding after the redemption.

Transfer Restrictions.........   The exchange notes are new securities, and
                                 there is currently no established market for
                                 them. We do not intend to list the exchange
                                 notes on any securities exchange.

Change of Control Optional
  Redemption..................   Upon change of control events described in the
                                 Section "Description of Notes" under the
                                 heading "Optional Redemption" under the
                                 sub-heading "Change of Control Call," we may
                                 elect to redeem all, but not some, of the
                                 exchange notes at par, together with accrued
                                 interest, plus an applicable premium based on a
                                 discount rate calculated using the interest
                                 rate of a Treasury security maturing on the
                                 first redemption date plus 50 basis points;
                                 provided, however, that the redemption price
                                 shall be no less than 105.5%.

Change of Control.............   Upon change of control events described in the
                                 Section "Description of Notes" under the
                                 heading "Purchase of Notes Upon a Change of
                                 Control," each holder of exchange notes may
                                 require us to repurchase some or all of its
                                 exchange notes at a purchase price equal to
                                 101% of the principal amount, plus accrued
                                 interest.

Basic Covenants of the
Indenture.....................   We will issue the exchange notes under an
                                 indenture with United States Trust Company of
                                 New York, as trustee. The indenture governing
                                 the exchange notes contains covenants that,

                                        4
<PAGE>   9

                                 among other things, place limits on our ability
                                 and the ability of our subsidiaries to:

                                      - borrow money,

                                      - pay dividends on, redeem or repurchase
                                        our capital stock,

                                      - make restricted payments and
                                        investments,

                                      - issue or sell capital stock of
                                        restricted subsidiaries,

                                      - use assets as security in other
                                        transactions,

                                      - in the case of our restricted
                                        subsidiaries, prohibit the payment of
                                        dividends or other payments to us,

                                      - guarantee debt,

                                      - engage in transactions with affiliates,

                                      - create unrestricted subsidiaries, and

                                      - sell assets in excess of specified
                                        amounts or merge with or into other
                                        companies.

                                 These covenants are subject to important
                                 exceptions and qualifications, which are
                                 described under the heading "Description of the
                                 Notes" in this prospectus.

                                  RISK FACTORS

     See "Risk Factors" beginning on page 10 and the other information in this
prospectus for a discussion of factors you should carefully consider before
deciding to invest in the exchange notes.

                                        5
<PAGE>   10

                               SLEEPMASTER L.L.C.

OVERVIEW

     We are a leading manufacturer and distributor of a full line of
conventional bedding, mattresses and box springs marketed under the well-known
brand names of Serta, Serta Perfect Sleeper, Sertapedic and Masterpiece. Serta,
Inc., through its licensees, is the second largest manufacturer of conventional
bedding products in the United States, with a domestic market share of
approximately 17% in 1998. We are the second largest Serta licensee in North
America with approximately a 22% market share in our domestic licensed
territories on a pro forma basis in 1998.

     Our licensed territories consist of:

     - the metropolitan New York area, including Fairfield County in
       Connecticut, and southern New York State,

     - the State of New Jersey,

     - eastern Pennsylvania, including the metropolitan Philadelphia area,

     - the metropolitan Wilmington, Delaware area, including Cecil County in
       Maryland,

     - all or a portion of the States of Ohio, Indiana, West Virginia and the
       Commonwealth of Kentucky,

     - the State of Florida, except for seven counties in the Florida panhandle,
       and

     - substantially all of Ontario, Canada.

     We distribute our products through a variety of channels, including bedding
chains, furniture retailers, department stores, wholesale buying clubs and
contract customers. We operate from manufacturing facilities located in Linden,
New Jersey, Lancaster, Pennsylvania, Riviera Beach, Florida, Cincinnati, Ohio
and Concord, Ontario, Canada.

RECENT ACQUISITIONS

     We recently completed a number of acquisitions, including:

     - Palm Beach Bedding Company, which owns the license to manufacture Serta
       products in Florida except for seven counties in the Florida panhandle,
       on March 3, 1998,

     - Herr Manufacturing Company, which owns the license to manufacture Serta
       products in eastern Pennsylvania and southern New York, on February 26,
       1999, and

     - Star Bedding Products Limited, which owns the license to manufacture and
       sell Serta products in substantially all of Ontario, Canada, on May 18,
       1999.

     - Adam Wuest, Inc., which owns the license to manufacture Serta products in
       all or a portion of the states of Ohio, Indiana, West Virginia and the
       Commonwealth of Kentucky, on November 5, 1999.

RECENT DEVELOPMENTS

  SENIOR SUBORDINATED NOTE OFFERING

     On May 18, 1999, Sleepmaster and Sleepmaster Finance Corporation issued
$115,000,000 of 11% senior subordinated notes due 2009. Sleepmaster used a
portion of the proceeds of the old note offering to prepay the existing credit
facility, redeem the series A and series B senior subordinated notes due 2007,
and acquire substantially all of the assets of Star. Also, on May 18, 1999, we
entered into a $25.0 million, six-year revolving senior credit facility.

  SENIOR CREDIT FACILITY

     On November 5, 1999, we amended and restated this credit facility to
provide for borrowings of up to $70.0 million. The amended and restated credit
facility is secured by substantially all of our domestic assets and is
guaranteed by all of our domestic restricted subsidiaries and Sleepmaster
Holdings, L.L.C., our parent company. We used borrowings under this amended and
restated credit facility to finance the acquisition of Adam Wuest, Inc. and
intend to use future borrowings for working capital, general corporate purposes
and permitted acquisitions.

                                        6
<PAGE>   11

                            ------------------------

     Sleepmaster Finance Corporation is a wholly-owned subsidiary of Sleepmaster
L.L.C. formed solely for the purpose of acting as co-issuer of the notes.
Sleepmaster Finance Corporation has no material assets or operations.

     The address of Sleepmaster L.L.C., Lower Road Associates, LLC and
Sleepmaster Finance Corporation is 2001 Lower Road, Linden, New Jersey 07036,
and our telephone number is (732) 381-5000. Herr Manufacturing Company is
located at 18 Prestige Lane, Lancaster, PA 17603. Herr can be reached by
telephone at (717) 392-4168. Star Bedding Products Limited is located at 53
Courtland Avenue, Concord, Ontario, LYK 3T2, Canada. Star can be reached by
telephone at (905) 761-1343. Palm Beach Bedding Company is located at 3774
Interstate Park Road North, Riviera Beach, FL 33404. Palm Beach can be reached
by telephone at (561) 840-8491. Adam Wuest, Inc. is located at 645 Linn Street,
Cincinnati, OH 45203. Adam Wuest, Inc. can be reached by telephone at (513)
421-4094.

                                        7
<PAGE>   12

           SUMMARY CONDENSED HISTORICAL AND PRO FORMA FINANCIAL DATA

     The following table presents our summary condensed consolidated financial
data. The condensed financial data for the fiscal years ended December 31, 1998,
December 31, 1997 and December 31, 1996 has been derived from, and should be
read in conjunction with, the audited consolidated financial statements of
Sleepmaster and its subsidiaries. The condensed financial data for the nine
months ended September 30, 1999 and 1998 is unaudited but, in our opinion,
includes all adjustments, consisting only of normal recurring adjustments
considered necessary for the fair presentation of this information. The results
of operations for interim periods are not necessarily indicative of the results
to be expected for the full year.

     The following table also presents summary unaudited pro forma financial
data of Sleepmaster and its subsidiaries. The unaudited pro forma financial data
for the year ended December 31, 1998 and as of and for the nine months ended
September 30, 1999 has been derived from the unaudited pro forma financial data
and the notes thereto included elsewhere in this prospectus. The summary
unaudited pro forma financial data should be read in conjunction with the
historical consolidated financial statements of Sleepmaster and its subsidiaries
and accompanying notes thereto, "Unaudited Pro Forma Consolidated Financial
Data" and "Management's Discussion and Analysis of Financial Condition and
Results of Operations." The summary unaudited pro forma financial data is
provided for informational purposes only and does not purport to be indicative
of the financial position or results of operations that would have actually been
obtained had the acquisitions of Palm Beach, Herr, Star and Adam Wuest and the
old note offering, including the application of the net proceeds therefrom, been
completed on the dates indicated or to project Sleepmaster and its subsidiaries'
results of operations for any future date or period.

<TABLE>
<CAPTION>
                                                                               NINE MONTHS ENDED
                                             FISCAL YEAR ENDED DECEMBER 31,      SEPTEMBER 30,
                                             -------------------------------   ------------------
                                               1996       1997       1998       1998       1999
                                             --------   --------   ---------   -------   --------
                                                            (DOLLARS IN THOUSANDS)
<S>                                          <C>        <C>        <C>         <C>       <C>
STATEMENTS OF OPERATIONS DATA:
  Net sales................................  $59,763    $67,472    $110,251    $80,706   $122,119
  Gross profit.............................   22,265     25,024      41,263     29,536     46,351
  Selling, general and administrative
     expenses..............................   14,130     15,044      25,794     18,335     29,461
  Amortization of intangibles..............      644        644       1,223        929      1,436
  Operating income.........................    7,491      9,336      14,246     10,272     15,454
  Interest expense, net (a)................    2,578      4,663       7,096      5,317      8,300
  Other (income) expense, net..............      216        (97)        (18)       (23)        49
  Income before income taxes and
     extraordinary items...................    4,697      4,770       7,168      4,978      7,105
  Net income (loss)........................    4,606      2,757       4,148      2,884        922
OTHER DATA:
  Gross margin.............................     37.3%      37.1%       37.4%      36.6%      38.0%
  Adjusted EBITDA(b).......................  $ 8,534    $10,429    $ 16,335    $11,795   $ 17,953
  Adjusted EBITDA margin...................     14.3%      15.5%       14.8%      14.6%      14.7%
  Depreciation and amortization............  $ 1,043    $ 1,093    $  2,089    $ 1,523   $  2,499
  Capital expenditures.....................  $   167    $   572    $  1,095    $   639   $  2,938
</TABLE>

<TABLE>
<CAPTION>
                                                              FISCAL YEAR ENDED
                                                                DECEMBER 31,       NINE MONTHS ENDED
                                                                    1998           SEPTEMBER 30, 1999
                                                              -----------------    ------------------
                                                                      (DOLLARS IN THOUSANDS)
<S>                                                           <C>                  <C>
PRO FORMA FINANCIAL DATA:
  Net sales.................................................      $195,047              $168,649
  Gross profit..............................................      $ 76,953              $ 65,935
  Gross margin..............................................          39.5%                 39.1%
  Adjusted EBITDA(b)........................................      $ 29,945              $ 25,161
  Adjusted EBITDA margin....................................          15.4%                 14.9%
  Depreciation and amortization.............................      $  5,467              $  4,262
  Capital expenditures......................................      $  2,242              $  3,302
  Ratio of Adjusted EBITDA to cash interest expense.........          1.84x                 2.05x
</TABLE>

                                                   (continued on following page)

                                        8
<PAGE>   13

<TABLE>
<CAPTION>
                                                         AS OF SEPTEMBER 30, 1999
                                                      ------------------------------
                                                                          PRO FORMA
                                                          ACTUAL         AS ADJUSTED
                                                          ------         -----------
                                                          (DOLLARS IN THOUSANDS)
<S>                                                   <C>                <C>
BALANCE SHEET DATA:
Cash and cash equivalents...........................  $         7,953     $      -
Net working capital(c)..............................  $         4,153     $  4,444
Total assets........................................  $       149,205     $204,419
Total debt..........................................  $       121,415     $160,440
Redeemable cumulative preferred interests...........  $        19,959     $ 19,959
Members' deficit....................................  $       (19,023)    $ (8,423)
</TABLE>

(a) Interest expense, net includes the amortization of deferred debt issuance
    costs of $391, $170 and $281 for the years ended 1996, 1997 and 1998,
    respectively, and $228 and $440 for the nine months ended September 30, 1998
    and 1999, respectively.

(b) Adjusted EBITDA represents, for any period, net income before interest
    expense, income taxes, depreciation and amortization and other non-operating
    income/expense. Adjusted EBITDA is presented because it is a widely accepted
    financial indicator of a company's ability to service and/or incur
    indebtedness. We believe that presentation of Adjusted EBITDA may be helpful
    to investors. However, Adjusted EBITDA should not be considered an
    alternative to net income as a measure of Sleepmaster's operating results or
    to cash flows as a measure of liquidity. In addition, although the Adjusted
    EBITDA measure of performance is not recognized under generally accepted
    accounting principles, it is widely used by industrial companies as a
    general measure of a company's operating performance because it assists in
    comparing performance on a relatively consistent basis across companies
    without regard to depreciation and amortization, which can vary
    significantly depending on accounting methods, particularly where
    acquisitions are involved, or non-operating factors such as historical cost
    bases. Because Adjusted EBITDA is not calculated identically by all
    companies, the presentation in this prospectus may not be comparable to
    other similarly titled measures of other companies.

(c) Represents total current assets (excluding cash and cash equivalents) less
    total current liabilities (excluding current portion of long-term debt).

                                        9
<PAGE>   14

                                  RISK FACTORS

     You should carefully consider the following risk factors in addition to the
other information in this prospectus before you decide to purchase these notes.

SUBSTANTIAL LEVERAGE -- WE WILL HAVE SUBSTANTIAL DEBT FOLLOWING THIS OFFERING
AND, WE MAY NOT HAVE SUFFICIENT CASH FROM CASH FLOW FROM OPERATIONS AND
AVAILABLE BORROWINGS UNDER OUR NEW CREDIT FACILITY IN ORDER TO PAY INTEREST ON
OUR DEBT WHICH COULD PREVENT US FROM FULFILLING OUR OBLIGATIONS UNDER THE
EXCHANGE NOTES.

     We will be highly leveraged after this offering. The following chart
presents

     (1) our debt senior to the exchange notes, our total debt, our total debt
         as a percentage of capitalization as of September 30, 1999 after giving
         pro forma effect to the acquisition of Adam Wuest and

     (2) our ratio of earnings to fixed charges for the year ended December 31,
         1998 and the nine months ended September 30, 1999 after giving pro
         forma effect to the acquisitions of Herr, Star and Adam Wuest and the
         old note offering, including the application of the net proceeds
         therefrom.

<TABLE>
<CAPTION>
                                                                                   AS OF
                                                                             SEPTEMBER 30, 1999
                                                                             ------------------
                                                                                (DOLLARS IN
                                                                                 MILLIONS)
<S>                                                      <C>                 <C>
Senior debt............................................                            $ 45.4
Total debt.............................................                            $160.4
Total debt as a percentage of capitalization...........                              93.3%
</TABLE>

<TABLE>
<CAPTION>
                                                              FOR THE             FOR THE
                                                            YEAR ENDED       NINE MONTHS ENDED
                                                         DECEMBER 31, 1998   SEPTEMBER 30, 1999
                                                         -----------------   ------------------
<S>                                                      <C>                 <C>
Pro forma ratio of earnings to fixed charges...........         1.42x               1.61x

</TABLE>

We may incur additional debt in the future as described in the Section entitled
"Description of the Notes" under the subheading "Limitation on Indebtedness",
including secured debt, although the amount we can incur will be limited by our
existing and future debt agreements.

     Our high level of debt could have important consequences to noteholders,
including:

     - limiting our ability to obtain additional financing to fund our growth
       strategy, working capital, capital expenditures, debt service
       requirements or other purposes,

     - limiting our ability to use operating cash flow in other areas of our
       business because we must dedicate a substantial portion of these funds to
       make principal payments and fund debt service,

     - increasing our vulnerability to adverse economic and industry conditions,
       particularly compared to competitors who may be less leveraged than we
       are, and

     - increasing our vulnerability to interest rate increases because
       borrowings under our bank credit facilities are at variable interest
       rates.

     Our ability to pay interest on the exchange notes and to satisfy our other
debt obligations will depend upon, among other things, our future operating
performance and our ability to refinance debt when necessary. Each of these
factors is to a large extent dependent on economic, financial, competitive and
other factors beyond our control. If, in the future, we cannot generate
sufficient cash from operations to make scheduled payments on the exchange notes
or to meet our other obligations, we will need to restructure or refinance our
debt, obtain additional debt or equity financing, reduce or delay capital
expenditures or sell assets. We cannot assure you that our business will
generate cash flow, or that we will be able to obtain funding, sufficient to
satisfy our debt service requirements, including our payments on these exchange
notes.

                                       10
<PAGE>   15

SUBORDINATION -- YOUR RIGHT TO RECEIVE PAYMENTS ON THESE EXCHANGE NOTES IS
JUNIOR TO ALL OF OUR EXISTING AND FUTURE SENIOR DEBT AND POSSIBLY ALL OF OUR
FUTURE BORROWINGS. FURTHER, THE GUARANTEES OF THESE EXCHANGE NOTES ARE JUNIOR TO
ALL OUR GUARANTOR SUBSIDIARIES EXISTING AND FUTURE SENIOR DEBT AND POSSIBLY ALL
THEIR FUTURE BORROWINGS.

     The exchange notes will rank behind and be subordinate to all of our
existing and future senior debt and the guarantees will rank behind and be
subordinate to guarantor senior debt. In addition, the exchange notes
effectively will rank behind all liabilities of our nonguarantor subsidiaries.

     If we become bankrupt, liquidate or dissolve, our assets would be available
to pay obligations on the exchange notes only after all payments had been made
on our senior debt. Similarly, if one of our subsidiary guarantors becomes
bankrupt, liquidates or dissolves, that subsidiary's assets would be available
to pay obligations on its guarantee only after payments have been made on its
guarantor senior debt. Because our senior debt must be paid first, you may
receive less than holders of senior debt in any bankruptcy proceeding,
liquidation or dissolution. In any of these cases, we cannot assure you that
sufficient assets will remain to make any payments on the exchange notes. See
"Description of the Notes -- Ranking."

     If a payment default occurs with respect to our designated senior debt, we
cannot make payments on the exchange notes unless we cure the default or the
holder of the senior debt waives the default. Moreover, if any non-payment
default exists under our designated senior debt, we cannot make any cash
payments on the exchange notes for a period of up to 179 days in any 365 day
period, unless we cure the default, the holder of the senior debt waives the
default or rescinds acceleration of the debt, or we repay the debt in full. See
"Description of the Notes -- Ranking."

RESTRICTIONS IMPOSED BY THE AMENDED AND RESTATED CREDIT FACILITY AND THE
INDENTURE -- THE AMENDED AND RESTATED CREDIT FACILITY AND THE INDENTURE IMPOSE
SIGNIFICANT OPERATING RESTRICTIONS ON OUR BUSINESS.

     The amended and restated credit facility restricts our ability to, among
other things:

     - incur additional debt,

     - pay dividends and make distributions,

     - create liens,

     - guarantee other debt,

     - merge or consolidate with third parties,

     - prepay subordinated debt,

     - enter into transactions with affiliates,

     - make capital expenditures,

     - repurchase stock,

     - enter into sale and leaseback transactions, and

     - transfer and sell assets.

     The indenture restricts our ability to, among other things:

     - incur additional debt,

     - pay dividends and make distributions,

     - create liens,

     - guarantee other debt,

     - merge or consolidate with third parties,

     - enter into transactions with affiliates,

     - repurchase stock and

     - transfer and sell assets.

     For information regarding our fixed charge coverage ratio under the notes
which we must meet in order to incur additional debt under the indenture, please
turn to the section entitled "Description of the
                                       11
<PAGE>   16

Notes" and look under the heading "Covenants" and the subheading "Limitation on
Indebtedness" on page 80. For information regarding various ratios we are
required to meet under the amended and restated credit facility, please turn to
the Section entitled "Description of Indebtedness" look under the heading "The
Amended and Restated Credit Facility" and the subheading "Affirmative, Negative
and Financial Covenants" on page 66.

SECURITY -- THE EXCHANGE NOTES WILL NOT BE SECURED BY ANY OF OUR ASSETS AND THE
AMENDED AND RESTATED CREDIT FACILITY WILL BE SECURED BY SUBSTANTIALLY ALL OF OUR
ASSETS.

     The exchange notes will not be secured by any of our assets. However, the
amended and restated credit facility will be secured by substantially all of the
assets of Sleepmaster and its domestic subsidiaries. Additionally, the terms of
the indenture and the instruments governing Sleepmaster and its subsidiaries'
other debt permit Sleepmaster and its subsidiaries to incur additional secured
debt. If we become insolvent or are liquidated, or if payment under any of the
instruments governing our secured debt is accelerated, the lenders under those
instruments would be entitled to exercise the remedies available to a secured
lender under applicable law and pursuant to instruments governing the debt.
Accordingly, the lenders will have a prior claim on our assets. In any event,
because the exchange notes will not be secured by any of our assets, it is
possible that there would be no assets remaining from which claims of the
holders of the notes could be satisfied or, if any assets remained, the assets
might be insufficient to satisfy the claims in full.

INTEGRATION OF THE RECENT ACQUISITIONS -- WE MAY NOT HAVE SUFFICIENT MANAGEMENT
AND FINANCIAL RESOURCES TO INTEGRATE AND CONSOLIDATE THE RECENTLY ACQUIRED
SUBSIDIARIES AND ANY FUTURE ACQUISITIONS, AND WE MAY BE UNABLE TO OPERATE
PROFITABLY OUR CONSOLIDATED COMPANY.

     We acquired Palm Beach on March 3, 1998, Herr on February 26, 1999, Star on
May 18, 1999 and Adam Wuest on November 5, 1999. The integration and
consolidation of the recently acquired companies and any future acquisitions
have required and will continue to require substantial management and financial
resources. The diversion of these resources and the increased size of
Sleepmaster and its subsidiaries may make it more difficult for us to operate
our business as we have in the past. While we believe that our financial and
management resources are sufficient to accomplish any integration of the
recently acquired companies, we may not have sufficient funds and management may
not have the time to accomplish this integration and any attempt to integrate
the recently acquired companies may reduce our focus on Sleepmaster's New
Jersey-based business and thus affect the New Jersey business operations.

     In addition, the increased size of our consolidated company following our
recent acquisitions may pose different and greater operational challenges than
we have experienced in the past. We had net sales of $67.5 million in fiscal
year 1997 compared to pro forma net sales of $195.0 million in fiscal year 1998.
We believe that the recently acquired subsidiaries will enhance our competitive
position and the business prospects of Sleepmaster and its subsidiaries.
However, due to our increased size and entry into new markets about which we are
less familiar we cannot assure you that competitive advantages will be realized,
that the combination of Sleepmaster and its subsidiaries and the recently
acquired companies will be successful or that management will be able to
profitably operate Sleepmaster and its subsidiaries following any integration.
Any future acquisitions may result in significant transaction expenses and risks
associated with entering new markets in addition to the integration and
consolidation risks described above. As was the case with our newly acquired
subsidiaries, we may not have sufficient management and financial resources to
integrate any future acquisitions and we may be unable to profitably operate
Sleepmaster and its subsidiaries.

FUTURE ACQUISITIONS -- WE MAY NOT BE ABLE TO SUCCESSFULLY IDENTIFY AND CLOSE
FUTURE ACQUISITIONS.

     We may not be able to successfully identify and close future acquisitions.
We engage in evaluations of potential acquisitions continuously and are in
various stages of discussion regarding these possible acquisitions. Currently,
there are no definitive agreements or letters of intent with respect to any
material acquisition.

                                       12
<PAGE>   17

     Although other potential acquisition candidates fit our acquisition
criteria, we may not be able to complete any such transactions in the future or
identify those candidates that would result in the most successful combinations.
In addition, we may not be able to complete future acquisitions at acceptable
prices and terms. Increased competition for acquisition candidates could result
in fewer acquisition opportunities and higher acquisition prices. Also, in order
to acquire any Serta licensee, we would need the approval of the Serta board of
directors and/or shareholders depending on the structure of the acquisition. The
magnitude, timing and nature of future acquisitions will depend upon various
factors, including:

     - availability of suitable acquisition candidates,

     - competition with other bedding manufacturers for suitable acquisitions,

     - the negotiation of acceptable terms,

     - our financial capabilities,

     - the availability of skilled employees to manage and operate the acquired
       companies,

     - our ability to obtain the approval of the Serta board of directors or
       shareholders regarding the acquisition of any Serta licensee, and

     - general economic and business conditions.

     We expect to finance acquisitions with cash on hand, through issuance of
debt or equity securities, including the exchange notes, and through borrowings
under credit arrangements, including pursuant to the amended and restated credit
facility. However, we may not be able to obtain additional financing in order to
finance future acquisitions. The ability to obtain debt or equity financing is
subject to market conditions. Using cash to complete acquisitions could
substantially limit our operating or financial flexibility. If we are unable to
obtain financing on acceptable terms, we may be required to reduce significantly
the scope of our presently anticipated expansion, which could have a significant
negative affect on our profitability.

INFORMATION SYSTEMS AND ACCOUNTING PERSONNEL -- ANY FAILURE TO IMPLEMENT OUR NEW
MANAGEMENT INFORMATION SYSTEMS AND HIRE ADDITIONAL PERSONNEL COULD HAVE A
SIGNIFICANT NEGATIVE EFFECT ON OUR ABILITY TO RUN OUR BUSINESS.

     As a result of our recent growth we will need to upgrade our management
information systems. We intend to invest up to approximately $2.0 million in
total to replace and upgrade our domestic computer system software and hardware
during fiscals 1999 and 2000. Implementation of these new systems is expected to
be completed at our Linden, New Jersey facility in the first quarter of fiscal
2000 and will later be expanded to our other facilities. Moreover, given our
growth we may need to hire additional accounting personnel and upgrade our
accounting reporting systems to that required of a public company. Any failure
to fully implement our new systems could harm us by preventing us from meeting
our customers' requirements for electronic data interchange, which could cause
us to lose business and make it more difficult to get new business. Any failure
to hire additional accounting personnel could result in current personnel not
having adequate time to fulfill all of the duties Sleepmaster and its
subsidiaries require. Any failure to upgrade our accounting reporting systems
could result in delays in the completion of our financial statements, which
could make it difficult for us to meet our reporting obligations.

DEPENDENCE ON KEY SALES PERSONNEL -- LOSS OF KEY SALES PERSONNEL AND OR FAILURE
TO IDENTIFY AND RECRUIT HIGHLY QUALIFIED MANAGEMENT PERSONNEL COULD MAKE IT MORE
DIFFICULT FOR US TO GENERATE CASH FLOW FROM OPERATIONS AND SERVICE OUR DEBT.

     Our success depends in large part on the services of our senior management
team. The loss of any of our key sales executives, including Charles Schweitzer
and Michael Reilly, could harm many of our client relationships, and thus our
sales. The employment agreements of most of our key executives expire on
November 1, 2001. However, employment agreements with key officers of our
recently acquired subsidiaries expire in February 2001, May 2002, November 2002
and February 2004. We do not maintain key person life insurance policies on any
of our executive officers.

                                       13
<PAGE>   18

     Our ability to manage our anticipated growth will also depend on our
ability to identify, hire and retain additional qualified management personnel.
In addition, as is typical in our industry, from time to time we experience
difficulty in finding employees to work in our factories. We may be unsuccessful
in attracting and retaining such personnel and failure could harm our
manufacturing ability and thus our sales.

COMPETITION -- THE HIGH LEVEL OF COMPETITION IN THE BEDDING INDUSTRY COULD MAKE
IT DIFFICULT FOR US TO GENERATE SUFFICIENT CASH FLOW TO SERVICE OUR DEBT.

     The bedding industry is highly competitive, and we encounter competition
from several manufacturers in the domestic market. Three manufacturers,
including Serta, account for 54% of domestic wholesale mattress and box spring
shipments. The remaining 46% consists of six second tier companies and
approximately 800 independent and local regional manufacturers. Sealy and
Simmons are larger, have greater financial resources and spend more on
advertising than we do and may be better able to withstand a change in market
conditions within the bedding industry. In addition, their size and resources
enable them to target our markets through extensive advertising to gain market
share. We cannot assure you that we will be able to maintain or improve our
competitive position in the markets in which we compete.

CONCENTRATION OF CUSTOMERS -- A REDUCTION OR TERMINATION OF PURCHASES BY OUR TOP
TEN CUSTOMERS, WHICH ACCOUNT FOR A SIGNIFICANT AMOUNT OF OUR NET SALES, COULD
SIGNIFICANTLY REDUCE OUR ABILITY TO GENERATE SUFFICIENT CASH FLOW TO PAY
INTEREST ON THE EXCHANGE NOTES WHEN DUE.

     We depend upon a decreasing number of significant customers for a large
percentage of our sales. The customer base of Sleepmaster and its subsidiaries
is concentrated. Specifically, sales to our top ten customers accounted for
approximately 40% of our net shipments in 1998 on a pro forma basis. However, no
customer accounted for more than 10% of sales on a pro forma basis in 1998.

     We have recently experienced a substantial decline in sales to one of our
customers, Dial-a-Mattress. Dial-a-Mattress has informed us that it has reduced
purchases of our mattresses because of our unwillingness to sell them
Masterpiece mattresses. While we believe that Dial-a-Mattress will reconsider
its decision, we cannot assure you that this will be the case.

     Our business also depends upon the financial viability of our customers,
who operate mainly within the retail industry. In recent years, the retail
bedding industry has experienced

     (1) an increase in market share by larger retailers and

     (2) a trend toward consolidation.

As a result, our retail customer base is decreasing and more of our retail sales
volume is becoming concentrated in these larger, consolidated retailers.

     In addition, some of our customers have operated, and two customers
currently operate, under the protection of the federal bankruptcy laws. In the
future, retailers in the United States may consolidate, undergo restructurings
or reorganizations, or realign their affiliations, any of which could decrease
the number of stores that carry our products or increase the ownership
concentration within the retail industry. Some of these retailers may decide to
carry only one brand of mattress products which significantly reduce our
customer base and decrease our profitability. In addition, a significant
decrease or interruption in business from any of our significant retail
customers could result in write-offs or in the loss of future business and could
significantly reduce our profitability.

DEPENDENCE ON LEGGETT & PLATT -- WE DEPEND HEAVILY UPON LEGGETT & PLATT FOR
INNER SPRING UNITS.

     Leggett & Platt is our primary vendor, supplying us with approximately 43%
of our raw materials in 1998, including inner spring units which are necessary
components in 85% of our mattresses. We do not have a contract with Leggett &
Platt. Although we attempt to reduce the risks of dependence on a single
external source, if Leggett & Platt were to discontinue or delay supplying our
inner spring units for any reason, the discontinuance or delay would impair our
ability to manufacture mattresses and box springs.

                                       14
<PAGE>   19

FLUCTUATIONS IN THE COST OF RAW MATERIALS -- FLUCTUATIONS IN THE COST OF RAW
MATERIALS COULD HARM US.

     Possible fluctuations in the cost of raw materials could also adversely
affect our company. The major raw materials that we purchase for our production
process are innersprings, insulator pads, fabrics and roll goods consisting of
foam, fiber and non-wovens. The price and availability of these raw materials
are subject to market conditions affecting supply and demand. Our profitability
may be significantly negatively affected by increases in raw material costs to
the extent we are unable to pass on these higher costs to our customers.

DEPENDENCE ON SERTA -- WE DEPEND SIGNIFICANTLY ON INTELLECTUAL PROPERTY THAT WE
LICENSE FROM SERTA.

     We license several trademarks from Serta, Inc., including the names Serta
and Perfect Sleeper, for use on mattresses and box springs. The loss or any
limitation on our right to use these names would significantly negatively affect
our ability to compete effectively with other companies.

     There can be no assurance that the actions taken by us and Serta to
establish and protect the Serta trademarks will be adequate to protect their
value or to prevent imitation by others. Moreover, others may assert rights in,
or claim ownership of, the Serta trademarks and we may not be able to
successfully resolve those conflicts. Negative publicity related to the Serta
trademarks or our products or Serta products of other Serta licensees could have
a significant negative impact on our profitability, cash flow and ability to
service our debt.

     Serta has the ability to terminate any of our licenses if we:

     - fail to comply with Serta's by-laws, including the requirement to pay
       royalties to Serta,

     - fail to meet product specifications, or

     - attempt to assign the license without the approval of the Serta board of
       directors or, if board approval is not obtained or if the board takes no
       action, the Serta shareholders. Under the license agreements, an
       assignment is deemed to occur upon a change of control or upon the
       occurrence of bankruptcy events. A change of control includes the
       consummation of a public equity offering which results in a sale of more
       than 50% of our equity.

     Although none of our licenses have been terminated in the past, and
although we have no reason to believe that any of our licenses will be
terminated in the future, there can be no assurance that a termination will not
occur. Any termination would have a significant negative impact on our
profitability cash flow and ability to service our debt.

EMPLOYEE MATTERS -- THE COLLECTIVE BARGAINING AGREEMENT COVERING EMPLOYEES AT
OUR LINDEN, NEW JERSEY FACILITY EXPIRES ON APRIL 30, 2000, STAR'S COLLECTIVE
BARGAINING AGREEMENT COVERING EMPLOYEES AT OUR CONCORD, ONTARIO, CANADA FACILITY
EXPIRES ON DECEMBER 31, 1999 AND ADAM WUEST'S COLLECTIVE BARGAINING AGREEMENT
EXPIRES ON DECEMBER 20, 2001. THE EXPIRATION OF THESE AGREEMENTS AND ANY
EMPLOYEE WORK STOPPAGES OR STRIKES COULD IMPAIR OUR BUSINESS.

     We could be adversely affected by employee work stoppages or strikes. As of
September 30, 1999, we had 893 full-time employees. We employ approximately 411
employees pursuant to collective bargaining agreements with the United Steel
Workers Union. Union contracts typically have a three-year term and we are
periodically in negotiation with this union. Although we believe our overall
relations with our union employees to be generally satisfactory, we may at some
point be subject to work stoppages and possibly strikes by some of our
employees. Any work stoppages or strikes could decrease our cash flow and
ability to service our debt.

                                       15
<PAGE>   20

CONTROLLING SHAREHOLDERS -- THE INTERESTS OF OUR CONTROLLING INTEREST HOLDERS
MAY BE IN CONFLICT WITH YOUR INTERESTS AS A HOLDER OF EXCHANGE NOTES. THIS COULD
RESULT IN CORPORATE DECISION MAKING THAT INVOLVES DISPROPORTIONATE RISKS TO THE
HOLDERS OF THE EXCHANGE NOTES, INCLUDING OUR ABILITY TO SERVICE OUR INDEBTEDNESS
OR PAY THE PRINCIPAL AMOUNT OF OUR INDEBTEDNESS WHEN DUE.

     The interests of our controlling interest holders may be in conflict with
your interests as a holder of exchange notes. We are over 99.9% owned by
Sleepmaster Holdings L.L.C. Sleepmaster Holdings L.L.C. in turn is owned 73% by
Sleep Investor L.L.C. and 27% by our senior executives on a fully diluted basis.
Sleep Investor L.L.C. in turn is owned in part by Citicorp Venture Capital,
Ltd., CCT Partners IV, L.P., an affiliate of Citicorp Venture Capital, PMI
Mezzanine Fund, L.P. and other Citicorp Venture Capital investors. As a result,
Citicorp Venture Capital, CCT and the other Citicorp Venture Capital investors
own approximately 44.6% of our membership interests on a fully diluted basis.
Circumstances may occur in which the interests of Citicorp Venture Capital and
these other investors, as members of Sleepmaster Holdings and Sleep Investor and
as holders of exchange notes that rank behind these exchange notes, could be in
conflict with the interests of the holders of the exchange notes. In addition,
Citicorp Venture Capital and these other investors may have an interest in
pursuing acquisitions, divestitures or other transactions that, in their
judgment, could enhance their equity investment, even though these transactions
might involve disproportionate risks to the holders of the exchange notes.

YEAR 2000 ISSUE -- IF WE, OR THIRD PARTIES WITH WHICH WE DO BUSINESS, FAIL TO
COMPLY WITH YEAR 2000 REMEDIATION REQUIREMENTS, SLEEPMASTER AND ITS SUBSIDIARIES
COULD HAVE OPERATIONAL DIFFICULTIES THAT COULD INCREASE OUR COSTS OF DOING
BUSINESS, DECREASE OUR CASH FLOWS FROM OPERATIONS AND MAKE IT MORE DIFFICULT FOR
US TO SERVICE OUR DEBT.

     The "Year 2000 Issue" refers generally to the problems that some software
may have in determining the correct century for the year. For example, software
with date-sensitive functions that is not year 2000 compliant may not be able to
distinguish whether "00" means 1900 or 2000, which may result in failures or the
creation of erroneous results. Currently, many computer systems and software
products are coded to accept only two-digit entries in the date code field.
These date code fields will need to accept four digit entries to distinguish
21st century dates from 20th century dates. As a result, many companies'
software and computer systems may need to be upgraded or replaced in order to
comply with the "Year 2000" requirements. If we, or third parties with which we
do business, fail to make each of our software systems Year 2000 compliant in a
timely manner, our cost of doing business could increase while our cash flow
from operations decreases. For a detailed discussion of our Year 2000 compliance
effort and the possible harm we could suffer, please see the section entitled
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and look under the heading "Impact of the Year 2000 Issue" on page
40.

FINANCING CHANGE OF CONTROL OFFER -- WE MAY NOT HAVE THE ABILITY TO RAISE THE
FUNDS NECESSARY TO FINANCE THE REPURCHASE OPTION CONTAINED IN THE INDENTURE.

     Upon the occurrence of specific kinds of change of control events described
in the Section entitled "Description of the Notes" under the heading "Purchase
Notes Upon a Change of Control," we will be required to offer to repurchase all
outstanding exchange notes. However, we may not have sufficient funds at the
time of the change of control to make the required repurchase of exchange notes
and restrictions in the amended and restated credit facility may not allow the
repurchases. As of September 30, 1999 on a pro forma basis, our total debt was
$160.4 million. In addition, corporate events, such as a leveraged
recapitalization that would increase the level of our debt, would not constitute
a change of control event under the indenture. The following highly leveraged
transactions may not constitute a change of control but may adversely affect
holders of exchange notes:

     (1) a reorganization,

     (2) a restructuring, or

                                       16
<PAGE>   21

     (3) a merger or similar transaction, including an acquisition of
         Sleepmaster and Sleepmaster Finance Corporation by management or
         affiliates, involving Sleepmaster and Sleepmaster Finance Corporation.

     A transaction with management would not be a change of control so long as
no party other than management or Citicorp Venture Capital, Ltd. and its
affiliates acquired more than 50% of Sleepmaster's voting stock in the
transaction.

FRAUDULENT CONVEYANCE MATTERS -- FEDERAL AND STATE STATUTES ALLOW COURTS, UNDER
SPECIFIC CIRCUMSTANCES, TO VOID GUARANTEES, SUBORDINATE CLAIMS IN RESPECT OF THE
EXCHANGE NOTES AND REQUIRE EXCHANGE NOTEHOLDERS TO RETURN PAYMENTS RECEIVED FROM
GUARANTORS.

     Federal and state statutes allow courts, under specific circumstances, to
void guarantees, subordinate claims in respect of the exchange notes and require
noteholders to return payments received from guarantors. Under the federal
bankruptcy law and comparable provisions of state fraudulent transfer laws, the
guarantees of our subsidiary guarantors could be voided or claims in respect of
the exchange notes or the subsidiary guarantees could be junior to all of our
other debts or all other debts of our guarantor subsidiaries if, among other
things:

     - we incurred the debt with the intent of hindering, delaying or defrauding
       then-existing or future creditors,

     - we received less than reasonably equivalent value or fair consideration
       for incurring the debt and, at the time of the incurrence of the debt,
       we:

        - were insolvent or rendered insolvent by reason of the incurrence, or

        - were engaged in a business or transaction for which the assets
          remaining with Sleepmaster and its subsidiaries constituted
          unreasonably small capital, or

        - intended to incur, or believed that we would incur, debts beyond our
          ability to pay as they would mature, or

        - were a defendant in an action for money damages, or had a judgment for
          money damages rendered against us, which after final judgment was
          unsatisfied, or

     - any subsidiary guarantor received less than reasonably equivalent value
       or fair consideration for the incurrence of the subsidiary guarantee and,
       at the time it incurred the debt evidenced by its subsidiary guarantee,
       any subsidiary guarantor:

        - was insolvent or rendered insolvent by reason of the incurrence, or

        - was engaged in a business or transaction for which the guarantor's
          remaining assets constituted unreasonably small capital, or

        - intended to incur, or believed that it would incur, debts beyond its
          ability to pay the debts as they mature.

     In addition, any payment made by us or that subsidiary guarantor pursuant
to its subsidiary guarantee could be voided and required to be returned to us or
the subsidiary guarantor or to a fund for the benefit of our creditors or the
creditors of the subsidiary guarantor.

     The measures of insolvency for purposes of these fraudulent transfer laws
will vary depending upon the law applied in any proceeding to determine whether
a fraudulent transfer has occurred. Generally, however, a subsidiary guarantor
would be considered insolvent if:

     - the sum of its debts, including contingent liabilities, were greater than
       the fair saleable value of its assets, or

                                       17
<PAGE>   22

     - the present fair saleable value of its assets were less than the amount
       that would be required in order to pay its probable liability on its
       existing debts, including contingent liabilities, as they become absolute
       and mature, or

     - it could not pay its debts as they become due.

     On the basis of historical financial information, recent operating history
and other factors, we believe that we and each subsidiary guarantor, after
giving effect to its guarantee of these exchange notes, will not be insolvent,
will not have unreasonably small capital for the business in which it is engaged
and will not have incurred debts beyond its ability to pay the debts as they
mature. There can be no assurance, however, as to what standard a court would
apply in making those determinations or that a court would agree with our
conclusions in this regard.

NO PRIOR MARKET FOR EXCHANGE NOTES -- YOU CANNOT BE SURE THAT AN ACTIVE TRADING
MARKET WILL DEVELOP FOR THESE EXCHANGE NOTES WHICH COULD LIMIT THE LIQUIDITY OF
YOUR EXCHANGE NOTES.

     Prior to this offering, there was no public market for these exchange
notes. We have been informed by the initial purchasers that they intend to make
a market in these exchange notes after this offering is completed. However, the
initial purchasers may cease their market-making at any time. In addition, the
liquidity of the trading market in these exchange notes, and the market price
quoted for these exchange notes, may be decreased by changes in the overall
market for high yield securities and by changes in our financial performance or
prospects or in the prospects for companies in our industry generally.
                            ------------------------

     This prospectus includes forward-looking statements. We have based these
forward-looking statements on our current expectations and projections about
future events. These forward-looking statements, which are subject to risks,
uncertainties, and assumptions about Sleepmaster and its subsidiaries include,
among other things, statements regarding:

     - our anticipated growth strategies and pursuit of potential acquisition
       opportunities;

     - our intention to introduce new products;

     - anticipated trends in our businesses;

     - our ability to integrate acquired businesses;

     - future expenditures for capital projects, including our new management
       information systems;

     - our ability to continue to control costs and maintain quality; and

     - our ability to implement our year 2000 compliance modifications.

     We undertake no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events or otherwise.
These forward-looking statements may be materially impacted by the factors
listed under "Risk Factors." In light of these risks, uncertainties and
assumptions, the forward-looking events discussed in this prospectus might not
occur.

                                USE OF PROCEEDS

     Sleepmaster and Sleepmaster Finance Corporation will not receive any
proceeds from this exchange offer.

                                       18
<PAGE>   23

                                 CAPITALIZATION

     The following table sets forth the capitalization of Sleepmaster at
September 30, 1999 (1) on an actual basis and (2) pro forma as adjusted to give
effect to the acquisition of Adam Wuest. This table should be read in
conjunction with "Use of Proceeds," "Unaudited Pro Forma Consolidated Financial
Data," "Selected Historical Financial and Other Data," "Management's Discussion
and Analysis of Financial Condition and Results of Operations" and the
consolidated financial statements and accompanying notes included elsewhere in
this prospectus.

<TABLE>
<CAPTION>
                                                                       AS OF
                                                                SEPTEMBER 30, 1999
                                                              -----------------------
                                                                           PRO FORMA
                                                               ACTUAL     AS ADJUSTED
                                                              --------    -----------
                                                              (DOLLARS IN THOUSANDS)
<S>                                                           <C>         <C>
Total debt, including current portion:
  Industrial revenue bonds(a)...............................  $  6,415     $  8,440
  Long term debt............................................        --       37,000
  Notes offered hereby......................................   115,000      115,000
                                                              --------     --------
          Total debt........................................   121,415      160,440
                                                              --------     --------
Redeemable cumulative preferred interests, 9,999.96 units
  outstanding(b)............................................    19,959       19,959
Members' deficit:
  Common interests
     Class A, 8,000 units outstanding(c)....................     1,640       12,240
     Class B, no units outstanding..........................        --           --
  Accumulated deficit.......................................   (20,663)     (20,663)
                                                              --------     --------
          Total members' deficit............................   (19,023)      (8,423)
                                                              --------     --------
               Total capitalization.........................  $122,351     $171,976
                                                              ========     ========
</TABLE>

- ---------------

(a) We are financially obligated under Palm Beach's variable rate industrial
    revenue bonds due 2016. The industrial revenue bonds are collateralized by
    land and buildings of Palm Beach and an irrevocable letter of credit up to
    $7.0 million. We are also financially obligated under Adam Wuest's fixed
    rate economic development revenue bonds maturing annually through 2010.
    These economic development revenue bonds are collateralized by an
    irrevocable letter of credit, expiring in September 2001, of $2.3 million,
    which is in turn collateralized by the land and building of Adam Wuest
    purchased with the proceeds of the bonds.

(b) The redeemable cumulative preferred interests accrue dividends at a
    compounded annual rate of 12.0%. In connection with the closing of the old
    note offering, the parties to the Sleepmaster LLC operating agreement
    amended the agreement to extend the redemption date of the redeemable
    cumulative preferred interests to November 14, 2009. See "Certain
    Relationships and Related Transactions -- Sleepmaster LLC Operating
    Agreement."

(c) Sleepmaster Holdings L.L.C. contributed $9.8 million of common interests,
    net of $0.2 million in fees, to finance, in part, the acquisition of Adam
    Wuest and Adam Wuest Realty. Certain owners of Adam Wuest also contributed
    $0.8 million of common interests in connection with this transaction.

                                       19
<PAGE>   24

                UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL DATA

     The following unaudited consolidated pro forma financial information of
Sleepmaster has been prepared to give effect to the acquisitions of Palm Beach,
Herr, Star and Adam Wuest and the old note offering, including the application
of the net proceeds therefrom. The pro forma adjustments presented are based
upon available information and assumptions that Sleepmaster believes are
reasonable.

     The unaudited pro forma consolidated balance sheet of Sleepmaster as of
September 30, 1999 gives effect to the acquisition of Adam Wuest as if it had
occurred on September 30, 1999. The unaudited pro forma consolidated statements
of income of Sleepmaster for the year ended December 31, 1998 and the nine
months ended September 30, 1999 give effect to the acquisitions of Palm Beach,
Herr, Star and Adam Wuest and the old note offering, including the application
of the net proceeds therefrom, as if the transactions had occurred as of January
1, 1998.

     The pro forma financial data should be read in conjunction with the
historical consolidated financial statements of Sleepmaster, Palm Beach, Herr,
Star and Adam Wuest and accompanying notes thereto, "Use of Proceeds,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" and other financial information included elsewhere in this
prospectus. Sleepmaster believes that the assumptions used in the following
financial statements provide a reasonable basis on which to present the
unaudited pro forma data. The pro forma financial data and related notes are
provided for informational purposes only and do not purport to be indicative of
the financial position or results of operations that would have actually been
obtained had the acquisitions of Palm Beach, Herr, Star and Adam Wuest and the
old note offering been completed on the dates indicated, or to project
Sleepmaster's results of operations for any future date or period.

                                       20
<PAGE>   25

                               SLEEPMASTER L.L.C.

                PRO FORMA CONSOLIDATED BALANCE SHEET (UNAUDITED)
                               SEPTEMBER 30, 1999
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                             PRO FORMA       PRO FORMA
                                          HISTORICAL       PRO FORMA      ADJUSTMENTS FOR       AS
                                          SLEEPMASTER    ADAM WUEST(A)      ADAM WUEST       ADJUSTED
                                          -----------    -------------    ---------------    ---------
<S>                                       <C>            <C>              <C>                <C>
ASSETS:
Cash and cash equivalents...............   $  7,953         $   --           $ 46,350(b)     $     --
                                                                              (56,500)(c)
                                                                                2,197(d)
Accounts receivable.....................     21,458          4,152                             25,610
Accounts receivable-other...............      1,067             --                              1,067
Inventories.............................      5,617          1,447                236(e)        7,300
Other current assets....................        969             44                              1,013
Deferred tax assets.....................      1,534             --                              1,534
                                           --------         ------                           --------
          Total current assets..........     38,598          5,643                             36,524
Property, plant and equipment, net......     16,364          3,216             (1,890)(f)      19,943
                                                                                2,253(f)
Intangible assets.......................     78,676             --             52,196(g)      130,872
Other assets............................      5,517            263              1,250(b)        7,030
                                                                               56,500(c)
                                                                              (56,500)(h)
Deferred tax assets.....................     10,050             --                             10,050
                                           --------         ------                           --------
          Total assets..................   $149,205         $9,122                           $204,419
                                           ========         ======                           ========
LIABILITIES AND MEMBERS' EQUITY
  (DEFICIT):
Accounts payable........................   $ 12,741         $1,276           $  2,197(d)     $ 16,214
Accrued sales allowances and advertising
  expenses..............................      4,978          1,085                              6,063
Accrued compensation....................         --            709                                709
Accrued expenses and other current
  liabilities...........................      8,772            322                              9,094
Current portion of long-term debt.......        380            130                                510
                                           --------         ------                           --------
          Total current liabilities.....     26,871          3,522                             32,590
                                           --------         ------                           --------
Long-term debt..........................    121,035          1,895             37,000(b)      159,930
Other liabilities.......................        363             --                                363
                                           --------         ------                           --------
          Total non-current
            liabilities.................    121,398          1,895                            160,293
                                           --------         ------                           --------
Redeemable cumulative preferred
  interests.............................     19,959             --                             19,959
Members' equity (deficit)...............    (19,023)         3,705             10,600(b)       (8,423)
                                                                               52,196(i)
                                                                                  236(e)
                                                                                  363(f)
                                                                              (56,500)(h)
                                           --------         ------                           --------
Total liabilities and members' equity
  (deficit).............................   $149,205         $9,122                           $204,419
                                           ========         ======                           ========
</TABLE>

                                       21
<PAGE>   26

            NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

The pro forma consolidated balance sheet gives effect to the following pro forma
adjustments:

(a) Represents the acquisition of Adam Wuest, derived from the unaudited
    financial statements of Adam Wuest as of September 30, 1999, included
    elsewhere in this prospectus, adjusted to eliminate certain assets and
    liabilities not acquired or assumed by Sleepmaster and also to include
    certain liabilities assumed from Adam Wuest Realty pursuant to the asset
    purchase agreement, as follows:

<TABLE>
<CAPTION>
                                                                HISTORICAL                   PRO FORMA
                                                                ADAM WUEST    ADJUSTMENTS    ADAM WUEST
                                                                ----------    -----------    ----------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                                             <C>           <C>            <C>
ASSETS:
    Cash and cash equivalents...............................     $ 3,519        $(3,519)       $   --
    Marketable securities...................................       3,455         (3,455)           --
    Accounts receivable.....................................       4,199            (47)(1)     4,152
    Inventories.............................................       1,447             --         1,447
    Prepaid assets..........................................          44             --            44
                                                                 -------        -------        ------
        Total current assets................................      12,664         (7,021)        5,643
    Property, plant and equipment, net......................       3,216             --         3,216
    Other assets............................................         545           (282)(2)       263
                                                                 -------        -------        ------
        Total assets........................................     $16,425        $(7,303)       $9,122
                                                                 =======        =======        ======
    LIABILITIES AND STOCKHOLDERS' EQUITY:
    Capital lease obligation................................     $    95        $   (95)       $   --
    Accounts payable........................................       1,276             --         1,276
    Accrued advertising and sales allowances................       1,085             --         1,085
    Accrued compensation....................................         709             --           709
    Accrued expenses........................................         450            (47)(1)       322
                                                                                    (81)(3)
    Income taxes payable....................................          26            (26)           --
    Current portion of long-term debt.......................          --            130(4)        130
                                                                 -------        -------        ------
        Total current liabilities...........................       3,641           (119)        3,522
    Long-term debt..........................................          --          1,895(4)      1,895
    Capital lease obligation................................       2,342         (2,342)           --
    Deferred compensation...................................         385           (385)           --
                                                                 -------        -------        ------
        Total liabilities...................................       6,368           (951)        5,417
                                                                 -------        -------        ------
    Stockholders' equity....................................      10,057         (6,352)        3,705
                                                                 -------        -------        ------
        Total liabilities and stockholders' equity..........     $16,425        $(7,303)       $9,122
                                                                 =======        =======        ======
</TABLE>

- ---------------
    (1) Reclassification of allowance for sales returns to conform to
        Sleepmaster's presentation.

    (2) Cash surrender value of officers' life insurance policies cancelled by
        seller and receivable from related party settled by seller prior to the
        acquisition.

    (3) Cash portion of deferred compensation paid by the seller.

    (4) Economic development revenue bonds assumed upon purchase of building
        owned by Adam Wuest Realty and represented as a capital lease on the
        books of Adam Wuest.


(b) Represents adjustments to reflect proceeds from the issuance of $37,000 term
    debt, net of estimated closing costs of $1,250, $10,000 of common interests
    contributed by Sleepmaster Holdings, net of related fees of $200, and $800
    of common interests contributed by certain owners of Adam Wuest. Sleepmaster
    Holdings financed its equity contribution by issuing a 14% subordinated note
    in aggregate principal amount of $10,000, due June 30, 2007, ("Subordinated
    Note") to Citicorp Mezzanine Partners, L.P. In connection with the issuance
    of this Subordinated Note, Sleepmaster Holdings issued to Citicorp Mezzanine
    Partners, L.P. warrants to purchase Class B common interests of Sleepmaster
    Holdings (the "Class B Warrants") at an exercise price of $0.01 per unit,
    subject to certain conditions. The Class B Warrants are exercisable at any
    time after June 30, 2007 and before June 30, 2009 and represent 1,298.14
    Class B common units of Sleepmaster Holdings. No effect has been given in
    the accompanying pro forma consolidated balance sheet to the issuance of the
    Class B Warrants since the Subordinated Note will not be assumed by
    Sleepmaster or retired from the proceeds from the issuance of the Notes;
    none of Sleepmaster's assets or membership interests have been pledged as
    collateral for the Subordinated Note; and Sleepmaster will not be required
    to but may utilize its cash flows to assist Sleepmaster Holdings in meeting
    its debt service obligations under the Subordinated Note.


                                       22
<PAGE>   27
     NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET -- (CONTINUED)

(c) Represents adjustments to record the acquisition of Adam Wuest for $56,500,
    including estimated costs of acquisition.

(d) Represents adjustment to reclassify temporary overdraft to accounts payable.
    At time of acquisition, cash and cash equivalents were adequate to fund this
    acquisition.

(e) Represents adjustment to inventory to eliminate LIFO valuation reserve.

(f) Represents adjustments to eliminate the net book value of the facility under
    capital lease on the balance sheet of Adam Wuest and to record the net book
    value of the owned land and building from the balance sheet of Adam Wuest
    Realty.

(g) Represents adjustments to record the excess of purchase price over the
    estimated fair values of the net assets acquired of Adam Wuest as follows:

<TABLE>
<S>                                                           <C>
     Purchase price, including estimated costs of
     acquisition............................................   $56,500
     Net book value of net assets acquired..................    (3,705)
     Net adjustment to carrying value of land and building
      (adjustment (f))......................................      (363)
     Inventory LIFO reserve adjustment......................      (236)
                                                               -------
     Goodwill...............................................   $52,196
                                                               =======
</TABLE>

    This acquisition will be accounted for as a purchase business combination
    and the purchase price will be allocated to the fair value of the assets and
    liabilities acquired. Since this is a recent acquisition, the determination
    of the fair values of assets and liabilities acquired has not yet been
    completed. Accordingly, the purchase price in excess of the net book value
    of assets and liabilities acquired, derived from the unaudited balance sheet
    of Adam Wuest at September 30, 1999, has been allocated to goodwill for the
    purposes of this pro forma presentation. We believe that the only
    identifiable intangible asset to which the purchase price will be allocated
    is the Serta license acquired. However, we believe the license has a
    perpetual life based on the agreement with Serta, Inc. since we have the
    exclusive use of the license and the unilateral ability to terminate it.
    Consequently, the amortization period for the license would be 40 years, the
    same as the amortization period for goodwill.

(h) Represents the elimination entries required to reflect the consolidation of
    Adam Wuest with Sleepmaster and its existing subsidiaries, Palm Beach, Herr
    and Star.

(i) Represents adjustments to members' equity (deficit) as a result of the
    acquisition of Adam Wuest as follows:

<TABLE>
<S>                                                           <C>
Goodwill (adjustment(g))....................................   $52,196
</TABLE>

                                       23
<PAGE>   28

                               SLEEPMASTER L.L.C.

             PRO FORMA CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
                          YEAR ENDED DECEMBER 31, 1998
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                                             PRO FORMA           PRO FORMA
                                                                                            ADJUSTMENTS         AS ADJUSTED
                                          HISTORICAL                                      FOR PALM BEACH,     FOR PALM BEACH,
                           HISTORICAL        PALM         HISTORICAL      HISTORICAL      HERR, STAR AND      HERR, STAR AND
                           SLEEPMASTER     BEACH(B)         HERR(D)         STAR(E)      OLD NOTE OFFERING   OLD NOTE OFFERING
                           -----------   -------------   -------------   -------------   -----------------   -----------------
<S>                        <C>           <C>             <C>             <C>             <C>                 <C>
Net sales................   $110,251        $ 7,056         $19,385         $15,236          $  (226)(f)         $151,702
Cost of sales............     68,988          4,338          11,587           9,446              (226)(f)          94,032
                            --------        -------         -------         -------                              --------
 Gross profit............     41,263          2,718           7,798           5,790                                57,670
Selling, general &
 administrative
 expenses................     25,794          1,739           6,545           3,237                76(h)           35,936
                                                                                              (1,455)(i)
Amortization of
 intangibles.............      1,223             --              16              --               991(j)            2,230
                            --------        -------         -------         -------                              --------
 Operating income........     14,246            979           1,237           2,553                                19,504
Interest expense,
 net(a)..................      7,096             49              27              17             6,247(k)           13,436
Other (income) expense,
 net.....................        (18)        (2,318)           (150)             --             2,780(l)              294
                            --------        -------         -------         -------                              --------
 Income before income
   taxes and
   extraordinary items...      7,168          3,248           1,360           2,536                                 5,774
Provision for income
 taxes...................      3,020          1,366(c)          532             935           (3,586)(m)            2,267
                            --------        -------         -------         -------                              --------
Income before
 extraordinary items.....   $  4,148        $ 1,882         $   828         $ 1,601                              $  3,507
                            ========        =======         =======         =======                              ========

<CAPTION>

                                         PRO FORMA
                           HISTORICAL   ADJUSTMENTS   PRO FORMA
                              ADAM          FOR          AS
                            WUEST(N)    ADAM WUEST    ADJUSTED
                           ----------   -----------   ---------
<S>                        <C>          <C>           <C>
Net sales................   $43,573       $ (228)(p)  $195,047
Cost of sales............    24,246         (228)(p)   118,094
                                              44(q)
                            -------                   --------
 Gross profit............    19,327                     76,953
Selling, general &
 administrative
 expenses................    13,228         (150)(r)    48,940
                                              25(s)
                                             (99)(t)
Amortization of
 intangibles.............        --        1,305(u)      3,535
                            -------                   --------
 Operating income........     6,099                     24,478
Interest expense,
 net(a)..................        30          317(r)     16,960
                                            (347)(r)
                                           3,524(v)
Other (income) expense,
 net.....................       (6)                        288
                            -------                   --------
 Income before income
   taxes and
   extraordinary items...     6,075                      7,230
Provision for income
 taxes...................     2,552(o)    (1,940)(w)     2,879
                            -------                   --------
Income before
 extraordinary items.....   $ 3,523                   $  4,351
                            =======                   ========
</TABLE>

                                       24
<PAGE>   29

                               SLEEPMASTER L.L.C.

             PRO FORMA CONSOLIDATED STATEMENT OF INCOME (UNAUDITED)
                      NINE MONTHS ENDED SEPTEMBER 30, 1999
                             (DOLLARS IN THOUSANDS)
<TABLE>
<CAPTION>
                                                                           PRO FORMA           PRO FORMA
                                                                          ADJUSTMENTS         AS ADJUSTED
                                                                        FOR HERR, STAR      FOR HERR, STAR
                              HISTORICAL    HISTORICAL   HISTORICAL           AND                 AND           HISTORICAL
                              SLEEPMASTER    HERR(B)      STAR(E)      OLD NOTE OFFERING   OLD NOTE OFFERING   ADAM WUEST(N)
                              -----------   ----------   ----------    -----------------   -----------------   -------------
<S>                           <C>           <C>          <C>           <C>                 <C>                 <C>
Net sales...................   $122,119       $2,748       $5,753           $  (24)(f)         $130,596           $38,068
Cost of sales...............     75,767        1,697        3,533              (24)(f)           80,969            21,760
                                                                                (4)(g)
                               --------       ------       ------                              --------           -------
  Gross profit..............     46,352        1,051        2,220                                49,627            16,308
Selling general &
  administrative expenses...     29,461          739        1,188                                31,388            11,087
Amortization of
  intangibles...............      1,436            3           --              274(j)             1,713                --
                               --------       ------       ------                              --------           -------
  Operating income..........     15,455          309        1,032                                16,526             5,221
Interest expense, net(a)....      8,300            2            9            1,877(k)            10,188                71
Other (income) expense,
  net.......................         49          (16)          (9)                                   24                20
                               --------       ------       ------                              --------           -------
  Income before income taxes
    and extraordinary
    items...................      7,106          323        1,032                                 6,314             5,130
Provision for income
  taxes.....................      3,016          126          351             (902)(m)            2,591             2,155(o)
                               --------       ------       ------                              --------           -------
  Income before
    extraordinary items.....   $  4,090       $  197       $  681                              $  3,723           $ 2,975
                               ========       ======       ======                              ========           =======

<CAPTION>

                                PRO FORMA
                               ADJUSTMENTS      PRO FORMA
                              FOR ADAM WUEST   AS ADJUSTED
                              --------------   -----------
<S>                           <C>              <C>
Net sales...................     $   (15)(p)    $168,649
Cost of sales...............         (15)(p)     102,714
                                                --------
  Gross profit..............                      65,935
Selling general &
  administrative expenses...         (76)(r)      42,344
                                      19(s)
                                     (74)(t)
Amortization of
  intangibles...............         979(u)        2,692
                                                --------
  Operating income..........                      20,899
Interest expense, net(a)....         187(r)       12,827
                                    (258)(r)
                                   2,639(v)
Other (income) expense,
  net.......................                          44
                                                --------
  Income before income taxes
    and extraordinary
    items...................                       8,028
Provision for income
  taxes.....................      (1,435)(w)       3,311
                                                --------
  Income before
    extraordinary items.....                    $  4,717
                                                ========
</TABLE>

                                       25
<PAGE>   30

         NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF INCOME
                             (DOLLARS IN THOUSANDS)

     The pro forma consolidated statements of income for the year ended December
31, 1998 and the nine months ended September 30, 1999 give effect to the
following pro forma adjustments:

     (a)  Interest expense, net includes the amortization of deferred debt
          issuance costs of $787 and $590 for the year ended December 31, 1998
          and the nine months ended September 30, 1999, respectively.

     (b)  For the year ended December 31, 1998 -- represents the results of
          operations of Palm Beach prior to its acquisition for the period from
          January 1, 1998 through March 2, 1998. For the nine months ended
          September 30, 1999 -- represents the results of operations of Herr
          prior to its acquisition for the period from January 1, 1999 to
          February 25, 1999.

     (c)  Represents an adjustment to income tax expense (42.0% effective tax
          rate) as a result of including the results of operations of Palm Beach
          indicated in adjustment (b). Prior to the acquisition, Palm Beach was
          taxed as a small business corporation whereby profits and losses were
          passed directly to the shareholders for inclusion in their personal
          income tax returns.

     (d)  Derived from the audited financial statements of Herr for the year
          ended December 31, 1998, included elsewhere in this prospectus.

     (e)  Derived from the audited financial statements of Star for the year
          ended December 31, 1998, included elsewhere in this prospectus and
          from the unaudited financial statements of Star for the period from
          January 1, 1999 through May 18, 1999.

     (f)

<TABLE>
<CAPTION>
                                                                                     NINE MONTHS
                                                                YEAR ENDED              ENDED
                                                             DECEMBER 31, 1998    SEPTEMBER 30, 1999
                                                             -----------------    ------------------
     <S>                                                     <C>                  <C>
     Elimination of intercompany sales transactions                $226                  $24
</TABLE>

     (g)

<TABLE>
<CAPTION>
                                                                                     NINE MONTHS
                                                                YEAR ENDED              ENDED
                                                             DECEMBER 31, 1998    SEPTEMBER 30, 1999
                                                             -----------------    ------------------
     <S>                                                     <C>                  <C>
     Decreased depreciation expense of Herr's factory
     machinery and equipment based upon the application of
     the straight-line method of depreciation, in
     conformity with Sleepmaster's accounting policy,
     compared with an accelerated method used in the
     historical financial statements of Herr...............        $101                   $4
</TABLE>

     (h)  Represents legal expenses associated with the debt incurred in
          connection with the acquisition of Herr.

     (i)   Represents the elimination of costs incurred by Herr that Sleepmaster
           has not assumed:

<TABLE>
<S>                                                           <C>
Interest expense associated with deferred compensation
arrangements with certain officers and stockholders.........  $  125
Compensation for certain officers/stockholders of Herr to
  reflect new contractual arrangements for officers'
  compensation. This adjustment is solely as a result of
  changed circumstances that exist after the acquisition.
  The duties and responsibilities of the officers have not
  been diminished or caused other costs to be incurred to
  offset the pro forma adjustment to compensation expense...   1,330
                                                              ------
          Total.............................................  $1,455
                                                              ------
</TABLE>

                                       26
<PAGE>   31
                   NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)

     (j)   Represents the amortization over 40 years of the excess of purchase
           price over the estimated fair values of the net assets acquired of
           Palm Beach, Herr and Star as follows:

<TABLE>
<CAPTION>
                                                              YEAR ENDED
                                                           DECEMBER 31, 1998
                                                           -----------------
<S>                                                        <C>
Palm Beach for the period from January 1, 1998 through
March 2, 1998, and Herr and Star for the year ended
December 31, 1998........................................        $991
</TABLE>

<TABLE>
<CAPTION>
                                                          NINE MONTHS ENDED
                                                          SEPTEMBER 30, 1999
                                                          ------------------
<S>                                                       <C>
Herr for the period from January 1, 1999 through
February 25, 1999 and Star for the period from January
1, 1999 to May 17, 1999.................................         $274
</TABLE>

     (k)

<TABLE>
<CAPTION>
                                                                                     NINE MONTHS
                                                                YEAR ENDED              ENDED
                                                             DECEMBER 31, 1998    SEPTEMBER 30, 1999
                                                             -----------------    ------------------
       <S>                                                   <C>                  <C>
       Interest expense on the notes.......................       $12,650               $4,779
         Amortization of issuance costs associated with the
            old note offering over the life of the notes...           517                  214
         Elimination of interest expense as a result of the
            repayment of certain indebtedness with the
            proceeds from the old note offering. Pro forma
            interest expense associated with debt incurred
            in connection with the acquisitions of Palm
            Beach and Herr has not been included herein
            since the acquisition debt is assumed to be
            repaid from the proceeds from the old note
            offering.......................................        (6,622)              (2,860)
         Elimination of amortization expense of debt
            issuance costs as a result of the write-off
            thereby due to early repayment of certain
            indebtedness. Pro forma amortization of debt
            issuance costs associated with incremental debt
            incurred in connection with the acquisition of
            Herr, except for legal fees associated with the
            incremental borrowing which have been charged
            to selling, general and administrative expenses
            for the year ended December 31, 1998
            (adjustment (g)), has not been included herein
            since the debt issuance costs are assumed to be
            written off when the associated debt is repaid
            from the proceeds from the old note offering...          (281)                (247)
         Elimination of interest expense associated with
            debt of Star not assumed by Sleepmaster........           (17)                  (9)
                                                                  -------               ------
                      Total................................       $ 6,247               $1,877
                                                                  =======               ======
</TABLE>

     (l)   Represents an adjustment to eliminate a gain recorded by Palm Beach
           from the sale of a building prior to its acquisition. The building
           was sold to an unrelated third party.

     (m) Represents an adjustment to income tax expense for the effects of the
         aforementioned adjustments (f) through (l) (42.0% effective tax rate
         for the year ended December 31, 1998 and for the nine months ended
         September 30, 1999).

     (n)  Derived from the audited financial statements of Adam Wuest for the
          year ended December 31, 1998 and from the unaudited financial
          statements of Adam Wuest for the period January 1, 1999 through
          September 30, 1999, included elsewhere in this prospectus.

     (o)  Represents an adjustment to income tax expense (42.0% effective tax
          rate) as a result of including the results of operations of Adam Wuest
          indicated in adjustment (n). Prior to the

                                       27
<PAGE>   32
                   NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)

          acquisition, Adam Wuest had elected to include its taxable income with
          that of its shareholders and consequently did not provide for income
          taxes at the corporate level.

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS
                                                                              YEAR ENDED              ENDED
                                                                           DECEMBER 31, 1998    SEPTEMBER 30, 1999
   (p)                                                                     -----------------    ------------------
<S>        <C>                                                             <C>                  <C>
           Elimination of intercompany sales transactions involving Adam
             Wuest.......................................................       $  228                $   15
</TABLE>

     (q)  Represents an adjustment to eliminate LIFO inventory valuation method
          upon acquisition.

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS
                                                                              YEAR ENDED              ENDED
                                                                           DECEMBER 31, 1998    SEPTEMBER 30, 1999
   (r)                                                                     -----------------    ------------------
<S>        <C>                                                             <C>                  <C>
           Represents the elimination of costs incurred and income earned
             by Adam Wuest that Sleepmaster has not assumed:
           Interest expense associated with related party capital lease
             obligation..................................................       $  347                $  258
           Expense associated with phantom stock compensation
             arrangements for certain key employees and non-shareholder
             officers that will not be continued after the acquisition.
             This adjustment is solely as the result of changed
             circumstances that will exist after the acquisition. The
             duties and responsibilities of these employees will not be
             diminished or cause other costs to be incurred to offset the
             pro forma adjustment to compensation expense................       $  150                $   76
           Interest income related to Adam Wuest's cash and cash
             equivalents and marketable securities.......................       $ (317)               $ (187)
</TABLE>

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS
                                                                              YEAR ENDED              ENDED
                                                                           DECEMBER 31, 1998    SEPTEMBER 30, 1999
   (s)                                                                     -----------------    ------------------
<S>        <C>                                                             <C>                  <C>
           Represents an adjustment to record fees associated with the
             letter of credit collateralizing the economic development
             revenue bonds of Adam Wuest Realty..........................           $25                 $19
</TABLE>

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS
                                                                              YEAR ENDED              ENDED
                                                                           DECEMBER 31, 1998    SEPTEMBER 30, 1999
   (t)                                                                     -----------------    ------------------
<S>        <C>                                                             <C>                  <C>
           Represents an adjustment to depreciation expense to conform
             depreciation rate with that of Adam Wuest Realty............           $99                 $74
</TABLE>

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS
                                                                              YEAR ENDED              ENDED
                                                                           DECEMBER 31, 1998    SEPTEMBER 30, 1999
   (u)                                                                     -----------------    ------------------
<S>        <C>                                                             <C>                  <C>
           Amortization over 40 years of the excess of purchase price
             over the estimated fair values of the net assets acquired of
             Adam Wuest..................................................        $1,305                $979
</TABLE>

                                       28
<PAGE>   33
                   NOTES TO UNAUDITED PRO FORMA CONSOLIDATED
                      STATEMENTS OF INCOME -- (CONTINUED)

<TABLE>
<CAPTION>
                                                                                                   NINE MONTHS
                                                                              YEAR ENDED              ENDED
                                                                           DECEMBER 31, 1998    SEPTEMBER 30, 1999
   (v)                                                                     -----------------    ------------------
<S>        <C>                                                             <C>                  <C>
           Interest expense associated with debt incurred in connection
             with the acquisition of Adam Wuest..........................       $3,201                $2,400
           Interest expense on economic development revenue bonds assumed
             in connection with the acquisition of Adam Wuest............          115                    83
           Amortization of issuance costs associated with debt incurred
             in connection with the acquisition of Adam Wuest............          208                   156
                                                                                ------                ------
                                                                                $3,524                $2,639
                                                                                ======                ======
</TABLE>

           If the variable rate of interest on the debt incurred in connection
           with the acquisition of Adam Wuest were to increase by  1/8%, pro
           forma net income would decrease by $27 and $20 for the year ended
           December 31, 1998 and the nine months ended September 30, 1999,
           respectively. If such variable rate were to decrease by  1/8%, pro
           forma net income would increase by $27 and $20 for the year ended
           December 31, 1998 and the nine months ended September 30, 1999,
           respectively.

     (w)  Represents an adjustment to income tax expense for the effects of the
          aforementioned adjustments (p) through (v) (42% effective rate for the
          year ended December 31, 1998 and for the nine months ended September
          30, 1999).

                                       29
<PAGE>   34

                  SELECTED HISTORICAL FINANCIAL AND OTHER DATA

     The following table sets forth our historical selected consolidated
financial and other data. The historical consolidated financial information for
the fiscal years ended December 31, 1998, December 31, 1997 and December 31,
1996 has been derived from, and should be read in conjunction with, the audited
consolidated financial statements of Sleepmaster and its subsidiaries. The
financial information as of and for the fiscal years ended December 31, 1995 and
December 31, 1994 has been derived from our internal financial records and is
unaudited but, in the opinion of our management, includes all adjustments
considered necessary for the fair presentation of our financial condition and
results of operations for those periods and as of those dates. The condensed
financial data for the nine months ended September 30, 1999 and 1998 is
unaudited but, in our opinion, includes all adjustments, consisting only of
normal recurring adjustments considered necessary for the fair presentation of
the information. The results of operations for interim periods are not
necessarily indicative of the results to be expected for the full year.

     The selected consolidated financial data should be read in conjunction with
the historical consolidated financial statements of Sleepmaster and accompanying
notes thereto, "Unaudited Pro Forma Consolidated Financial Data" and
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" contained elsewhere in this prospectus.

<TABLE>
<CAPTION>
                                                                                                  NINE MONTHS ENDED
                                                  FISCAL YEAR ENDED DECEMBER 31,                    SEPTEMBER 30,
                                      ------------------------------------------------------    ---------------------
                                       1994        1995        1996       1997        1998        1998        1999
                                      -------    --------    --------    -------    --------    --------    ---------
                                                                  (DOLLARS IN THOUSANDS)
<S>                                   <C>        <C>         <C>         <C>        <C>         <C>         <C>
STATEMENTS OF OPERATIONS DATA:
Net sales...........................  $47,575    $ 55,044    $ 59,763    $67,472    $110,251    $ 80,706    $ 122,119
Gross profit........................   16,565      20,347      22,265     25,024      41,263      29,536       46,351
Selling, general and administrative
  expenses..........................   12,561      13,965      14,130     15,044      25,794      18,335       29,461
Amortization of intangibles.........      423         676         644        644       1,223         929        1,436
Operating income....................    3,582       5,707       7,491      9,336      14,246      10,272       15,454
Interest expense, net(a)............      308       2,304       2,578      4,663       7,096       5,317        8,300
Other (income) expense, net.........     (114)        188         216        (97)        (18)        (23)          49
Income before income taxes and
  extraordinary items...............    3,389       3,214       4,697      4,770       7,168       4,978        7,105
Net income..........................    3,389       3,214       4,606      2,757       4,148       2,884          922

BALANCE SHEET DATA (AT END OF
  PERIOD):
Net working capital(b)..............  $ 1,160    $   (553)   $    736    $   309    $  2,749                $   4,153
Total assets........................   14,704      29,813      48,634     47,339      89,540                  149,205
Total debt..........................    3,900      17,989      44,031     39,102      70,696                  121,415
Redeemable cumulative preferred
  interests.........................       --          --      14,221     15,927      18,267                   19,959
Members' equity (deficit)...........    4,240       2,717     (21,116)   (20,092)    (17,517)                 (19,023)

OTHER DATA:
Gross margin........................     34.8%       37.0%       37.3%      37.1%       37.4%       36.6%        38.0%
Adjusted EBITDA (c).................  $ 4,348    $  6,793    $  8,534    $10,429    $ 16,335    $ 11,795    $  17,953
Adjusted EBITDA margin..............      9.1%       12.3%       14.3%      15.5%       14.8%       14.6%        14.7%
Depreciation and amortization.......  $   766    $  1,086    $  1,043    $ 1,093    $  2,089    $  1,523    $   2,499
Capital expenditures................  $ 1,380    $    292    $    167    $   572    $  1,095    $    639    $   2,938
Cash flows from operating
  activities........................  $ 2,860    $  6,612    $  5,583    $ 6,036    $  8,874    $  5,981    $  11,724
Cash flows from investing
  activities........................  $(1,293)   $(25,235)   $   (167)   $  (505)   $(33,851)   $(33,443)   $ (44,500)
Cash flows from financing
  activities........................  $(1,249)   $ 18,880    $ (6,129)   $(4,955)   $ 24,548    $ 26,984    $  40,539
Ratio of earnings to fixed
  charges(d)........................     7.20x       2.25x       2.64x      1.97x       1.96x       1.89x        1.82x
</TABLE>

- ---------------

(a) Interest expense, net includes the amortization of deferred debt issuance
    costs of $15, $60, $391, $170 and $281 for the years ended December 31,
    1994, 1995, 1996, 1997 and 1998, respectively, and $228 and $440 for the
    nine months ended September 30, 1998 and 1999, respectively.

(b) Represents total current assets, excluding cash and cash equivalents, less
    total current liabilities, excluding current portion of long-term debt.

(c) Adjusted EBITDA represents, for any period, net income before interest
    expense, income taxes, depreciation and amortization and other non-operating
    income/expense. Adjusted EBITDA is presented because it is a

                                       30
<PAGE>   35

    widely accepted financial indicator of a company's ability to service and/or
    incur indebtedness. We believe that presentation of Adjusted EBITDA may be
    helpful to investors. However, Adjusted EBITDA should not be considered an
    alternative to net income as a measure of Sleepmaster's operating results or
    to cash flows as a measure of liquidity. In addition, although the Adjusted
    EBITDA measure of performance is not recognized under generally accepted
    accounting principles, it is widely used by industrial companies as a
    general measure of a company's operating performance because it assists in
    comparing performance on a relatively consistent basis across companies
    without regard to depreciation and amortization, which can vary
    significantly depending on accounting methods, particularly where
    acquisitions are involved, or non-operating factors such as historical cost
    bases. Because Adjusted EBITDA is not calculated identically by all
    companies, the presentation in this prospectus may not be comparable to
    other similarly titled measures of other companies.

     The following is a reconciliation of net income to Adjusted EBITDA:

<TABLE>
<CAPTION>
                                                                                        NINE MONTHS ENDED
                                             FISCAL YEAR ENDED DECEMBER 31,               SEPTEMBER 30,
                                    ------------------------------------------------    ------------------
                                     1994      1995      1996      1997       1998       1998       1999
                                    ------    ------    ------    -------    -------    -------    -------
<S>                                 <C>       <C>       <C>       <C>        <C>        <C>        <C>
Net income before extraordinary
  items...........................  $3,389    $3,214    $4,606    $ 2,757    $ 4,148    $ 2,884    $ 4,089
Interest expense..................     308     2,304     2,578      4,663      7,096      5,317      8,300
Provision for income taxes........      --        --        91      2,013      3,020      2,094      3,016
Depreciation......................     342       411       399        449        866        594      1,063
Amortization......................     423       676       644        644      1,223        929      1,436
                                    ------    ------    ------    -------    -------    -------    -------
EBITDA............................   4,462     6,605     8,318     10,526     16,353     11,818     17,904
                                    ------    ------    ------    -------    -------    -------    -------
Commissions earned on sales to
  other Serta licensee
  customers.......................     (56)      (32)      (33)       (30)       (33)       (28)       (27)
Distributions to former
  shareholder.....................      --       285       189         --         --         --         --
Other, net........................     (58)      (65)       60        (67)        15          5         76
                                    ------    ------    ------    -------    -------    -------    -------
Other (income) expense............    (114)      188       216        (97)       (18)       (23)        49
                                    ------    ------    ------    -------    -------    -------    -------
Adjusted EBITDA...................  $4,348    $6,793    $8,534    $10,429    $16,335    $11,795    $17,953
                                    ======    ======    ======    =======    =======    =======    =======
</TABLE>

(d) In calculating the ratio of earnings to fixed charges, earnings consist of
    income before taxes plus fixed charges. Fixed charges consist of interest
    expense and amortization of issuance costs, whether capitalized or expensed,
    plus one-third of rental expense under operating leases, the portion that
    has been deemed by Sleepmaster and its Subsidiaries to be representative of
    an interest factor.

                                       31
<PAGE>   36

                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     THE FOLLOWING DISCUSSION SHOULD BE READ IN CONJUNCTION WITH
"FORWARD-LOOKING STATEMENTS" AND "RISK FACTORS," AS WELL AS THE MORE DETAILED
INFORMATION IN THE HISTORICAL FINANCIAL STATEMENTS AND UNAUDITED PRO FORMA
FINANCIAL DATA, INCLUDING THE RELATED NOTES, APPEARING ELSEWHERE IN THIS
PROSPECTUS. ALL REFERENCES TO YEARS RELATE TO THE FISCAL YEAR THAT ENDED ON
DECEMBER 31 OF THAT YEAR.

GENERAL

     We are a leading manufacturer and distributor of a full line of
conventional bedding, mattresses and box springs marketed under the well-known
brand names of Serta, Serta Perfect Sleeper, Sertapedic and Masterpiece. Serta,
Inc., through its licensees, is the second largest manufacturer of conventional
bedding products in the United States, with a domestic market share of
approximately 17% in 1998. We are the second largest Serta licensee in North
America with approximately a 22% market share in our domestic licensed
territories in 1998. Sleepmaster was founded in Newark, New Jersey in 1910 and
became a Serta licensee for the metropolitan New York area, including Fairfield
County in Connecticut, and northern New Jersey in 1966.

     Prior to November 14, 1996, Sleepmaster was a limited liability company
primarily owned by Sleepmaster Holdings L.L.C., a holding company then owned by
management of Sleepmaster and an investor group. On November 14, 1996,
Sleepmaster entered into a recapitalization agreement with a new group of
investors led by Citicorp Venture Capital and PMI Mezzanine Fund, LLP, pursuant
to which the new investor group, Sleep Investor L.L.C., paid cash and issued
promissory notes to effect a leveraged recapitalization of Sleepmaster. As a
result of the recapitalization, Sleep Investor acquired a 72.0% interest in
Sleepmaster Holdings L.L.C. Sleepmaster Holdings L.L.C., in turn, holds over
99.9% of Sleepmaster. In connection with the recapitalization, Sleepmaster
received funding in the form of equity invested by Sleep Investor and current
management, proceeds from the issuance of senior subordinated notes and
borrowings under a credit facility.

     Since the recapitalization, we have acquired the stock of Palm Beach on
March 3, 1998, the stock of Herr on February 26, 1999, substantially all of the
assets of Star on May 18, 1999 and substantially all of the assets of Adam Wuest
on November 5, 1999. The aggregate consideration for these four acquisitions
totaled approximately $136 million. In connection with these transactions, we
entered into employment contracts with the executive management of Palm Beach,
Herr, Star and Adam Wuest so that the existing management would continue to
operate their respective facilities and licensed territories.

     Adam Wuest is a leading manufacturer and distributor of the full line of
Serta brand mattresses and box springs and owns the rights to manufacture and
sell Serta products in all or a portion of the states of Ohio, Indiana, West
Virginia and the Commonwealth of Kentucky. Similar to Palm Beach, Herr and Star,
Adam Wuest distributes its products primarily through leading retailers
including furniture stores, sleep specialists, local retail outlets, department
stores and other institutional customers. Adam Wuest has captured approximately
a 20% market share of bedding products sold in Ohio, Indiana, West Virginia and
the Commonwealth of Kentucky. For the fiscal year ended December 31, 1998, Adam
Wuest's net sales were $43.6 million and its EBITDA was $6.6 million. For the
nine months ended September 30, 1999, Adam Wuest's net sales were $38.1 million
and its EBITDA was $5.6 million.

                                       32
<PAGE>   37

RESULTS OF OPERATIONS

     The following table sets forth operating data of Sleepmaster as a
percentage of net sales for the fiscal years ended December 31, 1996, 1997 and
1998 and for the three and nine months ended September 30, 1998 and 1999.

<TABLE>
<CAPTION>
                                                             PERCENTAGE OF NET SALES
                                            ---------------------------------------------------------
                                                                     FOR THE QUARTER    FOR THE NINE
                                            FOR THE FISCAL YEARS          ENDED         MONTHS ENDED
                                             ENDED DECEMBER 31,       SEPTEMBER 30,     SEPTEMBER 30,
                                            ---------------------    ---------------    -------------
                                            1996    1997    1998      1998     1999     1998    1999
                                            -----   -----   -----    ------   ------    -----   -----
<S>                                         <C>     <C>     <C>      <C>      <C>       <C>     <C>
Net sales.................................  100.0%  100.0%  100.0%   100.0%   100.0%    100.0%  100.0%
Cost of sales.............................   62.7    62.9    62.6     63.7     61.7      63.4    62.0
                                            -----   -----   -----    -----    -----     -----   -----
Gross profit..............................   37.3    37.1    37.4     36.3     38.3      36.6    38.0
Operating expenses:
Selling, general and administrative
  expenses................................   23.6    22.3    23.4     21.8     23.4      22.7    24.1
Amortization of intangibles...............    1.1     1.0     1.1      1.1      1.2       1.2     1.2
                                            -----   -----   -----    -----    -----     -----   -----
Total operating expenses..................   24.7    23.3    24.5     22.9     24.6      23.9    25.3
                                            -----   -----   -----    -----    -----     -----   -----
Operating income..........................   12.6    13.8    12.9     13.4     13.7      12.7    12.7
Interest expense, net.....................    4.3     6.9     6.4      5.7      7.1       6.6     6.8
Other (income) expense, net...............    0.4    (0.1)     --       --      0.2        --      --
                                            -----   -----   -----    -----    -----     -----   -----
Income before income taxes and
  extraordinary items.....................    7.9     7.1     6.5      7.7      6.4       6.1     5.8
Provision for income taxes................    0.2     3.0     2.7      3.2      2.7       2.6     2.5
                                            -----   -----   -----    -----    -----     -----   -----
Income before extraordinary items.........    7.7     4.1     3.8      4.5      3.7       3.5     3.3
Extraordinary items.......................     --      --      --       --       --        --    (2.6)
                                            -----   -----   -----    -----    -----     -----   -----
Net income................................    7.7%    4.1%    3.8%     4.5%     3.7%      3.5%    0.7%
                                            =====   =====   =====    =====    =====     =====   =====

Depreciation expense......................    0.7%    0.7%    0.8%     0.6%     0.8%      0.7%    0.9%
Adjusted EBITDA...........................   14.3%   15.5%   14.8%    15.1%    15.8%     14.6%   14.7%
</TABLE>

THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1999 AS COMPARED TO THREE AND NINE
MONTHS
ENDED SEPTEMBER 30, 1998

  NET SALES

     Net sales increased by 45.0%, or $14.9 million, to $48.1 million in the
three months (third quarter) ended September 30, 1999, from $33.2 million in the
third quarter of 1998 and rose 51.3%, or $41.4 million, to $122.1 million in the
nine months ended September 30, 1999 from $80.7 million in the nine months ended
September 30, 1998. A significant portion of the increase in both the third
quarter and nine months ended September 30, 1999 was due to the contributions of
net sales from Herr, acquired on February 26, 1999, and Star, acquired on May
18, 1999. Herr contributed $7.0 million and $14.9 million of net sales in the
third quarter and nine months ended September 30, 1999, respectively, and Star
contributed $4.7 million and $7.0 million of net sales in the third quarter and
nine months ended September 30, 1999, respectively. Excluding the acquisitions
of Herr and Star, net sales increased by 9.7%, or $3.2 million, in the third
quarter of 1999 and by 24.1%, or $19.5 million, in the nine months ended
September 30, 1999. Adjusting for the fact that the nine month period ended
September 30, 1998 includes only seven months of Palm Beach's results, the nine
month sales growth in 1999 was 14.1%. Better sales penetration with existing
customers, the addition of some new customers in Florida and the introduction of
the new Masterpiece line of bedding products in the first quarter of 1999 were
significant factors contributing to the strong sales growth. In addition,
generally higher unit sales volumes and higher average unit selling prices
resulting from shifts in product sales mix toward higher priced products
contributed to this increase.

                                       33
<PAGE>   38

  COST OF SALES

     Cost of sales increased by 40.3%, or $8.5 million, to $29.7 million in the
third quarter of 1999 from $21.2 million in the third quarter of 1998 and by
48.1%, or $24.6 million, to $75.8 million in the nine months ended September 30,
1999 from $51.2 million in the nine months ended September 30, 1998. Cost of
sales as a percentage of net sales decreased to 61.7% in the third quarter of
1999 from 63.7% in the third quarter of 1998 and decreased to 62.0% in the nine
months ended September 30, 1999 from 63.4% in the nine months ended September
30, 1998. The reduction of cost of sales as a percentage of net sales in both
the third quarter and nine months ended September 30, 1999 was primarily due to
the impact of higher margin business generated by Palm Beach and Herr as well as
higher margins realized on sales of the Masterpiece line of bedding products
introduced in 1999. Margins were also favorably impacted by Sleepmaster's
successfully obtaining volume-related cost savings on raw material purchases as
a result of the acquisitions of Palm Beach, Herr and Star which serve to reduce
purchase costs and hence reduce the ratio of cost of sales to net sales.
Partially offsetting these higher margins were higher manufacturing costs for
Sleepmaster resulting from (1) the development and launch of the Masterpiece
line of bedding products during 1999 and (2) a realignment of direct and
indirect labor resources to extend production capabilities, together with the
associated costs. The Company's ongoing gross profit and pricing strategy is to
focus product sales mix towards higher priced and higher margin units and to
continue to leverage purchase volumes to drive volume-related purchase
discounts, thereby reducing cost of sales as a percentage of net sales and
increasing margins.

  SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     Selling, general and administrative expenses increased by 55.7%, or $4.0
million, to $11.2 million in the third quarter of 1999 from $7.2 million in the
third quarter of 1998 and by 60.7%, or $11.1 million, to $29.5 million in the
nine months ended September 30, 1999 from $18.3 million in the nine months ended
September 30, 1998. Selling, general and administrative expenses as a percentage
of net sales increased to 23.4% in the third quarter of 1999 from 21.8% in the
third quarter of 1998 and to 24.1% in the nine months ended September 30, 1999
from 22.7% in the nine months ended September 30, 1998. Several factors
contributed to the increase in selling, general and administrative expenses as a
percentage of net sales: (1) Palm Beach and Herr have higher fixed cost bases
than Sleepmaster and the second and third quarters of 1999 include the full
impact of Herr's fixed cost base on the consolidated results; (2) Palm Beach and
Herr have higher delivery expenses as a percentage of net sales due to the large
geographical territories they service compared with that of Sleepmaster; (3)
Palm Beach has certain contractual employment arrangements scheduled to expire
in March 2000 that contributed to the increase in selling, general and
administrative expenses as a percentage of net sales; and (4) promotional costs
increased in 1999 as a result of the market introduction of the Masterpiece
range of bedding products. Offsetting these costs is Sleepmaster's ability to
leverage its fixed delivery cost per unit with higher average selling prices at
the Linden facility. Management's ongoing objective is to reduce this expense
ratio by leveraging its fixed expense base.

  AMORTIZATION OF INTANGIBLES

     Amortization of intangibles increased by $0.2 million to $0.6 million in
the third quarter of 1999 from $0.4 million in the third quarter of 1998 and by
$0.5 million to $1.4 million in the nine months ended September 30, 1999 from
$0.9 million in the nine months ended September 30, 1998. These increases were
due to the acquisitions of Palm Beach on March 3, 1998, Herr on February 26,
1999 and Star on May 18, 1999.

  OPERATING INCOME

     Operating income increased by 48.1%, or $2.1 million, to $6.6 million in
the third quarter of 1999 from $4.4 million in the third quarter of 1998 and by
50.4%, or $5.2 million, to $15.4 million in the nine months ended September 30,
1999 from $10.3 million in the nine months ended September 30, 1998. As a

                                       34
<PAGE>   39

result of the above factors, operating income as a percentage of net sales
increased to 13.7% in the third quarter of 1999 from 13.4% in the third quarter
of 1998.

  INTEREST EXPENSE, NET

     Interest expense increased by 80.8%, or $1.5 million, to $3.4 million in
third quarter of 1999 from $1.9 million in the third quarter of 1998 and by
56.1%, or $3.0 million, to $8.3 million in the nine months ended September 30,
1999 from $5.3 million in the nine months ended September 30, 1998. This
increase was due to the cost of additional debt financing incurred for the
acquisitions of Palm Beach and Herr and the issuance of senior subordinated
notes on May 18, 1999. See "______ Liquidity and Capital Resources". On the
basis of current plans, management expects interest expense for the remainder of
1999 to be higher than the prior periods.

  PROVISION FOR INCOME TAXES

     The provision for income taxes increased by $0.2 million, to $1.3, in the
third quarter of 1999 from $1.1 million in the third quarter of 1998 and by $0.9
million, to $3.0 million, in the nine months ended September 30, 1999 from $2.1
million in the nine months ended September 30, 1998. The provision for income
taxes resulted in an effective tax rate of 42.3% and 42.4% in the third quarter
and nine months ended September 30, 1999, respectively, compared with 41.8% and
42.1% for the corresponding periods in the prior year. The goodwill associated
with the acquisition of Herr is not deductible for tax purposes since the
Company acquired the capital stock of Herr, thereby increasing the effective tax
rate.

  EXTRAORDINARY ITEMS

     The extraordinary items recorded in the nine months ended September 30,
1999 consisted of the payment of $3.6 million in premiums on the redemption of
$20 million in aggregate principal amount of Series A and Series B 12%
Subordinated Notes and repayment of $69.2 million of borrowings under the
Company's former credit facility, together with the write-off of $1.9 million of
unamortized debt issuance costs relating to such redemption and repayment on May
18, 1999. See "______ Liquidity and Capital Resources". There were no
extraordinary items incurred during 1998.

  NET INCOME

     As a result of the above factors, the Company recorded net income of $1.8
million for the third quarter of 1999 compared with net income of $1.5 million
for the third quarter of 1998 and net income of $0.9 million for the nine months
ended September 30, 1999 compared with net income of $2.9 for the nine months
ended September 30, 1998.

FISCAL 1998 AS COMPARED TO FISCAL 1997

  NET SALES

     Net sales increased by 63.4%, or $42.8 million, to $110.3 million in 1998
from $67.5 million in 1997. This increase was primarily due to the acquisition
of Palm Beach which contributed ten months of sales totaling $37.1 million.
Excluding the acquisition of Palm Beach, net sales increased by 8.4%, or $5.7
million, to $73.2 million in 1998 from $67.5 million in 1997. This increase was
primarily attributable to higher unit volumes in 1998. There was also an
increase in average unit selling prices due to a change in product sales mix to
higher priced products.

  COST OF SALES

     Cost of sales increased by 62.7%, or $26.6 million, to $69.0 million in
1998 from $42.4 million in 1997. Cost of sales as a percentage of net sales
decreased to 62.6% in 1998 from 62.9% in 1997. This improvement was primarily
due to higher margin business generated by Palm Beach. These higher margins,
which serve to reduce cost of sales as a percentage of net sales, were partially
offset by an

                                       35
<PAGE>   40

increase in Sleepmaster's manufacturing costs in 1998. As a result of the Palm
Beach acquisition, Sleepmaster was also able to realize cost savings on raw
material purchases as a result of obtaining additional volume-related purchase
discounts from vendors.

  SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     Selling, general and administrative expenses increased by 72.0%, or $10.8
million, to $25.8 million in 1998 from $15.0 million in 1997. Selling, general
and administrative expenses as a percentage of net sales increased to 23.4% in
1998 from 22.3% in 1997. Several factors contributed to this increase. First,
Palm Beach has a higher fixed cost base as a percentage of net sales than
Sleepmaster's base business and has a greater number of smaller customers than
Sleepmaster. Second, Palm Beach has higher delivery expenses as a percentage of
net sales due to its large geographical licensed territory. Such expenses were
offset by increases in average unit selling prices and generally fixed delivery
costs per unit at our Linden, New Jersey facility. Finally, Palm Beach has
certain contractual employment arrangements, scheduled to expire in March 2000,
which contributed to the increase in selling, general and administrative
expenses as a percentage of net sales. Management's ongoing objective is to
reduce this expense ratio by leveraging its fixed expense base.

  AMORTIZATION OF INTANGIBLES

     Amortization of intangibles increased by $0.6 million, to $1.2 million in
1998 from $0.6 million in 1997. This increase was due to the acquisition of Palm
Beach in March 1998.

  OPERATING INCOME

     Operating income increased by 52.6%, or $4.9 million, to $14.2 million in
1998 from $9.3 million in 1997. As a result of the above factors, operating
income as a percentage of net sales decreased to 12.9% in 1998 from 13.8% in
1997.

  INTEREST EXPENSE, NET

     Interest expense increased by 52.2%, or $2.4 million, to $7.1 million in
1998 from $4.7 million in 1997. This increase was due to the cost of additional
debt financing on debt incurred and assumed resulting from the acquisition of
Palm Beach. See "-- Liquidity and Capital Resources." Based on current plans and
as a result of this offering, management expects interest expense to increase in
1999.

  PROVISION FOR INCOME TAXES

     The provision for income taxes increased by 50%, or $1.0 million, to $3.0
million in 1998 from $2.0 million in 1997. The provision for income taxes
resulted in an effective rate of 42.1% in 1998 and 42.2% in 1997.

  NET INCOME

     As a result of the above factors net income for 1998 was $4.1 million
compared to $2.8 million in 1997.

FISCAL 1997 AS COMPARED TO FISCAL 1996

  NET SALES

     Net sales increased by 12.9%, or $7.7 million, to $67.5 million in 1997
from $59.8 million in 1996. This increase was primarily due to increases in unit
sales volume in 1997 of 9.5% and an increase in average unit selling prices of
3.0%.

                                       36
<PAGE>   41

  COST OF SALES

     Cost of sales increased by 13.2%, or $4.9 million, to $42.4 million in 1997
from $37.5 million in 1996. Cost of sales as a percentage of net sales increased
slightly to 62.9% in 1997 from 62.7% in 1996. This increase was attributable to
higher costs of raw materials and labor in 1997, partially offset by a reduction
in manufacturing costs in the same period.

  SELLING, GENERAL AND ADMINISTRATIVE EXPENSES

     Selling, general and administrative expenses increased by 6.5%, or $0.9
million, to $15.0 million in 1997 from $14.1 million in 1996. Selling, general
and administrative expenses decreased as a percentage of net sales to 22.3% in
1997 from 23.6% in 1996. This decrease was primarily attributable to a reduction
in salaries and commissions as a percentage of net sales, a decrease in Serta
licensing fees as a percentage of net sales, and higher professional fees
incurred in 1996 in connection with Sleepmaster's leveraged recapitalization
which did not recur in 1997.

  AMORTIZATION OF INTANGIBLES

     Amortization of intangibles remained constant at $0.6 million in 1997 and
1996.

  OPERATING INCOME

     Operating income increased by 24.6%, or $1.8 million, to $9.3 million in
1997 from $7.5 million in 1996. The above factors resulted in an increase in
operating income as a percentage of net sales to 13.8% in 1997 from 12.5% in
1996.

  INTEREST EXPENSE, NET

     Interest expense increased by 80.9%, or $2.1 million, to $4.7 million in
1997 from $2.6 million in 1996. This was due to the cost of increased debt
financing incurred as a result of Sleepmaster's leveraged recapitalization in
November 1996. See "-- Liquidity and Capital Resources."

  PROVISION FOR INCOME TAXES

     The provision for income taxes in 1997 was $2.0 million compared to $0.1
million in 1996. The provision for income taxes resulted in an effective rate of
42.2% in 1997 and 1.9% in 1996. Until Sleepmaster's leveraged recapitalization,
which was effected on November 14, 1996, Sleepmaster was taxed as a partnership.
No provision was made for income taxes during the period from January 1, 1996
through November 13, 1996 since income or loss arising during this period was
included in the income tax returns of the members of Sleepmaster.

  NET INCOME

     As a result of the above factors net income for 1997 was $2.8 million
compared to $4.6 million in 1996.

LIQUIDITY AND CAPITAL RESOURCES

     Our principal source of cash to fund liquidity needs is net cash provided
by operating activities and availability under our amended and restated credit
facility. Our principal use of funds consists of

     (1) payments of principal and interest on our indebtedness and

     (2) capital expenditures.

  OPERATING ACTIVITIES

     Sleepmaster's operating activities generated cash of $8.9 million in 1998
compared to $6.0 million in 1997 and $5.6 million in 1996. The increase in cash
flows in 1998 was primarily due to the acquisition of
                                       37
<PAGE>   42

Palm Beach. Sleepmaster's operating activities generated cash of $11.7 million
in the nine months ended September 30, 1999 compared with $6.0 million in the
nine months ended September 30, 1998. This increase in cash flows in the nine
months ended September 30, 1999 was primarily due to increased net income from
operations, before extraordinary items, and the acquisitions of Herr and Star.

  CAPITAL EXPENDITURES

     Sleepmaster's capital expenditures were $1.1 million in 1998, $0.6 million
in 1997 and $0.2 million in 1996. Capital expenditures were $2.9 million in the
nine months ended September 30, 1999, as compared to $0.6 million in the nine
months ended September 30, 1998. These capital expenditures consisted primarily
of normal recurring expenditures for machinery and equipment, leasehold and
office furniture and fixtures. Sleepmaster has historically funded its capital
expenditures with cash generated from operations.

     Based on current plans, management expects that capital expenditures at all
of our facilities will be approximately $4.5 million in 1999. The increase in
capital expenditures is primarily attributable to a $2.0 million investment to
replace and upgrade our domestic computer system software and hardware and the
full year effect of planned capital expenditures for Palm Beach, Herr, Star and
Adam Wuest. The balance of the increase in capital expenditures is for machinery
and equipment. We anticipate future capital expenditures to be $4.0 million per
year for the existing factories. Management believes that annual capital
expenditure limitations under the amended and restated credit facility will not
significantly inhibit Sleepmaster from meeting its capital needs.

  FINANCING ACTIVITIES

     Sleepmaster generated $24.5 million of cash inflows from financing
activities in 1998, principally arising from borrowings under an increased
credit facility to acquire Palm Beach, compared with cash outflows of $5.0
million in 1997 and $6.1 million in 1996. Financing cash outflows arose
primarily from repayments of borrowings under our revolving credit facility in
1997 and arose principally from distributions to members in 1996. Sleepmaster
generated $40.5 million of cash inflows from financing activities in the nine
months ended September 30, 1999, principally arising from net proceeds from the
issuance on May 18, 1999 of $115.0 million of 11% senior subordinated notes due
2009, as compared to $27.0 million of cash inflows from financing activities in
the nine months ended September 30, 1998. Cash inflows in the nine months ended
September 30, 1998 arose principally from borrowings under an increased credit
facility to acquire Palm Beach.

     In connection with the acquisition of Palm Beach on March 3, 1998,
Sleepmaster amended and restated its credit facility to provide for an aggregate
amount of borrowings of up to $66.3 million, a portion of which was used to
finance the acquisition of Palm Beach. See note 10 to the 1998 consolidated
financial statements of Sleepmaster included elsewhere in this prospectus.

     On February 26, 1999, Sleepmaster purchased all of the capital stock of
Herr. In connection with the acquisition, Sleepmaster amended and restated its
credit facility to provide for an aggregate amount of borrowings of up to $86.0
million, a portion of which was used to finance the acquisition of Herr.

     On May 18, 1999, Sleepmaster purchased substantially all the assets of
Star, the Serta licensee located in Concord, Ontario, Canada. The acquisition
was primarily funded with the net proceeds of the old note offering.

     On November 5, 1999, Sleepmaster purchased substantially all the assets of
Adam Wuest. Adam Wuest is a leading producer and distributor of the full line of
Serta brand mattresses and box springs and owns the rights to manufacture Serta
products in all or a portion of the States of Ohio, Indiana, West Virginia and
the Commonwealth of Kentucky. This acquisition was funded primarily through the
expansion of its existing credit facility and a subordinated credit facility.

                                       38
<PAGE>   43

  DEBT

     On May 18, 1999, we and Sleepmaster Finance Corporation issued $115.0
million of 11% senior subordinated notes due 2009. Sleepmaster used a portion of
the proceeds of the old note offering to prepay the old credit facility, redeem
the series A and series B senior subordinated notes due 2007, and acquire
substantially all of the assets of Star. Also on May 18, 1999, Sleepmaster
entered into a credit facility with First Union National Bank. The credit
facility provided revolving credit facilities with aggregate availability of
$25.0 million. The revolving credit facility was scheduled to mature six years
after closing and included a sublimit of $8.0 million for letters of credit.

     On November 5, 1999, we amended and restated this credit facility to
provide for borrowings of up to $70.0 million, consisting of a $33.0 million
six-year revolving credit facility and a $37.0 million amortizing term loan
facility. Borrowings under the amended and restated credit facility are
collateralized by substantially all of our domestic assets and are guaranteed by
all of our domestic restricted subsidiaries and Sleepmaster L.L.C. Similar to
the prior credit facility, the revolving credit facility includes a sublimit of
$15.0 million for letters of credit currently consisting of:

     (a) a letter of credit to back the industrial revenue bonds currently
         outstanding of $6.6 million

     (b) a letter of credit to back the economic development bonds currently
         outstanding of $2.0 million and

     (c) a $0.72 million letter of credit for a deposit on the Linden, New
         Jersey facility.

     Borrowings under the amended and restated credit facility bear interest at
floating rates that are based on LIBOR or on the applicable alternate base rate
and, accordingly, Sleepmaster's financial condition and performance will be
affected by changes in interest rates. The amended and restated credit facility
also imposes certain restrictions on Sleepmaster and requires Sleepmaster to
comply with financial ratios and tests described in the section entitled,
"Description of Indebtedness" under the heading "The Amended and Restated Credit
Facility".


     On November 5, 1999 Sleepmaster Holdings L.L.C. entered into a subordinated
credit agreement with Citicorp Mezzanine Partners, L.P. with availability of
$10.0 million. In connection with the acquisition of Adam Wuest, Sleepmaster
Holdings L.L.C. borrowed $10.0 million under the subordinated credit agreement
and made an equity contribution of the $10.0 million to Sleepmaster. Sleepmaster
used the $10.0 million to finance the acquisition of Adam Wuest.


     Sleepmaster, through its subsidiary Palm Beach, is obligated to the County
of Palm Beach, Florida pursuant to revenue bonds issued on behalf of Palm Beach.
On April 1, 1996, the County of Palm Beach Florida issued Variable Rate Demand
Industrial Development Revenue Bonds, Palm Beach Bedding Company Project, Series
1996 in the aggregate principal amount of $7.7 million to finance the
construction of a 235,000 square foot manufacturing facility for Palm Beach. As
of September 30, 1999, $6.4 million of the bonds were outstanding. The bonds
mature in April 2016 and bear interest at a variable rate that was 3.95% at
September 30, 1999.

     Sleepmaster, through its subsidiary Adam Wuest, is obligated to the County
of Hamilton, Ohio pursuant to economic revenue bonds issued on behalf of Adam
Wuest. On February 1, 1994, the County of Hamilton, Ohio issued Fixed Rate
Economic Development Revenue Funding Bonds, Series 1994 in the aggregate
principal amount of $3.0 million to finance the Adam Wuest, Inc. Project. As of
September 30, 1999, $2.0 million of the bonds were outstanding. The bonds mature
in September 2010 and bear interest at fixed rates ranging from 4.3% to 5.6%
depending on the maturity date of the bond series.

     In connection with the recapitalization of Sleepmaster Holdings L.L.C. on
November 14, 1996, Sleepmaster issued $15.0 million of series A 12% senior
subordinated notes due 2006 to PMI. In connection with the acquisition of Palm
Beach on March 3, 1998, Sleepmaster issued $5.0 million of series B 12% senior
subordinated notes due 2007 to PMI and amended the terms of the series A senior
subordinated notes to extend the maturity date to 2007. On May 18, 1999, we used
a portion of the net proceeds from the old note offering to prepay the senior
subordinated notes.

                                       39
<PAGE>   44

     In connection with the recapitalization of Sleepmaster Holdings L.L.C. on
November 14, 1996, Sleep Investor issued $7.0 million of junior subordinated
promissory notes and paid cash to the then existing members of Sleepmaster
Holdings L.L.C., including current members of our management. In exchange for
the notes, the then-existing members of Sleepmaster Holdings L.L.C. delivered
common and preferred interests of Sleepmaster Holdings L.L.C., as well as notes
issued by Sleepmaster Holdings L.L.C., to Sleep Investor. Interest payments
received by Sleep Investor on the notes issued by Sleepmaster Holdings L.L.C.
correspond to Sleep Investor's obligation to make interest payments on the
promissory notes. The promissory notes bear interest at a fixed rate of 7.02%
per annum and mature on November 14, 2008. The interest on the promissory notes
is pay-in-kind except that an amount equal to the current tax liability for
interest payments received on the promissory notes is paid in cash. The maturity
date of the promissory notes was extended in connection with the acquisition of
Palm Beach from November 14, 2007 to November 14, 2008. In connection with the
completion of the offering of the old notes, and the prepayment of the senior
subordinated notes, the promissory notes were amended to retroactively bear
interest at a fixed rate of 12.0% per annum and to mature on November 14, 2007.
See "Description of Certain Indebtedness -- The Sleep Investor Promissory
Notes."

     In conjunction with the purchase of substantially all the assets of Star on
May 18, 1999, Sleepmaster Holdings L.L.C. issued a junior subordinated note to
the seller in the initial aggregate principal amount of $0.68 million as a
portion of the purchase price. The junior subordinated note bears interest at a
fixed rate of 6.0% per annum, which interest shall be paid in kind, and will
mature on the third anniversary of the closing. See "Description of Certain
Indebtedness -- The Sleepmaster Holdings L.L.C. Junior Subordinated Note."

     Sleepmaster has no obligations or commitments to Sleepmaster Holdings
L.L.C. or Sleep Investor either under the promissory notes or the junior
subordinated note. The amended and restated credit facility will allow
Sleepmaster to fund interest payments on the promissory notes and the junior
subordinated note. Distributions, dividends and loans of Sleepmaster Holdings
L.L.C. for that purpose are restricted by the terms of the indenture governing
the notes. See "Description of the Notes -- Certain Covenants -- Limitation on
Restricted Payments."

     We believe that the cash flows from operations, together with available
borrowings under the new senior credit facility, will be adequate to fund
Sleepmaster's currently anticipated working capital, capital spending and debt
service requirements for at least the next several years. However, we are highly
leveraged and may be able to incur additional debt following this offering. We
cannot assure you that our business will generate sufficient cash flow from
operations, that anticipated revenue growth and operating improvements will be
realized or that future borrowings will be available under the new credit
facility in an amount sufficient to enable us to service our indebtedness,
including the notes, or to fund our other liquidity needs. If our business does
not generate sufficient cash flow, we may not be able to effect any refinancing
of our existing indebtedness on commercially reasonable terms or at all. See
"Risk Factors."

SEASONALITY OF BUSINESS

     Sleepmaster's net sales and net income are generally consistent throughout
the fiscal year, except for slight increases in the third quarter. However,
seasonal variations in net sales and net income affect each of Sleepmaster's
five facilities. Palm Beach's net sales and net income increase during the first
and fourth quarters of the fiscal year. In contrast, net sales and net income
increase during the third quarter of the fiscal year at our Linden, New Jersey,
Lancaster, Pennsylvania, Cincinnati, Ohio, and Concord, Ontario, Canada
facilities. Since Palm Beach's sales cycle does not coincide with the sales
cycles at the other facilities, seasonal variations of Sleepmaster are reduced.

NEW ACCOUNTING STANDARDS

     In February 1998, the American Institute of Certified Public Accountants'
Accounting Standards Executive Committee ("AcSEC") issued statement of position
No. 98-1, "Accounting for the Costs of Computer Software Developed or Obtained
for Internal Use." SOP 98-1 requires costs incurred in connection with
developing or obtaining internal-use software to be capitalized and other costs
to be expensed.

                                       40
<PAGE>   45

     In March 1998, AcSEC issued SOP No. 98-5, "Reporting on the Costs of
Start-Up Activities." SOP 98-5 provides guidance on the financial reporting of
start-up costs and organization costs and requires that costs be expensed as
incurred. The effect of adopting SOP 98-5 will be reported as a change in
accounting principle.

     We adopted these standards effective January 1, 1999. The impact of
adopting SOP 98-1 was to increase pre-tax income for the first nine months of
1999 by $1.0 million. The adoption of SOP 98-5 had an immaterial impact on our
consolidated financial position and results of operations for the nine months
ended September 30, 1999.

IMPACT OF THE YEAR 2000 ISSUE

     As of June 14, 1999, we completed a formal review of the computer hardware
systems and software programs located at all of our facilities. This review
included analysis of potentially affected business and process systems and
replacement or correction of all non-compliant critical business and process
systems we will need in the new millennium. Currently, we believe that our
systems are year 2000 compliant in all material respects.

     We utilize non-information technology systems including telephones,
voicemail, heating/air conditioning, electricity and security systems supplied
by third-parties. We completed formal communications, through questionnaires,
with critical suppliers of the non-information technology systems and have been
assured that the products and services they provide are year 2000 compliant. If
any of the non-information technology systems provided by these suppliers are
not in fact year 2000 compliant, our business or operations could be materially
adversely affected.

     We also utilize manufacturing processes that involve computer controlled
equipment using embedded micro-processor technology. As of August 31, 1999, we
completed a formal review of this equipment located at all of our facilities.
Currently, we believe that our systems are year 2000 compliant.

     We estimate that the cost of achieving year 2000 compliance with our
information technology and non-information technology systems is approximately
$600,000. These costs have all been incurred during the first two quarters of
1999. As of August 20, 1999, we believe we have substantially addressed our year
2000 compliance issues. While failure of any critical technology components to
operate properly in the year 2000 could affect our operations, we believe that
resolution of the year 2000 issue will not require significant additional costs
and will not have a material adverse effect on our results of operations.

     We rely on transmissions from Serta's computer system for orders from
national accounts to our factories. We have been informed by Serta that this
computer system is currently year 2000 compliant.

     In addition to reviewing our internal systems and contacting Serta, we have
polled our significant suppliers and customers to determine whether they are
year 2000 compliant and, if not, the extent to which our operations may be
adversely affected as a result of their failure to be year 2000 compliant. All
of our significant suppliers and customers have responded to our queries, either
that they are currently, or that they are in the process of becoming, year 2000
compliant.

     We have not developed formal contingency plans for manual or delayed
information processing since we believe that our efforts to address the issue of
year 2000 compliance have been substantially completed to date and consistent
with our timetable. We are periodically reassessing our progress and the efforts
made to ensure compliance and may develop and implement contingency plans to the
extent considered necessary to ensure continuity of critical activities.
Depending on the needs assessed, such plans may include one or more of the
following elements: arranging for additional raw materials, supplies and
manufacturing capacity; the manufacture of certain inventory items in
anticipation of orders; arranging for the availability of appropriate staff
during critical periods, development of manual work-around procedures; and
reviewing data recovery disaster plans. While we currently expect no material
adverse effect on our business, financial condition, results of operations or
cash flows due to year 2000 issues, our beliefs and expectations are based on
assumptions that ultimately may prove to be inaccurate.

     We believe that the most reasonable worst case scenario in the event of a
year 2000-related failure would be delays in the receipt of payments from our
customers and delays in receiving shipments of raw materials from our suppliers.
                                       41
<PAGE>   46

                                    BUSINESS

     We are a leading manufacturer and distributor of a full line of
conventional bedding, mattresses and box springs marketed under the well-known
brand names of Serta, Serta Perfect Sleeper, Sertapedic and Masterpiece. Serta,
Inc., through its licensees, is the second largest manufacturer of conventional
bedding products in the United States, with a domestic market share of
approximately 17% in 1998. We are the second largest Serta licensee in North
America with approximately a 22% market share in our domestic licensed
territories on a pro forma basis in 1998. The license and geographic structure
of Serta has enabled us to capitalize on the combination of a strong nationally
advertised brand with high consumer awareness, along with the ability to provide
localized marketing and customer support in our licensed territories.

     Serta is a national organization that is owned by and operated for the
benefit of its licensees. The organization consists of 12 domestic licensed
mattress manufacturers, covering 34 licensing territories and operating out of
27 domestic manufacturing facilities. Serta also has 30 international licensees
in Canada, Europe, Asia, the Middle East, South America and the Caribbean. Since
1993, the domestic market share of Serta brand products has increased by 32.3%,
compared to a 7.7% increase for its next closest competitor. In 1998, domestic
net shipments of Serta brand products by Serta licensees were approximately $640
million, of which our share on a pro forma basis was approximately 29.3%.

     We are one of Serta's 12 domestic licensed mattress producers, covering
licensing territories consisting of:

     - the metropolitan New York area, including Fairfield County in
       Connecticut, and southern New York State,

     - the State of New Jersey,

     - eastern Pennsylvania, including the metropolitan Philadelphia area,

     - the metropolitan Wilmington, Delaware area, including Cecil County in
       Maryland,

     - all or a portion of the States of Ohio, Indiana, West Virginia and the
       Commonwealth of Kentucky,

     - the State of Florida, except for seven counties in the Florida panhandle,
       and

     - substantially all of Ontario, Canada.

     We distribute our products through a variety of channels, including bedding
chains, furniture retailers, department stores, wholesale buying clubs and
contract customers. We operate from manufacturing facilities located in Linden,
New Jersey, Lancaster, Pennsylvania, Riviera Beach, Florida, Cincinnati, Ohio
and Concord, Ontario, Canada. For the nine months ended September 30, 1999, on a
pro forma basis, we generated net sales of $168.6 million and adjusted EBITDA of
$25.2 million.

INDUSTRY OVERVIEW

     The United States conventional bedding industry is mature and stable. Over
the past 20 years, the industry has enjoyed an increase in revenues at a
compounded annual growth rate of 6.7%. Sales in the bedding industry declined
only once during the period, 1.9% in 1982. For the year ended December 31, 1998,
wholesale shipments were $3.9 billion. Since 1993, the combined market share of
the top three bedding manufacturers has increased from 49% to 54%.

                                       42
<PAGE>   47

     The following chart illustrates the growth in the domestic bedding
industry:
[Domestic Wholesale Mattress & Foundation Shipment Bar Graph]
[Shipments in Millions]

<TABLE>
<CAPTION>
                                                               DOMESTIC WHOLESALE MATRESS AND FOUNDATION
                                                                               SHIPMENTS
                                                               -----------------------------------------
<S>                                                           <C>
'1978'                                                                           1062
                                                                                 1213
'1980'                                                                           1326
                                                                                 1395
'1982'                                                                           1369
                                                                                 1593
'1984'                                                                           1700
                                                                                 1796
'1986'                                                                           1929
                                                                                 2095
'1988'                                                                           2261
                                                                                 2309
'1990'                                                                           2319
                                                                                 2382
'1992'                                                                           2564
                                                                                 2762
'1994'                                                                           3018
                                                                                 3181
'1996'                                                                           3347
                                                                                 3621
'1998'                                                                           3900
</TABLE>

- ---------------
    Source:  International Sleep Products Association

  INDUSTRY GROWTH

     The steady growth in shipments in the domestic bedding industry is
attributable to several factors. These factors include:

     - increases in housing starts and replacement sales,

     - population growth,

     - increases in new family formations,

     - increased individual and family mobility,

     - increased divorce rates,

     - growth in gross domestic product, and

     - more disposable personal income.

     Unit sales have also increased due to trends towards more beds per home and
more frequent replacement of bedding products. In addition, the average unit
selling price has increased as a result of the increase in sales of larger size
beds, greater emphasis on marketing to older consumers who spend more per unit
on average than younger consumers spend, a focus on retailers' efforts to sell
better quality bedding and the industry's continued public relations efforts
related to health benefits of more supportive bedding.

     Growth in the bedding industry is also attributable to the high profit
margins available to bedding retailers. Studies conducted by the National Home
Furnishings Association have consistently shown that bedding is one of the most
profitable items on their retailers' floor. In particular, the studies indicate
that bedding sales:

     - provide the most profit in terms of gross margin return on investment,

     - result in the highest inventory turnover,

     - constitute one of the highest sales per square foot of selling area, and

     - exhibit growth at a compounded annual rate 50% greater than that of
       domestic furniture.

                                       43
<PAGE>   48

     The profitability of bedding sales has prompted stores without bedding
departments to begin selling bedding products and influenced stores that
currently sell bedding products to expand their existing bedding departments.

  INDUSTRY STABILITY

     The bedding industry has been consistently stable and somewhat shielded
from economic downturns. The bedding industry's relative insulation from
cyclical swings has enabled the industry to suffer only a single year of
decreasing sales in the past 20 years. The industry has remained stable largely
as a result of the following characteristics:

     - replacement sales, which account for approximately 70% of conventional
       bedding sales, contribute to the market's relative stability, as
       management believes that the average household purchases a new mattress
       set every seven to eight years,

     - bedding manufacturers fund a substantial portion of cooperative
       advertising which enables retailers to continue to advertise bedding
       products even in a weak economic environment,

     - a significant portion of costs in manufacturing mattresses, especially
       cost of goods sold expenses, are variable, which limits the impact of
       economic downturn on margins and allows industry participants to continue
       to invest in necessary sales promotion and research and development, and

     - because mattresses are generally manufactured to order, manufacturers and
       retailers maintain low inventory levels which mitigate variations in
       working capital requirements experienced by the furniture and appliance
       industries.

     In addition, the domestic bedding industry is relatively insulated from
foreign competition due to

     - the size and bulk of bedding products,

     - retailers' desire for just-in-time delivery of bedding products,

     - labor costs' small percentage of manufacturing expense, and

     - the lack of a foreign brand name.

While a few foreign competitors have entered the bedding industry, they have
done so by acquiring or building United States-based companies and/or
manufacturing facilities.

  DEMAND FOR A FULLY MERCHANDISED BRANDED PROGRAM

     Retailers have recognized that a broad product line with identifiable value
gradations is an effective way to market bedding to consumers. We believe that a
strong brand name and a favorable opinion of the product's quality by the retail
floor sales staff are crucial to the sales process. As a result, manufacturers
and retailers typically emphasize brand names and focus on popular price points.
To this end, most major manufacturers produce a mattress which will sell at a
retail price of $399 per queen-size set, which includes both the mattress and
the box spring, in an effort to generate store traffic. However, once consumers
are in the store, retailers are often able to motivate consumers to make
purchases at higher retail price points of $599, $699, $799 and above per
queen-size set. This strategy requires a manufacturer to supply retailers with a
broad product line which in turn results in increased sales of incrementally
higher margin products for retailers and increased market share for the
manufacturer.

COMPETITIVE STRENGTHS

     We attribute our leadership position to the following competitive
strengths:

  STRONG MARKET POSITION AND HIGH BRAND AWARENESS

     Serta, through its licensees, is the second largest manufacturer of
conventional bedding products in the United States. Our market share on a pro
forma basis in 1998 was approximately 22% in our domestic

                                       44
<PAGE>   49

licensed territories compared to Serta's 17% overall domestic market share. Our
well-known brand names such as Serta, Serta Perfect Sleeper and Sertapedic have
contributed to our consistently strong market share. In addition, the Serta
brand is recognized as one of the leading brands in the home furnishing
industry. In 1998, Serta's national advertising investment was $17.5 million
compared with $14.4 million and $4.4 million by its two largest competitors. We
believe Serta's investment in national advertising coupled with advertising by
Serta licensees which is matched by local dealers totaled approximately $130.0
million in 1998 and has created strong brand recognition in the bedding
industry. We also believe our strong brand names create consumer preference,
which leads to higher average unit selling prices, higher retailer profitability
and additional retail floor space allocations.

  NATIONAL BRAND WITH LOCAL MARKETING EFFORTS

     We combine a strong nationally advertised brand that has wide consumer
awareness with localized marketing efforts tailored to meet the specific needs
of our customers. Our sales and marketing efforts are decentralized so that we
can more readily identify local market opportunities and quickly take advantage
of them. The Serta license structure allows us to determine the product,
display, advertising and service needs of our customers, while giving localized
sales persons the flexibility to work with our customers to fulfill their
specific needs.

  EXTENSIVE PRODUCT OFFERINGS

     We offer an extensive selection of well-known conventional bedding products
designed to appeal to multiple segments of the consumer base and retail market.
Our broad product offerings at various price points enable retailers to
merchandise their programs to maximize step-up sales and profitability. Our
product line ranges from higher-margin, higher-priced bedding, sold under the
Perfect Night by Serta, Serta Perfect Sleeper Nightstar, Serta Perfect Sleeper
Showcase, Serta Perfect Sleeper and Masterpiece names, to lower-priced
promotional products as Sertapedic, private label and contract bedding products.

  PROPRIETARY PRODUCTS

     Serta has been a leader in developing proprietary features designed to
distinguish our mattresses from competitive products. Serta has built a
"mini-factory" at its corporate headquarters to test and develop new and better
components and to provide Serta licensees with proprietary features. These
features include a continuous wire innerspring unit, patented ModuCoil steel
elements, patented Triple Beam box springs and patented Contour Comfort Quilt.
In addition, Serta has developed and designed the new Masterpiece Collection
which contains features such as Double Micro-Offset Coils, Master Weld Torsion
System and Ultimate Edge Support.

  EFFICIENT MANUFACTURING AND DISTRIBUTION CAPABILITIES

     Our current manufacturing space spans 757,000 square feet in our five
factories. All of our facilities were opened within the last five years and
contain advanced technology and production equipment. As a result, we have
enhanced production, improved operating efficiencies and increased production
capacities. Our efficiency in production and our dedication to customer service
have enabled us to respond to our retailers' needs for just-in-time deliveries
of quality products.

  COMMITMENT TO RETAILERS

     We understand that the critical link in selling our products to the
consumer is our customer, the retailer. We provide our retailers with the
necessary products, services and information to assist them in achieving their
sales and profit objectives. These include proper sales training support,
advertising ideas to attract consumers to the stores, just-in-time deliveries,
quality products and extensive product assortments that allow effective retail
merchandising to achieve more profitable step-up sales.

                                       45
<PAGE>   50

BUSINESS STRATEGY

     Our objectives are to continue to grow sales, increase profitability and
gain market share by pursuing the following strategies:

  SELECTIVELY PURSUE CONSOLIDATION OPPORTUNITIES

     Since 1993, we have purchased and integrated five Serta licensees,
including the recently acquired Adam Wuest. We are continuously involved in
discussions relating to potential acquisitions of Serta licensees in North
America. In addition, we will explore the possibility of acquiring
independent/regional bedding manufacturing operations that would allow us to
capitalize on existing joint marketing, manufacturing and distribution
capabilities. Through our acquisitions, we have been able to realize cash flow
benefits and cost savings associated with materials purchasing, working capital
improvements, productivity improvements and the adoption of "best practices"
methodologies among all of our facilities. Our strategy is to leverage our
superior manufacturing, distribution and marketing capabilities in order to
generate incremental revenue and EBITDA.

  BUILD INVESTMENT IN THE SERTA BRAND

     Since consumers cannot closely examine the inner construction of a
mattress, perceptions of quality and value are strongly influenced by the brand
name and sales efforts by local retailers. We believe Serta's investment in
national advertising coupled with advertising by Serta licensees which is
matched by local dealers totaled approximately $130.0 million in 1998. These
expenditures further increase awareness of our brands and strengthen our
relationships with customers.

  EXPAND OUR PRODUCT OFFERINGS

     We constantly seek ways to expand our product offerings. Within the past
year, we introduced a new, high-end addition to the Perfect Sleeper line, the
Nightstar. In addition, we have recently begun to manufacture and distribute a
new upscale product called Masterpiece with minimum advertised prices ranging
from $700 to $5,000. The Masterpiece collection was designed to meet customer
demands for upscale bedding. This collection provides us and retailers with a
top-of-the-line product to maximize step-up sales, which results in higher
average unit selling prices and gross margins. Leading retailers as Macy's,
Bloomingdale's and Burdine's are currently selling this collection.

  CAPITALIZE ON EXPERIENCED AND COMMITTED MANAGEMENT TEAM

     We have assembled one of the industry's strongest management teams with a
demonstrated track record of increasing sales and profitability. This senior
management team has an average tenure of 20 years in the bedding industry and
has a 27% equity interest on a fully diluted basis in our parent company. The
management team has been involved in:

     - the acquisition of other Serta licensees and the integration of these
       acquisitions into Sleepmaster,

     - strategic planning to develop programs and products that have
       significantly increased sales and profitability,

     - the development of close retailer relationships, and

     - providing Serta with direction and guidance through the participation of
       one of our officers as a member of Serta's board of directors and by
       other key executives' participation as members of Serta's manufacturing,
       sales and finance committees.

In addition, upon completion of our acquisitions, we have sought to retain
successful management teams in order to capitalize on their experience and local
market expertise.

                                       46
<PAGE>   51

THE SERTA NATIONAL ORGANIZATION

     Serta is a national organization that is owned by and operated for the
benefit of the Serta licensees. The Serta organization consists of 10 domestic
licensed mattress producers which cover 34 licensing territories and operate out
of 27 domestic manufacturing facilities. Serta also has 30 international
licensees in Canada, Europe, Asia, the Middle East, South America and the
Caribbean. Serta owns the rights to the Serta trademark and licenses companies
to manufacture and sell mattresses under the Serta brand name. The licensing
agreements prohibit each licensee from manufacturing outside of its licensing
territories. The Serta organization generated total domestic revenues of $640
million in the year ending December 31, 1998.

     The Serta organization is headed by Serta's president, who reports to a
board of directors which consists of representatives of six licensees, two
outside directors and the president of Serta, Inc. Charles Schweitzer, Chief
Executive Officer of Sleepmaster, has been a member of the board of directors
since 1995. Serta cannot own its licenses and does not have a
"right-of-first-refusal" if any are to be sold. Strategic decisions for Serta
are made by the board of directors and passed through to the Serta licensees.
Although all Serta national advertising budgets are voted on and approved by the
Serta board of directors, Serta licensees control their own marketing,
merchandising, manufacturing and administrative functions and thus have the
ability to tailor their businesses to the needs of local customers. Serta
focuses on the following programs and services for the licensing group:
conducting national advertising campaigns; issuing guidelines for Serta
products; supervising quality control programs; handling sales programs for
national accounts; protecting Serta trademarks; and conducting product research
and development. We paid approximately 3.0% of our 1998 gross sales on a pro
forma basis as a royalty to the Serta organization.

PRODUCTS

  OVERVIEW

     Our product line consists of conventional bedding and box springs sold
primarily under the Serta brand which varies in price, design, material and
size. Retail prices for our Serta brand products range from under $200 for a
twin size promotional set to approximately $2,400 for a king size luxury set.
Retail prices of the newly introduced Masterpiece line range from approximately
$700 for twin size to $5,000 for king size. We offer retailers a full line of
products, allowing retailers to develop their own product assortment to
facilitate step-up sales and to meet various consumer comfort and support
preferences.

                                       47
<PAGE>   52

  SERTA PERFECT SLEEPER

     The Serta Perfect Sleeper line up consists of five levels of quality,
Perfect Night, Night Star, Showcase, Ultra Premium and Super Premium, and
retails in a range from approximately $399 to $2,199 per queen-sized set. The
following chart illustrates the differences between each of the levels:

                    [RETAIL PRICE STEP-UP FEATURES GRAPHIC]

     In addition, each of the Serta Perfect Sleeper's five levels of quality has
step-up features as follows:

  - PERFECT NIGHT

     The highest end product within the Serta Perfect Sleeper line, the Perfect
     Night retails from approximately $1,599 to $2,199 in queen size. The
     innerspring unit contains 752 Posture Spirals, with Dual Posture Edge,
     Triple Beam 108 ModuCoil support elements, Contour Comfort Quilt with Body
     Loft, Perimeter Edge Foam and temperature sensitive Body Pillow foam.

  - NIGHTSTAR

     The newest introduction in the Perfect Sleeper line, the Nightstar, retails
     from approximately $1,099 to $1,499 in queen size. The innerspring contains
     720 Posture Spirals with Dual Posture Edge, Triple Beam 108 ModuCoil
     support elements, Contour Comfort Quilt with Body Loft and Posture Edge
     Foam.
                                       48
<PAGE>   53

     - SHOWCASE

       Providing the step-up bridge from Ultra Premium to Nightstar, the
       Showcase retails from approximately $899 to $1,099 in queen size. The
       innerspring contains 704 posture spirals over the patented Triple Beam 96
       ModuCoil foundation system plus resilient down-like Pillo-Fill quilted to
       high-density zoned convoluted foam.

     - ULTRA PREMIUM

       The Ultra Premium provides superior value at popular upper retail price
       points ranging from approximately $699 to $999 in queen size and utilizes
       a 704 Posture Spiral continuous wire innerspring unit over a Triple Beam
       box spring with additional support from specially zoned convoluted foam
       and ultra firm Perimeter Edge foam.

     - SUPER PREMIUM

       Our best selling category, the Super Premium provides support and comfort
       at popular retail price points ranging from $399 to $799 in queen size,
       while containing all of the components of a Perfect Sleeper so that the
       consumer benefits from comfort and firmness at lower prices.

       All Perfect Sleepers include the Perfect Sleeper Spiral Support System
       and the Perfect Sleeper Triple Beam Foundation System described as
       follows:

     - The Perfect Sleeper Posture Spiral Support System contains continuous
       steel spirals to provide a superior level of surface support and comfort,
       a unique lacing configuration of head-to-toe helical wire to provide
       stability, additional posture spirals in the center third of the mattress
       to deliver additional support, and a clipped border rod to provide extra
       edge support.

     - The Perfect Sleeper Triple Beam Foundation System has ModuCoil steel
       elements to uniquely combine the resilience of a coil with the strength
       of a module, a self-locking grid system to provide surface consistency
       and long-lasting firmness, and an exclusive triple beam frame that
       provides additional strength, uniform support and maximum stability.

  MASTERPIECE

     Introduced in 1999, Masterpiece was developed with a blend of old world
craftsmanship and modern technology, and represents an upscale collection of
mattresses and box springs. The Masterpiece line targets the growing upscale
market and reflects a distinct marketing philosophy that is structured to
protect and enhance its upscale brand image. A driving force behind the growth
of the upscale market has been an increase in the disposable income of the baby
boom generation, the population's dominant buying segment, as well as the
demographic changes which have evolved, including the graduation and self
support of that generation's children. Masterpiece has many exclusive features
as Double Micro-Offset Coils, Ultimate Edge, Master Weld Torsion System, Contour
Comfort Quilt and Posture Pad. We expect this product line to complement and
strengthen our assortment offered to retailers without decreasing sales of Serta
products. This collection provides us and retailers with a top-of-the-line
product to maximize step-up sales, which results in higher average unit selling
prices and gross margins.

  SERTAPEDIC PROMOTIONAL AND OTHER

     Our Sertapedic branded promotional lines are value-oriented products sold
at retail prices from approximately $200 in twin size to $600 in queen size.
These lower priced beds help attract consumers into stores and provide the
retailer with a program necessary to create merchandising steps to achieve
step-up sales.

                                       49
<PAGE>   54

  CONTRACT

     We sell a wide range of quality bedding products to institutions in the
hospitality, healthcare, military and dormitory markets. These products are sold
both under the Serta and Serta Perfect Sleeper labels, as well as non-Serta
brand private labels.

  PRIVATE LABEL

     We offer a collection of private label products at lower price points to
compete with non-branded products supplied by smaller non-branded competitors.
Our private label products help our retailers consolidate vendor structures by
enabling them to purchase through one source.

CUSTOMERS

     We manufacture and supply products to a broad and stable customer base
consisting of over 1,730 retail outlets representing more than 710 customers
from channels of distribution such as:

     - major bedding chains including Sleepy's, Rockaway, Mattress Giant,
       Bedding Barn and Sleep Country,

     - major furniture retailers including Rooms To Go, Seaman's, Baer, Kanes
       and The Brick,

     - major department stores including Macy's, Bloomingdale's, Burdine's,
       Stern's, Boscov's, Sears and Eaton's,

     - wholesale buying clubs such as Sam's,

     - direct marketing firms such as Dial-A-Mattress, and

     - contract customers such as Prime Hospitality.

     Our ten largest accounts accounted for approximately 40% of net shipments
in 1998 on a pro forma basis. No account represented more than 10% of sales on a
pro forma basis in 1998.

     We have recently experienced a substantial decline in sales to one of our
customers, Dial-a-Mattress. Dial-a-Mattress has informed us that it has reduced
purchases of our mattresses because of our unwillingness to sell them
Masterpiece mattresses. While we believe that Dial-a-Mattress will reconsider
its decision, we cannot assure you that this will be the case.

SALES, MARKETING AND ADVERTISING

     Our marketing and advertising focus on local markets as well as the
national market. We exclusively employ a sales organization of approximately 44
people to target local retailers and to sell our products to authorized
retailers in local markets. We provide our sales force with ongoing, extensive
training in advertising, merchandising and salesmanship so that our sales force
can successfully target retailers and work closely with retailers to assist them
in implementing and improving their sales techniques. In addition, Serta has
formed an organization to sell Serta products on a national level and to
administer programs for national accounts such as Sears and Sam's Club. The
combination of our local sales efforts and Serta's national marketing efforts
allows us to better analyze the needs of our retailers and to customize our
sales and marketing efforts to specific competitive environments.

     Our marketing strategy focuses on two areas: (1) total retailer support
programs -- including cooperative advertising programs designed to meet
individual retailer needs and to complement individual retailers' marketing
programs and (2) a continuation of the substantial investment in national
advertising that has established and will continue to build brand awareness.

                                       50
<PAGE>   55

     Our retailer support program assists retailers in increasing sales by
providing them with the following:

     - advertising and retail incentive packages tailored to the needs of our
       retailers,

     - point of sale materials that enable retail sales people to demonstrate
       the unique features of our product and explain step-up features to
       increase average unit selling prices,

     - retail sales education programs conducted at retail sites and at our
       factory showrooms, and

     - merchandised product assortments to meet the needs of retailers and help
       achieve step-up sales.

We believe this program differentiates us from most of our competitors.

     Serta invests in building the Serta brand name through national
advertising, and has been recognized as one of the leading brands in the home
furnishing industry. Serta advertises throughout the year on prime network and
cable programs, as well as on selected daytime and syndicated programs. Serta
advertising is featured on shows such as ER, Touched by an Angel, Law & Order,
Oprah Winfrey and the Annual Academy Awards. Serta's year-long magazine schedule
includes such publications as House Beautiful, Architectural Digest, House and
Garden and Travel and Leisure. In addition, Serta sponsors highly successful
radio programs on the acclaimed National Public Radio Network.

COMPETITION

     Serta is the second largest conventional bedding manufacturer in the United
States and primarily competes with two national companies: Sealy and Simmons. Of
the top three bedding manufacturers, Serta is the only one comprised solely of
licensees. The license structure gives Serta and its licensees the advantage of
having a strong national organization combined with localized marketing and
sales efforts to maximize opportunities in local markets.

     Serta, Simmons and Sealy together accounted for approximately 54% of
domestic wholesale mattress and box spring shipments in 1998. In 1998, the
market shares of the top three manufacturers were as follows:

<TABLE>
<CAPTION>
                                                              MARKET
                                                              SHARE
                                                              ------
<S>                                                           <C>
Serta                                                          16.7%
Sealy (Includes the Stearns and Foster brand)                  21.7%
Simmons                                                        15.7%
Other                                                          45.9%
</TABLE>

- ---------------
     Source:  Company estimates derived from data from the International Sleep
              Products Association, Furniture/Today and public filings.

                                       51
<PAGE>   56

     Since 1993, market shares of the top three mattress manufacturers have
changed as follows:
[MARKET SHARE COMPARISON BAR CHART]

<TABLE>
<CAPTION>
                                              SEALY (INCLUDES THE STEARNS
                                                    & FOSTER BRAND)                  SIMMONS                      SERTA
                                              ---------------------------            -------                      -----
<S>                                           <C>                           <C>                         <C>
'1993-98'                                                   -4                        9.80                        34.70
</TABLE>

- ---------------
     Source:  Company estimates derived from data from the International Sleep
              Products Association, Furniture/Today and public filings.

     The remaining 46% of the domestic bedding market is highly fragmented and
consists of

     (1) six second tier companies: Spring Air, Restonic, Springwall,
         Thera-Pedic, Basset and Englander and

     (2) approximately 800 independent and local regional manufacturers which
         mainly manufacture lower quality products for sale at lower price
         points.

While we primarily manufacture higher margin, differentiated bedding products,
we also manufacture lower priced, lower margin promotional and private label
bedding to compete with smaller manufacturers and to enable retailers to provide
a full breadth of products to consumers.

MANUFACTURING FACILITIES AND DISTRIBUTION

     We operate five bedding manufacturing facilities in the United States and
one manufacturing facility in Concord, Ontario, Canada. Of our four current
facilities, one operates a single shift and the others operate two shifts daily.
We anticipate that three facilities will operate two shifts daily by December
31, 2000. We have found that the movement to two shifts has dramatically
increased unit production levels. We believe that through the utilization of
extra shifts, we will be able to meet the growing demand for our products
without incurring significant capital expenditures.

     Our facilities are strategically located to service one or more major
metropolitan areas. We have approximately 757,000 square feet of space, most of
which is devoted to production. We have instituted just-in-time delivery from
our major suppliers. We do not maintain a supply of finished inventory. Instead
we produce all products on a made-to-order basis, enabling us to supply our
broad selection of products in an efficient manner to our retailers and
minimizing our inventory carrying costs. As a result, our average inventory turn
is 13 times per year. We adjust production levels to meet demand and as a result
we have no material backlog of orders.

     Our Linden, New Jersey facility is held pursuant to a lease which
terminates on February 1, 2004 but provides us with two five-year options to
extend the lease. The Star facility in Concord, Ontario, Canada is held pursuant
to a lease which terminates on December 31, 2000 but provides us with a five
year option to

                                       52
<PAGE>   57

renew. We own our other facilities. The following table sets forth information
regarding our manufacturing and distribution facilities at December 31, 1998:

<TABLE>
<CAPTION>
                                                     APPROXIMATE
                                                       SQUARE
LOCATION                                               FOOTAGE      OWNED/LEASED
- --------                                             -----------    ------------
<S>                                                  <C>            <C>
Linden, New Jersey.................................    240,000         Leased
Riviera Beach, Florida.............................    235,000          Owned
Lancaster, Pennsylvania............................    100,000          Owned
Concord, Ontario...................................     54,000         Leased
Cincinnati, Ohio...................................    128,000          Owned
</TABLE>

     We consider our present facilities to be well maintained, in sound
operating condition and adequate for our needs. We have the necessary, as well
as some excess, capacity available in our facilities, and we have the necessary
equipment, as owner or lessee, to carry on and grow our business.

     We have entered into various distribution arrangements at each facility
based upon our needs and the circumstances at each location. In some locations,
we have contracted with independent third parties to distribute all or a portion
of our products and in other locations we own trailers and distribute the
products ourselves. The flexibility of our distribution program allows us to
distribute products using the most cost effective method.

     On August 24, 1999 we provided notice to terminate our agreement with our
exclusive distributor for our Linden facility due to the distributor's failure
to provide an adequate number of trucks for our shipments, among other reasons.
On October 29, 1999, we executed a five-year contract, which will become
effective on November 22, 1999, with a new distributor with a national presence
to replace our existing distributor. We anticipate that distribution costs at
our Linden facility will increase by approximately 8% as a result of the new
arrangement.

SUPPLIERS

     We have cultivated numerous long-standing relationships with a broad range
of raw material suppliers. Major raw material categories include innersprings,
box spring modules, lumber, foam and ticking. Our largest suppliers include
Leggett & Platt, Burlington Industries, Blumenthal Print Works, Foamex, Flexible
Foam and General Foam. Approximately 43% of our raw materials were purchased
from Leggett & Platt in 1998. We take advantage of all trade discounts and do
not enter into written supply contracts with any of our suppliers. We maintain
several alternative-source suppliers for most of our raw materials. However,
inner spring units can only be purchased from Leggett & Platt. We have never
suffered a significant production loss from insufficient raw material supplies.

     Raw materials are periodically inspected to confirm specifications from
suppliers. At the finished goods stage, two inspectors review each mattress
and/or box spring before they are packed and sent to shipping. If a quality
problem exists, the unit is removed from the line and sent for repair.
Management estimates that only a small amount of total production is removed for
reasons of deficient production quality.

     Management also employs a quality control supervisor who works full-time
reviewing processes and finished goods in order to maintain a high-quality,
Serta-specified construction standard. The supervisor is responsible for
training workers on Sleepmaster and its subsidiaries quality inspection methods.

WARRANTIES; PRODUCT RETURNS

     Our conventional bedding products generally offer limited warranties of ten
years against manufacturing defects, with promotional products carrying
warranties of one year. Our management believes that our warranty terms are
generally consistent with those of our primary national competitors. Our
historical costs of honoring warranty claims have been immaterial.

                                       53
<PAGE>   58

ENVIRONMENTAL, HEALTH AND SAFETY MATTERS

     We are subject to federal, state, and local laws and regulations relating
to pollution, environmental protection and occupational health and safety. In
addition, our conventional bedding and other product lines are subject to
various federal and state laws and regulations relating to flammability,
sanitation and consumer protection standards. We believe that we are in material
compliance with these requirements.

     We are not aware of any pending federal environmental legislation that we
expect to have a material impact on our company. We do not expect to make any
material capital expenditures for environmental controls during the next two
fiscal years.

     Our principal wastes are nonhazardous materials such as wood, cardboard,
scrap foam and packaging materials. As is the case with manufacturers in
general, if a release of hazardous substances occurs on or from our properties
or any associated off-site disposal location, or if contamination from prior
activities is discovered at any of our properties, we may be held liable and the
amount of the liability could be material. We also dispose, primarily by
recycling, of small amounts of used oil.

EMPLOYEES

     As of September 30, 1999, we employed 893 full-time employees, of whom
approximately 411 were represented by the United Steel Worker's Union. The
collective bargaining agreement covering the employees at the Linden, New Jersey
facility terminates on April 30, 2000, the collective bargaining agreement
covering employees at the Concord, Ontario, Canada facility expires on December
31, 1999 and the collective bargaining agreement covering employees of Adam
Wuest expires on December 20, 2001. We are not a party to any master labor
agreement covering production employees at more than a single manufacturing
facility. We believe that our employee relations are generally satisfactory. We
have not experienced any work stoppages or slowdowns as a result of labor
difficulties during the last ten years.

LEGAL PROCEEDINGS

     From time to time, we are involved in various legal proceedings arising in
the ordinary course of business. We do not expect that these matters,
individually or in the aggregate, will have a material adverse effect on
Sleepmaster's or its subsidiaries' business, financial condition or results of
operations. We are not currently involved in any material legal proceedings.

                                       54
<PAGE>   59

                                   MANAGEMENT

ADVISORS AND EXECUTIVE OFFICERS

     The following table sets forth the names, ages and a brief account of the
business experience of each person who is an advisor or executive officer of
Sleepmaster L.L.C. and Sleepmaster Holdings L.L.C.

<TABLE>
<CAPTION>
NAME                                   AGE                      POSITION
- ----                                   ---                      --------
<S>                                    <C>   <C>
Charles Schweitzer...................  55    President and Chief Executive Officer, Advisor,
                                               and Managing Member
James Koscica........................  40    Executive Vice President and Chief Financial
                                               Officer and Advisor
Michael Reilly.......................  50    Senior Vice President of Sales and Marketing
Timothy Dupont.......................  51    Vice President of Manufacturing
Michael Bubis........................  44    President of Palm Beach and Advisor
David Thomas.........................  49    Advisor
John Weber...........................  35    Advisor
Michael Bradley......................  33    Advisor
Robert Bartholomew...................  52    Advisor
</TABLE>

     Charles Schweitzer has served as President and Chief Executive Officer of
Sleepmaster since April 1993, after joining Sleepmaster as Senior Vice President
in April 1986. Prior to joining Sleepmaster, he served as Senior Vice President,
Sales and Marketing for Classic Corporation, one of the world's largest waterbed
manufacturers. Before his tenure at Classic Corporation, Mr. Schweitzer served
as Vice President, Marketing for Sealy Mattress Company of Connecticut/New York.
Mr. Schweitzer has a B.A. in Economics and an MBA in Marketing from City College
of New York.

     James Koscica has served as Executive Vice President and Chief Financial
Officer of Sleepmaster since January 1995 and served as Vice President of
Finance and Administration since April 1993, after joining Sleepmaster as
controller in November 1989. Before he joined Sleepmaster, he served as
controller for a Budget Rent-A-Car Corporation franchise. Prior to his work at
Budget, Mr. Koscica served in management in systems development at AT&T. Mr.
Koscica has a B.A. in Accounting from Rutgers University and is a licensed CPA
in New Jersey.

     Michael Reilly has served as Senior Vice President of Sales and Marketing
since January 1995 and Vice President of Sales from April 1993, after joining
Sleepmaster as Key Account Executive in February 1978. Before joining
Sleepmaster, Mr. Reilly served as Marketing Representative for Simmons Company.
Mr. Reilly has a B.A. in Business Administration from Catholic University.

     Timothy Dupont has served as Vice President of Manufacturing since April
1993, after joining Sleepmaster as Manufacturing Manager in January 1985. Before
joining Sleepmaster, he served as General Manager for Guilden Development
Company. Mr. Dupont has a B.A. in Business Administration from Chapman College.

     Michael Bubis is an advisor of Sleepmaster. Mr. Bubis has worked at Palm
Beach since 1969 and has been President of Palm Beach since 1991. Mr. Bubis
served as a member of the board of directors of Serta from 1995 through 1998.

     David Thomas is an advisor of Sleepmaster. Mr. Thomas has been a Managing
Director of Citicorp Venture Capital, Ltd. for over five years. Mr. Thomas is a
director of Lifestyle Furnishings International Ltd., Galey & Lord, Inc., Anvil
Knitwear, Inc., Plainwell, Inc., Stage Stores, Inc. and American Commercial
Lines LLC.

     John Weber is an advisor of Sleepmaster. Mr. Weber has been a Vice
President at Citicorp Venture Capital, Ltd. since 1994. Previously, Mr. Weber
worked at Putnam Investments from 1992 through 1994.

                                       55
<PAGE>   60

Mr. Weber is a director of Anvil Knitwear, Inc., Electrocal Designs, Inc., FFC
Holding, Inc., Graphic Design Technologies, Marine Optical, Inc., Gerber
Childrenswear, Inc., Plainwell, Inc. and Smith Alarm.

     Michael Bradley is an advisor of Sleepmaster. Mr. Bradley joined Citicorp
Venture Capital, Ltd. in 1996. Prior to joining Citicorp Venture Capital, Ltd.,
Mr. Bradley worked at Merrill Lynch and Selected Equity Research. Mr. Bradley
received his B.A. from the University of Virginia, his J.D. from the University
of Virginia and his MBA from Columbia Business School. Mr. Bradley serves on the
board of directors of Hayden Corporation, MinCorp, Galey & Lord, Inc. and HL
Holdings.

     Robert Bartholomew is an advisor of Sleepmaster. Mr. Bartholomew co-founded
Pacific Mezzanine Investors in 1990. Previously, Mr. Bartholomew worked at
Pacific Mutual from 1986 through 1989. Mr. Bartholomew received his B.A. in
Economics and an MBA in Finance from Rutgers University.

COMPENSATION OF EXECUTIVE OFFICERS

     The following table sets forth information concerning the annual and
long-term compensation for services in all capacities to our company for the
fiscal year ended December 31, 1998, of those persons who served as

     (1) the chief executive officer during fiscal year 1998 and

     (2) the other four most highly compensated executive officers of our
         company for fiscal year 1998 (collectively, the "Named Executive
         Officers").

                           SUMMARY COMPENSATION TABLE

<TABLE>
<CAPTION>
                                                               ANNUAL COMPENSATION
                                                               --------------------      ALL OTHER
NAME AND PRINCIPAL POSITION                             YEAR    SALARY      BONUS     COMPENSATION(A)
- ---------------------------                             ----   ---------   --------   ---------------
<S>                                                     <C>    <C>         <C>        <C>
Charles Schweitzer....................................  1998   $320,250    $73,658        $56,006
President and Chief Executive Officer
James Koscica.........................................  1998    233,221     48,510         47,924
  Executive Vice President and Chief Financial Officer
Michael Bubis.........................................  1998    241,660     59,257         23,010
  President of Palm Beach
Michael Reilly........................................  1998    179,550     39,501         40,942
  Senior Vice President of Sales and Marketing
Timothy Dupont........................................  1998    116,550     47,786         34,273
  Vice President of Manufacturing
</TABLE>

- ---------------
(a) Represents amounts paid on behalf of each of the Named Executive Officers
    for

          (1) premiums for health, life and accidental death and dismemberment
              insurance and for long-term disability benefits;

          (2) contributions to Sleepmaster's defined contribution plans; and

          (3) automobile allowances.

                                       56
<PAGE>   61

     No stock options were exercised by any of the Named Executive Officers
during 1998. The following table sets forth the number of securities underlying
unexercised options held by each of the Named Executive Officers and the value
of the options at the end of 1998:

<TABLE>
<CAPTION>
                                              FISCAL YEAR END OPTION VALUES
                                ----------------------------------------------------------
                                    NUMBERS OF SECURITIES          VALUE OF UNEXERCISED
                                   UNDERLYING UNEXERCISED          IN-THE-MONEY OPTIONS
                                 OPTIONS AT FISCAL YEAR-END       At Fiscal Year-End (a)
NAME                            (#) EXERCISABLE/UNEXERCISABLE    EXERCISABLE/UNEXERCISABLE
- ----                            -----------------------------    -------------------------
<S>                             <C>                              <C>
Charles Schweitzer............             0/212                        $0/$515,584
James Koscica.................             0/106                         0/$257,792
Michael Reilly................             0/106                         0/$257,792
Timothy Dupont................             0/106                         0/$257,792
</TABLE>

- ---------------
(a) Value of unexercised options at fiscal year-end represents the difference
    between the exercise price of any outstanding-in-the-money options and the
    fair market value of Sleepmaster Holdings L.L.C.'s class A common membership
    interests on December 31, 1998.

EXECUTIVE EMPLOYMENT AGREEMENTS

     In 1996, Sleepmaster Holdings L.L.C., Sleepmaster and Sleep Investor
entered into employment and option agreements with Charles Schweitzer, James
Koscica, Michael Reilly and Timothy Dupont dated as of November 14, 1996. These
agreements provide for, among other things:

     - terms of employment until November 1, 2001,

     - base salaries of $305,000 (Mr. Schweitzer), $210,000 (Mr. Koscica),
       $171,000 (Mr. Reilly) and $111,000 (Mr. Dupont),

     - early termination by reason of the officer's death or disability, by
       resolution of Sleepmaster's board of advisors, or upon the officer's
       voluntary resignation with or without a good reason event,

     - a severance payment in the case of early termination by Sleepmaster for
       other than cause or a voluntary resignation for good reason, payable in
       regular installments of the base salary through the period ending on the
       earlier of

      (1) November 1, 2001 and

      (2) the later of

          (a) January 2, 2000 and

          (b) the second anniversary of the date of termination plus a bonus
              payment pro rated based on the number of days worked during the
              year of termination,

     - a base salary plus a bonus to be calculated based upon EBITDA
       performance,

     - benefits, including medical, life and disability insurance,

     - confidentiality of information obtained during employment,
       non-competition and non-solicitation, and

     - an option vesting schedule for employees to acquire membership interests
       in Sleepmaster Holdings L.L.C., which Sleepmaster Holdings L.L.C. or
       Sleepmaster, if Sleepmaster Holdings L.L.C. does not elect to purchase
       all such interests, may repurchase if the employee is terminated for any
       reason.

                                       57
<PAGE>   62

     On March 3, 1998, Palm Beach (joined by Sleepmaster Holdings L.L.C. and
Sleepmaster) entered into an employment agreement with Michael Bubis. The terms
of this agreement are substantially similar to the terms described above with
the following differences:

     - a base salary of $267,904,

     - term of employment until March 3, 2001,

     - election to the Board of Advisors of Sleepmaster and Sleepmaster Holdings
       L.L.C. during the employment term,

     - a severance payment in the case of early termination by Palm Beach
       without cause or a voluntary resignation for good reason, payable in a
       lump sum, of the base salary from the date of termination through March
       3, 2001 plus a specified sum in satisfaction on any bonus payment due or
       to become due under the employment agreement.

STOCK OPTION PLANS

     On November 14, 1996 we entered into stock option agreements with Charles
Schweitzer, James Koscica, Michael Reilly and Timothy Dupont. These nonqualified
options entitle the executives to purchase an aggregate amount of 530 units of
class A common interests of Sleepmaster Holdings L.L.C. at an exercise price of
$100 per unit.

     Options granted under the agreements vest in whole or in part on December
31, 1999 and December 31, 2001 based on Sleepmaster's achievement of EBITDA
targets as long as the executive remains employed by Sleepmaster.

     Additionally, applicable portions of the options shall vest upon a sale of
Sleepmaster if:

     - the sale occurs prior to December 31, 1999 and

     - the aggregate cash consideration received by the holders of Sleepmaster's
       common interests equals or exceeds either the target for December 31,
       1999 or for December 31, 2001.

     Fifty percent of the options shall vest upon a sale of Sleepmaster if:

     - the sale occurs after December 31, 1999 but before December 31, 2001 and

     - the aggregate cash consideration received by holders of Sleepmaster's
       common interests equals or exceeds the target for December 31, 2001.

     If as of December 31, 2001 any portion of the options have not vested,
Sleepmaster may automatically transfer any portion of the unvested options and
re-grant the unvested options without payment of any consideration to the
executives. The option agreements may be amended by Sleepmaster Holdings
L.L.C.'s board of advisors.

COMPENSATION OF ADVISORS

     Our advisors are not compensated for the services they render on the board
of advisors, and they are not reimbursed for expenses incurred as a result of
board membership.

                                       58
<PAGE>   63

                               SECURITY OWNERSHIP

     The following table sets forth ownership information with respect to the
common equity interests of Sleepmaster Holdings L.L.C. Sleepmaster Holdings
L.L.C. owns over 99.9% of the common equity interests of Sleepmaster.

<TABLE>
<CAPTION>
                                                              NUMBER OF     PERCENTAGE OF
                                                                COMMON         COMMON
                                                              MEMBERSHIP     MEMBERSHIP
NAME AND ADDRESS                                              INTERESTS       INTERESTS
- ----------------                                              ----------    -------------
<S>                                                           <C>           <C>
Sleep Investor L.L.C. ......................................      6,099          74.4%
2001 Lower Road
Linden, NJ 07036-6520
Citicorp Venture Capital, Ltd.(a) ..........................    3,852.3          46.9%
  399 Park Avenue
  New York, NY 10043
CCT Partners IV, L.P.(a) ...................................      677.5           8.3
  399 Park Avenue
  New York, NY 10043
PMI Mezzanine Fund L.P.(a)(b) ..............................    3,403.0          32.1
  610 Newport Center Drive
  Suite 1100
  Newport Beach, CA 92660
Charles Schweitzer..........................................      517.7           6.3
  2001 Lower Road
  Linden, NJ 07036-6520
James Koscica...............................................      280.0           3.4
  2001 Lower Road
  Linden, NJ 07036-6520
Michael Reilly..............................................      280.0           3.4
  2001 Lower Road
  Linden, NJ 07036-6520
Timothy Dupont..............................................      280.0           3.4
  2001 Lower Road
  Linden, NJ 07036-6520
Michael Bubis...............................................      466.0           5.7
  3774 Interstate Park Road North
  Riviera Beach, FL 33404
David Thomas(c).............................................    4,716.3          57.5
  399 Park Avenue
  New York, NY 10043
John Weber(c)...............................................    4,578.3          55.8
  399 Park Avenue
  New York, NY 10043
Michael Bradley(d)..........................................    4,529.9          55.2
  399 Park Avenue
  New York, NY 10043
Robert Bartholomew(e).......................................    3,403.0          32.1
  610 Newport Center Drive
  Suite 1100
  Newport Beach, CA 92660
All directors and executive officers as a group (9
  persons)..................................................   9,954.59          93.9
</TABLE>

                                       59
<PAGE>   64

- ---------------

(a) Interests are held indirectly through Sleep Investor L.L.C.

(b) Consists of 1,000 class A common membership interests and warrants currently
    exercisable for 2,403 common membership interests.

(c) Includes 4,529.76 common membership interests held by Citicorp Venture
    Capital and CCT Partners IV. Messrs. Thomas and Weber each disclaim
    beneficial ownership of these common membership interests.

(d) Includes 3,852.3 common membership interests held by Citicorp Venture
    Capital. Mr. Bradley disclaims beneficial ownership of these common
    membership interests.

(e) Includes 1,000 common membership interests held by PMI and warrants held by
    PMI currently exercisable for 2,403 common membership interests. Mr.
    Bartholomew disclaims beneficial ownership of these common membership
    interests and warrants.

                                       60
<PAGE>   65

                     RELATIONSHIPS AND RELATED TRANSACTIONS

     Each of the following descriptions is a summary of the documents listed
below. Therefore, each summary does not restate the document described in its
entirety. We urge you to read each document because it will provide more
information concerning the points highlighted below. A copy of any document
described below can be obtained by writing to Sleepmaster at the address located
in the section entitled "Prospectus Summary."

SLEEPMASTER HOLDINGS L.L.C. LIMITED LIABILITY COMPANY OPERATING AGREEMENT

     In 1996, Sleep Investor, Charles Schweitzer, James Koscica, Timothy Dupont
and Michael Reilly entered into the Sleepmaster Holdings L.L.C. second amended
and restated limited liability company operating agreement. Sleepmaster Holdings
L.L.C. was formed under the New Jersey Limited Liability Company Act. The
business and affairs of Sleepmaster Holdings L.L.C. are managed by the managing
member, Charles Schweitzer, subject to the direction of a board of advisors
having duties comparable to a corporate board of directors. Currently, the board
of advisors is composed of seven advisors. The number of advisors can be
increased by a vote of at least 80% of the advisors. The Sleepmaster Holdings
L.L.C. limited liability company agreement calls for the existence of four
senior officers as follows:

     (1) Chief Executive Officer and President,

     (2) Executive Vice President and Chief Financial Officer,

     (3) Vice President of Sales and

     (4) Vice President of Production.

  MEMBERSHIP INTERESTS

     The board of advisors is authorized to issue or sell any of the following:

     (1) additional membership interests or other interests in Sleepmaster
         Holdings L.L.C.,

     (2) obligations, evidences of indebtedness or other securities or interests
         convertible into or exchangeable for membership interests or other
         interests in Sleepmaster Holdings L.L.C. and

     (3) warrants, options, or other rights to purchase or otherwise acquire
         membership interests or other interests in Sleepmaster Holdings L.L.C.

     The class A members are entitled to one vote per class A common unit.
Except as specifically required by law, the class B members and the preferred
members have no right to vote on any matters to be voted on by the members of
Sleepmaster Holdings L.L.C., except in the case of mergers, consolidations,
recapitalizations, or reorganizations. Each class B member is entitled at any
time to convert any or all of the class B common units held by the class B
member into the same number of class A common units and members holding a
majority of the class B common units can cause a conversion of 100% of the class
B common units into the same number of class A common units.

  DISTRIBUTIONS

     The board of advisors has sole discretion regarding the amounts and timing
of distributions to members of Sleepmaster Holdings L.L.C., subject to the
retention and establishment of reserves of, or payments to third parties of, the
funds as it deems necessary with respect to the reasonable business needs of
Sleepmaster Holdings L.L.C. Distributions are to be made in the following order
and priority:

     (1) first, to the members in proportion to and to the extent of their
         unpaid preferred return (as defined in the Sleepmaster Holdings L.L.C.
         limited liability company agreement),

                                       61
<PAGE>   66

     (2) second, to the members in proportion to and to the extent of their
         unreturned preferred capital (as defined in the Sleepmaster Holdings
         L.L.C. limited liability company agreement), and

     (3) third, to the members in proportion to their common units.

  REDEMPTION

     Except as extensions are provided for, Sleepmaster Holdings L.L.C. shall
make a distribution to each preferred member on November 14, 2008 in an amount
equal to the full amount of the preferred member's unpaid preferred return and
unreturned preferred capital as of the scheduled redemption date. In connection
with the closing of the old note offering on May 18, 1999, the parties to the
Sleepmaster Holdings L.L.C. limited liability company agreement amended the
agreement to extend the redemption date of the preferred membership interests to
November 14, 2009.

SLEEPMASTER LIMITED LIABILITY COMPANY OPERATING AGREEMENT

     Sleep Investor and Sleepmaster Holdings L.L.C. entered into the Sleepmaster
amended and restated limited liability company operating agreement. Sleepmaster
was formed under the New Jersey Limited Liability Company Act. The business and
affairs of Sleepmaster are managed by the managing member, Charles Schweitzer,
subject to the direction of a board of advisors having duties comparable to a
corporate board of directors. Currently, the Sleepmaster board of advisors is
composed of seven advisors. The number of advisors can be increased by a vote of
at least 80% of the advisors. The Sleepmaster limited liability company
agreement calls for the existence of four senior officers as follows:

     (1) Chief Executive Officer and President,

     (2) Executive Vice President and Chief Financial Officer,

     (3) Vice President of Sales and

     (4) Vice President of Production.

  MEMBERSHIP INTERESTS

     Sleepmaster's board of advisors is authorized to issue or sell any of the
following:

     (1) additional membership interests or other interests in Sleepmaster,

     (2) obligations, evidences of indebtedness or other securities or interests
         convertible into or exchangeable for membership interests or other
         interests in Sleepmaster, and

     (3) warrants, options, or other rights to purchase or otherwise acquire
         membership interests or other interests in Sleepmaster.

     The class A members are entitled to one vote per class A common unit.
Except as specifically provided or required by law, the class B members and the
preferred members have no right to vote on any matters to be voted on by the
members of Sleepmaster, except in the case of mergers, consolidations,
recapitalizations, or reorganizations. Each class B member is entitled at any
time to convert any or all of the class B common units held by the class B
member into the same number of class A common units and members holding a
majority of the class B common units can cause a conversion of 100% of the class
B common units into the same number of class A common units. Currently, 7,999
class A membership interests are held by Sleepmaster Holdings L.L.C. and one is
held by Sleep Investor. Sleepmaster Holdings L.L.C. also holds 9,999.96
preferred membership interests.

                                       62
<PAGE>   67

  DISTRIBUTIONS

     Sleepmaster's board of advisors has sole discretion regarding the amounts
and timing of distributions to members of Sleepmaster, subject to the retention
and establishment of reserves of, or payments to third parties of, the funds as
it deems necessary with respect to the reasonable business needs of Sleepmaster.
Distributions are to be made in the following order and priority:

     (1) first, to the members in proportion to and to the extent of their
         Unpaid Preferred Return, as defined in the Sleepmaster limited
         liability company agreement,

     (2) second, to the members in proportion to and to the extent of their
         Unreturned Preferred Capital, as defined in the Sleepmaster limited
         liability company agreement, and

     (3) third, to the members in proportion to their common units.

  REDEMPTION

     Except as extensions are provided for, Sleepmaster shall make a
distribution to each preferred member on November 14, 2008 in an amount equal to
the full amount of such preferred member's unpaid preferred return and
unreturned preferred capital as of the scheduled redemption date. In connection
with the closing of the old note offering, the parties to the Sleepmaster LLC
agreement amended the agreement to extend the redemption date of the preferred
membership interests to November 14, 2009.

SLEEPMASTER HOLDINGS L.L.C. SECURITYHOLDERS AGREEMENT

     In 1998, Sleepmaster Holdings L.L.C., Sleep Investor, PMI, Charles
Schweitzer, James Koscica, Michael Reilly, Timothy DuPont, Michael Bubis,
Richard Tauber and Douglas Phillips entered into an amended and restated
securityholders agreement dated as of March 3, 1998. On February 26, 1999, John
Herr and Stuart Herr executed a joinder to the amended and restated
securityholders agreement. On November 5, 1999, David Deye, Stephen Lund and
Citicorp Mezzanine Partners executed a joinder to the amended and restated
securityholders agreement. The amended and restated securityholders agreement
requires that Sleepmaster Holdings L.L.C., Sleep Investor, PMI and those
executives of Sleepmaster Holdings L.L.C. vote their membership interests and
take all other actions within their control so that the board of advisors of
Sleepmaster Holdings L.L.C. will be comprised of four advisors designated by
Sleep Investor and three advisors representative of management, Schweitzer,
Koscica and Bubis. The board of advisors, or similar governing bodies of
Sleepmaster Holdings L.L.C.'s subsidiaries must have the same composition.

     In addition, the securityholders agreement:

     (1) restricts the transfer of membership interests of Sleepmaster Holdings
L.L.C.;

     (2) grants tag-along rights on transfers of membership interests of
         Sleepmaster Holdings L.L.C.;

     (3) grants first offer rights on transfers of membership interests of
         Sleepmaster Holdings L.L.C.;

     (4) requires each securityholder to consent to a sale of Sleepmaster
         Holdings L.L.C. if the sale is approved by the board of advisors of
         Sleepmaster Holdings L.L.C. and the holders of a majority of the
         membership interests issued to Sleep Investor and its affiliates; and

     (5) grants limited preemptive rights on issuances of membership interests
of Holdings.

     The tag-along and first offer rights with respect to each securityholder's
interests will terminate upon the consummation of a sale of the interests to the
public pursuant to an offering registered under the Securities Act of 1933 or to
the public effected through a broker-dealer or market-maker pursuant to Rule
144.

                                       63
<PAGE>   68

SLEEPMASTER HOLDINGS L.L.C. REGISTRATION RIGHTS AGREEMENT

     In 1998, Sleepmaster Holdings L.L.C., Sleep Investor, PMI, Charles
Schweitzer, James Koscica, Michael Reilly, Timothy DuPont, Michael Bubis,
Richard Tauber and Douglas Phillips entered into an amended and restated
registration rights agreement dated as of March 3, 1998. On February 26, 1999,
John Herr and Stuart Herr executed a joinder to the amended and restated
registration rights agreement. On November 5, 1999, David Deye, Stephen Lund and
Citicorp Mezzanine Partners executed a joinder to the amended and restated
registration rights agreement. Under the amended and restated registration
rights agreement, the holders of a majority of the membership interests issued
to Sleep Investor or its affiliates have the right, subject to certain
conditions, to require Sleepmaster Holdings L.L.C. to consummate a registered
offering of equity securities of Sleepmaster Holdings L.L.C. or a successor
corporate entity.

     In addition, all holders of registrable securities are entitled to request
the inclusion, subject to the terms and conditions of the registration rights
agreement, of any of their common interests in any registration statement, other
than registration statements on forms S-8 or S-4 or any similar form in
connection with a registration to primarily register debt securities, at
Sleepmaster Holdings L.L.C.'s expense whenever Sleepmaster Holdings L.L.C.
proposes to register any of its common interests under the Securities Act of
1933. In connection with all the registrations, Sleepmaster Holdings L.L.C. has
agreed to indemnify all holders of registrable securities against liabilities,
including liabilities under the Securities Act of 1933.

THE RECAPITALIZATION AND OTHER TRANSACTIONS

  RECAPITALIZATION AGREEMENT

     In November 1996, Sleepmaster Holdings L.L.C., Sleepmaster, Sleep Investor,
Brown/Schweitzer Holdings Inc. and each of the then existing members of
Sleepmaster Holdings L.L.C. entered into a recapitalization agreement. Pursuant
to the recapitalization agreement, Sleepmaster Holdings L.L.C. redeemed all of
the membership interests of its members, except for four members who are current
members of management, and then sold the membership interests to Sleep Investor.
In addition, Sleep Investor purchased 8,714 units of redeemable preferred
interests and 6,099 units of common interests of Sleepmaster Holdings L.L.C. for
approximately $12.9 million plus issuance of notes to the then existing members
of Sleepmaster Holdings L.L.C. totaling $7.0 million. The remaining preferred
and common interests of Sleepmaster Holdings L.L.C. were allocated to the four
members of Sleepmaster Holdings L.L.C. who are currently members of our
management. As a result of the recapitalization, Sleep Investor acquired 72% of
the outstanding interests of Sleepmaster Holdings L.L.C. and Sleepmaster
Holdings L.L.C. management retained 28%.

  SLEEP INVESTOR PROMISSORY NOTES

     In conjunction with the recapitalization of Sleepmaster Holdings L.L.C. in
1996, Sleep Investor issued $7.0 million of junior subordinated notes and paid
cash to the then-existing members of Sleepmaster Holdings L.L.C., including
current members of our management. In exchange for the notes, the then-existing
members of Sleepmaster Holdings L.L.C. delivered common and preferred interests
of Sleepmaster Holdings L.L.C., as well as notes issued by Sleepmaster Holdings
L.L.C., to Sleep Investor. As of September 30, 1999, $8.5 million of the
promissory notes were outstanding. In connection with the old note offering and
the redemption of the senior subordinated notes, the promissory notes were
amended to provide for a 12.0% interest rate and a maturity date of November 14,
2007.

  SENIOR SUBORDINATED NOTES

     In November 1996 Sleepmaster, Sleepmaster Holdings L.L.C. and PMI entered
into a securities purchase agreement. Pursuant to this agreement, Sleepmaster
sold $15.0 million series A senior

                                       64
<PAGE>   69

subordinated notes due 2007 to PMI. These senior subordinated notes held by PMI
were redeemed with a portion of the net proceeds of the old note offering.

     In addition, in March 1998 Sleepmaster, Sleepmaster Holdings L.L.C. and PMI
entered into a securities purchase agreement. Pursuant to this agreement,
Sleepmaster sold $5.0 million series B senior subordinated notes due 2007 to
PMI. These senior subordinated notes held by PMI were redeemed with a portion of
the proceeds of the old note offering.

  WARRANTS

     In connection with the sale of senior subordinated notes by Sleepmaster to
PMI in 1996 and 1998, Sleepmaster Holdings L.L.C. issued to PMI 2000 warrants
and 403 warrants, respectively, to purchase class A common units of Sleepmaster
Holdings L.L.C. The warrants are currently exercisable at any time until March
3, 2010 at an exercise price of $0.01 per unit, subject to adjustment. The
holders of a majority of the outstanding warrants, during a specified window
period each year from November 14, 2003 to November 14, 2009, have the right to
require Sleepmaster Holdings L.L.C. to purchase all of the warrants or common
units into which the warrants are exercisable. If this right is exercised, the
purchase price on a per unit basis would be an amount equal to the value of
Sleepmaster Holdings L.L.C. divided by the number of outstanding units of common
interests. The value of Sleepmaster Holdings L.L.C. would be the greater of a
multiple of EBITDA and the aggregate current market price of the units of common
interests on a fully diluted basis. The put option is subject to the
availability of financing. The put option shall terminate upon:

     (1) an approved sale, or

     (2) the consummation of an underwritten public offering of units of common
         interests.

     In connection with the purchase of substantially all of the assets of Adam
Wuest by Sleepmaster on November 5, 1999, Sleepmaster Holdings L.L.C. issued to
Citicorp Mezzanine Partners, L.P. warrants to purchase Class B common membership
interests of Sleepmaster Holdings L.L.C. The warrants are exercisable at any
time after June 30, 2007 and before June 30, 2009 at an exercise price of $0.01
per unit, subject to certain anti-dilution adjustments. If Sleepmaster Holdings
L.L.C. prepays in full the 14% subordinated note in aggregate principal amount
of $10.0 million on or prior to June 30, 2007, the warrants will not be
exercisable and will be terminated.

                                       65
<PAGE>   70

                          DESCRIPTION OF INDEBTEDNESS

THE AMENDED AND RESTATED CREDIT FACILITY


     The following is a summary of the material terms of the amended and
restated credit facility that Sleepmaster, Sleepmaster Holdings L.L.C., Palm
Beach, Herr, Lower Road Associates, LLC, Sleepmaster Finance Corporation, Adam
Wuest, and the lenders parties thereto and First Union National Bank, as a
lender and as an administrative agent entered into on November 5, 1999. We urge
you to read the amended and restated credit facility because it will provide
more information concerning the points highlighted below. A copy of the amended
and restated credit facility can be obtained by writing to Sleepmaster at the
address located in the section entitled "Prospectus Summary".


  STRUCTURE

     The amended and restated credit facility provides revolving credit
facilities and an amortizing term loan facility with aggregate availability of
$70.0 million. The revolving credit facility will mature on October 29, 2005 and
includes a sublimit of $15.0 million which covers letters of credit currently
consisting of (a) a letter of credit to back the industrial revenue bonds
currently outstanding of $6.6 million (b) a letter of credit to back the
economic revenue bonds currently outstanding of $2.0 million and (c) a $720,000
letter of credit issued to the landlord for a deposit on the Linden, New Jersey
facility. The amortizing term loan facility shall be repaid in 23 fiscal
quarterly installments and shall be fully amortized on September 30, 2005.

  AVAILABILITY

     Availability under the amended and restated credit facility is subject to
various conditions precedent typical of bank loans. Amounts under the revolving
credit facility are available on a revolving basis. Amounts under the
acquisition facility are available until             .

  INTEREST

     Borrowings under the revolving credit facility and the term loan facility
bear interest at a rate equal to:

     - LIBOR plus an applicable percentage set forth in a table in the amended
       and restated credit agreement or

     - the alternate base rate, which is equal to the higher of (1) the First
       Union prime rate and (2) the Federal Funds rate plus 0.50%, plus the
       applicable margin plus an applicable percentage set forth in a table in
       the amended and restated credit agreement.

  FEES

     Sleepmaster has agreed to pay fees with respect to the amended and restated
credit facility, including:

     - a revolving credit facility commitment fee on a per annum basis at a rate
       of 0.50% on the average daily commitment;

     - an annual administrative fee;

     - letter of credit fees calculated on the aggregate face amount for each
       letter of credit equal to

       (1)  the applicable percentage for LIBOR loans on a per annum basis plus

       (2)  a fronting fee of 0.125% per annum and customary amendment, drawing
            and transfer fees to be paid to the issuing bank.

  SECURITY

     The obligations of Sleepmaster under the amended and restated credit
facility are secured, jointly and severally, by

     - a first priority lien on 100% of the membership interests in Sleepmaster,

     - a first priority lien on 100%, 65% for foreign subsidiaries of the equity
       or other ownership interests of Sleepmaster's currently owned or
       hereafter acquired direct and indirect subsidiaries, and

                                       66
<PAGE>   71

     - a first priority lien on and security interest in all assets of
       Sleepmaster and its direct and indirect United States subsidiaries.

  GUARANTEES

     The obligations of Sleepmaster are guaranteed, jointly and severally, by
each of our domestic subsidiaries and Sleepmaster Holdings L.L.C.

  COMMITMENT REDUCTIONS AND REPAYMENTS

     Sleepmaster will be required to make mandatory prepayments upon receipt of
proceeds of insurance awards, asset sales or equity sale proceeds, debt issuance
proceeds, and 50% of annual excess cash flow. These proceeds will first reduce
any remaining amortization payments on the acquisition facility and then be
applied to reduce the revolving credit facility.

  AFFIRMATIVE, NEGATIVE AND FINANCIAL COVENANTS

     The amended and reinstated credit facility contains a number of covenants
that, among other things, restrict the ability of Sleepmaster and its
subsidiaries to:

     - incur additional indebtedness,

     - pay dividends and make distributions,

     - issue common and preferred stock of subsidiaries,

     - make investments,

     - repurchase stock,

     - create liens,

     - enter into transactions with affiliates.

     - enter into sale and leaseback transactions,

     - merge or consolidate with third parties, and

     - transfer and sell assets.

In addition, the amended and reinstated credit facility requires Sleepmaster to
comply with specified financial ratios, including a maximum leverage ratio, a
minimum interest coverage ratio and a fixed charge coverage ratio.

     The maximum leverage ratio requires that Sleepmaster Holdings, L.L.C.,
together with its subsidiaries, have a ratio of total debt to EBITDA of no more
than 6.0 to 1.0 until June 30, 2000. Thereafter, the required ratio will decline
by .50 on July 1, 2000, by .25 on each of October 1, 2000, July 1, 2001 and
October 1, 2001, by .50 on July 1, 2002 and by .25 on October 1, 2002.
Thereafter, the required ratio will be no greater than 3.75 to 1.0.

     The minimum interest coverage ratio requires that Sleepmaster Holdings,
L.L.C., together with its subsidiaries, have a ratio of EBITDA to interest
expense of no less than 1.80 to 1.0 until June 30, 2001. Thereafter, the
required ratio will increase by .20 on July 1, 2001, by .25 on each of July 1,
2002, October 1, 2002 and October 1, 2003. Thereafter, the required ratio will
be no less than 2.75 to 1.0.

     The fixed charge coverage ratio requires that Sleepmaster Holdings, L.L.C.,
together with its subsidiaries, have a ratio of EBITDA minus capital
expenditures to interest expense plus taxes, dividend payments and scheduled
payments on funded debt of no less than 1.10 to 1.0 until September 30, 2001.
The required ratio will increase to 1.15 to 1.0 for the period from October 1,
2001 to September 30, 2002 and will increase to 1.20 to 1.0 on October 1, 2002.
Thereafter, the required ratio will be no less than 1.20 to 1.0.

  EVENTS OF DEFAULT

     Affirmative, Negative and Financial Covenants.  The new credit facility
contains customary events of default, including:

     - non-payment of principal, interest or fees,

                                       67
<PAGE>   72

     - violation of covenants after customary cure periods,

     - inaccuracy of representations and warranties,

     - cross-default to other material agreements and indebtedness,

     - bankruptcy,

     - material judgments,

     - ERISA matters,

     - invalidity of loan documentation or security interest, and

     - change of control.

THE SUBORDINATED CREDIT FACILITY


     The following is a summary of the material terms of the new subordinated
credit facility that Sleepmaster Holdings L.L.C. and Citicorp Mezzanine
Partners, L.P. entered into on November 5, 1999. The subordinated credit
facility, in the amount of $10.0 million, will mature on June 30, 2007 and was
issued in order to partially finance the acquisition of Adam Wuest. The
obligations under the subordinated credit facility are unsecured and are
subordinated to Sleepmaster Holdings L.L.C.'s obligations under the amended and
restated credit facility and the exchange notes. We urge you to read the
subordinated credit facility because it will provide more information concerning
the points highlighted below. A copy of the subordinated credit facility can be
obtained by writing to Sleepmaster at the address located in the section
entitled "Prospectus Summary."


  Interest

     Borrowings under the subordinated credit facility bear interest at a rate
equal to 14% per annum on the unpaid principal amount thereof from the date made
through maturity. Interest on such borrowings is payable semiannual in arrears
and must be paid by adding such interest to the then outstanding principal
amount of the notes until the payment in full of the amended and restated credit
facility.

  Prepayments

     To the extent permissible under any senior debt documents, Sleepmaster
Holdings L.L.C. may prepay the subordinated credit facility at any time in whole
or in part at 100% of the principal amount thereof plus accrued and unpaid
interest to the date of prepayment and a prepayment premium as set forth
therein. In addition, to the extent permissable under any senior debt documents,
Sleepmaster Holdings L.L.C. must apply an amount equal to 100% of the net
proceeds of certain equity issuances to the prepayment of the subordinated
credit facility and must at the option of the lender thereunder prepay the loan
upon a change of control of either Sleepmaster Holdings L.L.C. or Sleepmaster.

  Covenants and Events of Default

     The subordinated credit facility contains customary affirmative and
negative covenants, as well as standard events of default.

INDUSTRIAL REVENUE BONDS

     Sleepmaster, through its subsidiary Palm Beach, is financially obligated to
the County of Palm Beach, Florida pursuant to revenue bonds issued on behalf of
Palm Beach. On April 1, 1996, the County of Palm Beach Florida issued the
Variable Rate Demand Industrial Development Revenue Bonds, Palm Beach Bedding
Company Project, Series 1996 in the aggregate principal amount of $7.7 million
to finance the construction of a 235,000 square foot manufacturing facility for
Palm Beach. The bonds mature in April 2016. As of September 30, 1999, $6.4
million principal amount of the bonds were outstanding.

  INTEREST RATES

     The bonds bear interest at a variable rate determined weekly by the First
Union National Bank of North Carolina. The variable rate will be based upon
prevailing market conditions and will be the minimum rate necessary, in the
judgement of the First Union National Bank of North Carolina, to enable it to
arrange the sale of the bonds at a price equal to the principal amount thereof
plus accrued interest. The variable rate is capped at

     (1) the maximum rate permitted by applicable law or

     (2) 12.0% per annum determined weekly.

                                       68
<PAGE>   73

On a one-time basis, Palm Beach has the option to convert the interest rate
payable on the bonds from a variable rate to a fixed rate. The interest fixed
rate will be determined by First Union National Bank of North Carolina, as
placement agent, in its sole judgment based upon prevailing market conditions on
the date of the conversion. Palm Beach has not exercised its right to convert
the interest rate payable to a fixed rate. At September 30, 1999, the interest
rate on the bonds was 3.95%.

  REDEMPTION AND REPURCHASE

     While the bonds bear interest at the variable rate, the County of Palm
Beach, Florida may redeem the bonds in whole or in part on:

     (1) interest payment dates and

     (2) on the date the interest rate is converted to a fixed rate, upon the
         written request from Palm Beach with the consent of First Union
         National Bank of Florida. The owners of the bonds also have the right
         to demand the purchase of the bonds at a purchase price equal to the
         principal amount of the bond, plus accrued interest to the date of
         purchase if notice provisions are met. Once the interest rate on the
         bonds is converted to a fixed interest rate, they are subject to
         mandatory tender and purchase by Palm Beach on the date of the
         conversion unless the owners have irrevocably elected to hold the bonds
         bearing a fixed rate.

  SECURITY

     The bonds are collateralized by a letter of credit issued by First Union
National Bank of Florida and backed up by La Salle National Bank for the benefit
of the trustee under the indenture relating to the bonds on the Palm Beach
manufacturing facilities and a pledge of Palm Beach's interest in the bonds.

ECONOMIC DEVELOPMENT REVENUE FUNDING BONDS

     Sleepmaster, through its subsidiary Adam Wuest, is obligated to the County
of Hamilton, Ohio pursuant to revenue bonds issued on behalf of Adam Wuest. On
February 1, 1994, the County of Hamilton, Ohio issued Fixed Rate Economic
Development Revenue Funding Bonds, Series 1994 in the aggregate principal amount
of $2,980,000 million to finance the Adam Wuest, Inc. Project. As of September
30, 1999, $2.0 million of the bonds were outstanding. The bonds mature in
September 2010 and bear interest at fixed rates ranging from 4.3% to 5.6%
depending on the maturity date of the bond series.

  INTEREST RATES

     The bonds bear interest at a fixed rate ranging from 4.3% to 5.6% depending
on the maturity date of the bond series. The bonds are payable in quarterly
installments of principal and interest through 2010.

  REDEMPTION AND REPURCHASE

     The County of Hamilton, Ohio, at Adam Wuest's option, may redeem the bonds
in whole or in part on interest payment dates at the redemption price set forth
below plus accrued interest to the redemption date:

     (1) September 1, 2002 through August 31, 2003 at 101% and

     (2) September 1, 2003 and thereafter at 100%

  SECURITY

     The bonds are collateralized by a letter of credit issued by Fifth Third
Bank and backed up by First Union National Bank for the benefit of the trustee
under the indenture relating to the bonds on the Adam Wuest manufacturing
faculties and a pledge of Adam Wuest's interest in the bonds.

THE SLEEP INVESTOR PROMISSORY NOTES

     In conjunction with the recapitalization of Sleepmaster Holdings L.L.C. in
1996, Sleep Investor issued $7.0 million of junior subordinated notes and paid
cash to the then-existing members of Sleepmaster Holdings L.L.C., including
current members of our management. In exchange for the notes, the then-existing
members of Sleepmaster Holdings L.L.C. delivered common and preferred interests
of Sleepmaster Holdings L.L.C., as well as notes issued by Sleepmaster Holdings
L.L.C., to Sleep Investor. Interest payments received by Sleep Investor on the
notes issued by Sleepmaster Holdings L.L.C. correspond to Sleep Investor's
obligation to make interest payments on the promissory notes. The

                                       69
<PAGE>   74

promissory notes may be prepaid at Sleep Investor's option and any prepayments
must be made pro rata among all holders of the promissory notes.

     The promissory notes initially matured on November 14, 2007 and bore
interest at a fixed rate of 7.02% per annum, which interest was paid in kind
except that an amount equal to the current tax liability for the interest
received on the promissory notes was paid in cash. The maturity date was
extended to November 14, 2008 from November 14, 2007 in connection with the
acquisition of Palm Beach as required by the terms of the senior subordinated
notes.

  AMENDMENT

     In connection with the old note offering and the prepayment of the senior
subordinated notes, the promissory notes were amended to retroactively bear
interest at a fixed rate of 12.0% per annum and to mature on November 14, 2007.
The holders of the promissory notes received the retroactive interest payment in
the form of a cash payment which was meant to satisfy the tax obligations of the
holders with respect to the retroactive interest payment and a pay-in-kind note
for the balance. Future interest will be paid semi-annually. An amount of
interest shall be paid in cash that allows the holders to satisfy their income
tax obligations with respect to the interest accrual on the promissory notes.
The cash interest payment portion will rise or fall as income tax rates rise or
fall. The balance of the interest will be paid in the form of a promissory note;
provided that if Sleepmaster's ratio of EBITDA to interest expense is greater
than or equal to 2:1, the entire 12.0% interest shall be paid in cash. As of
September 30, 1999, $8.5 million principal amount of promissory notes were
outstanding.

  PREPAYMENT

     A mandatory prepayment of the promissory notes will be triggered upon a
change of control which is defined as:

     (1) prior to an initial public offering, the failure of Citicorp Venture
         Capital, Ltd. and its affiliates and employees to own 40% of the common
         interests of Sleepmaster Holdings L.L.C.; and

     (2) after an initial public offering, the failure of Citicorp Venture
         Capital, Ltd. and its affiliates and employees to own 25% of the common
         interests of Sleepmaster Holdings L.L.C.

     Sleepmaster has no obligations or commitments to Sleep Investor under the
promissory notes. The new credit facility allows Sleepmaster to fund interest
payments on the promissory notes.

THE SLEEPMASTER HOLDINGS L.L.C. JUNIOR SUBORDINATED NOTE

     In conjunction with the purchase of substantially all the assets of Star on
May 18, 1999, Sleepmaster Holdings L.L.C. issued a junior subordinated note to
the seller in the initial aggregate principal amount of $0.68 million as a
portion of the purchase price.

     The junior subordinated note bears interest at a fixed rate of 6.0% per
annum, which is pay-in-kind, unless and until the occurrence of:

     - a mandatory prepayment of the entire outstanding principal amount of the
       junior subordinated note, plus all accrued and unpaid interest, within 15
       days after the consummation of a sale of Sleepmaster Holdings L.L.C. or
       Star or

     - an optional prepayment of all or a portion of the unpaid principal amount
       of the junior subordinated note, together with accrued and unpaid
       interest on the portion of the principal amount which it is prepaying,
       provided that such prepayment is not forbidden by the terms of the senior
       debt.

     The junior subordinated note matures on May 18, 2002.

     Sleepmaster has no obligations or commitments to Sleepmaster Holdings
L.L.C. under the junior subordinated note. The new credit facility allows
Sleepmaster to fund interest payments on the junior subordinated note.

                                       70
<PAGE>   75

                            DESCRIPTION OF THE NOTES

GENERAL

     You can find the definitions of some of the terms used in this description
under the subheading "Definitions." For purposes of this section, reference to
Sleepmaster L.L.C. does not include its subsidiaries.

     We will issue the exchange notes under the terms of the indenture dated as
of May 18, 1999 between Sleepmaster L.L.C., as the issuer, Sleepmaster Finance
Corporation, as a co-obligor, the guarantor subsidiaries and United States Trust
Company of New York, as trustee. The terms of the exchange notes include those
stated in the indenture and those made part of the indenture by reference to the
Trust Indenture Act of 1939.

     The form and terms of the series B senior subordinated notes due 2009 are
the same as the form and terms of the old notes except that

     (1) the exchange notes will have been registered under the Securities Act
         of 1933 and thus will not bear restrictive legends restricting their
         transfer under the Securities Act of 1933 and

     (2) holders of exchange notes will not be entitled to rights of holders of
         the old notes under the registration rights agreement which terminate
         upon the consummation of the exchange offer.

     The following description is a summary of the material provisions of the
indenture. It does not restate that agreement in its entirety. We urge you to
read the indenture and the registration rights agreement because they, and not
this description, define your rights as holders of these exchange notes. Copies
of the of the indenture and the registration rights agreement may be obtained by
contacting us at the address and telephone number at the end of the section
entitled "Prospectus Summary."

BRIEF DESCRIPTION OF THE EXCHANGE NOTES

  THE NOTES

     These exchange notes:

     - are general unsecured obligations of Sleepmaster and Sleepmaster Finance
       Corporation;

     - are subordinated in right of payment to all of our and our guarantor
       subsidiaries' current and future senior debt;

     - are equal in right of payment to all of our and our guarantor
       subsidiaries' existing and future senior subordinated debt; and

     - are ahead of all our and our guarantor subsidiaries' other current and
       future debt that expressly provides that it is subordinated to these
       exchange notes and the subsidiary guarantees.

PRINCIPAL, MATURITY AND INTEREST

     The exchange notes will be unsecured senior subordinated obligations of the
Sleepmaster and Sleepmaster Finance Corporation and will mature on May 15, 2009.
Each exchange note will bear interest at the rate of 11% from May 18, 1999 or
from the most recent interest payment date on which interest has been paid,
payable semiannually in arrears on May 15 and November 15 in each year,
commencing November 15, 1999.

     The exchange notes which may be issued under the indenture will be limited
to $165.0 million aggregate principal amount, of which $115.0 million will be
issued in this offering. Up to $50 million of additional notes having identical
terms and conditions to the notes offered in this offering may be issued from
time to time after the date of this prospectus under the indenture, subject to
the provisions of the indenture, including those described under the caption
"-- Covenants -- Limitation on Indebtedness." The exchange notes issued in this
offering and any additional notes subsequently issued under the indenture will

                                       71
<PAGE>   76

be treated as a single class for all purposes under the indenture, including,
without limitation, waivers, amendments, redemptions and offers to purchase.

     The issuers will pay interest to the Person in whose name the exchange
note, or any predecessor exchange note, is registered at the close of business
on the May 1 or November 1 immediately preceding the relevant interest payment
date. Interest will be computed on the basis of a 360-day year comprised of
twelve 30-day months. (Sections 202, 301 and 309)

METHODS OF RECEIVING PAYMENTS ON THE EXCHANGE NOTES

     Principal of, premium, if any, and interest on the exchange notes will be
payable, and the exchange notes will be exchangeable and transferable, at the
office or agency of the issuers in The City of New York maintained for such
purposes, which initially will be the corporate trust office of the trustee.
Payment of interest also may be made at the option of the issuers by check
mailed to the Person entitled thereto as shown on the security register.
(Sections 301, 305 and 1002)

     The exchange notes will be issued only in fully registered form without
coupons, in denominations of $1,000 and any integral multiple thereof. No
service charge will be made for any registration of transfer, exchange or
redemption of exchange notes, except in circumstances for any tax or other
governmental charge that may be imposed in connection with the exchange notes.
(Sections 302 and 305)

     Settlement for the exchange notes will be made in same day funds. All
payments of principal and interest will be made by Sleepmaster in same day
funds. The exchange notes will trade in the Same-Day Funds Settlement System of
The Depository Trust Company until maturity, and secondary market trading
activity for the exchange notes will therefore settle in same day funds.

GUARANTEES

     Payment of the exchange notes is guaranteed by the guarantors jointly and
severally, fully and unconditionally, on a senior subordinated basis.

     - The guarantors are comprised of all of the domestic Wholly Owned
       Restricted Subsidiaries of Sleepmaster.

     - In addition, if any domestic Restricted Subsidiary of Sleepmaster becomes
       a guarantor or obligor in respect of any other Indebtedness of
       Sleepmaster or any of the Restricted Subsidiaries, Sleepmaster shall
       cause such Restricted Subsidiary to enter into a supplemental indenture.
       Under the supplemental indenture, the Restricted Subsidiary shall agree
       to guarantee Sleepmaster's obligations under the exchange notes.

If the issuers default in payment of the principal of, premium, if any, or
interest on the exchange notes, each of the guarantors will be unconditionally,
jointly and severally obligated to duly and punctually pay the principal of,
premium, if any, and interest on the exchange notes.

     The obligations of each guarantor under its guarantee are limited to the
maximum amount which:

     (1) after giving effect to all other contingent and fixed liabilities of
         such guarantor, and

     (2) after giving effect to any collections from or payments made by or on
         behalf of any other guarantor in respect of the obligations of such
         other guarantor under its guarantee or pursuant to its contribution
         obligations under the indenture,

will result in the obligations of such guarantor under its guarantee not
constituting a fraudulent conveyance or fraudulent transfer under Federal or
state law. Each guarantor that makes a payment or distribution under its
guarantee shall be entitled to a contribution from any other guarantor in a pro
rata amount based on the net assets of each guarantor determined in accordance
with GAAP.

     Notwithstanding the foregoing, in circumstances such as those described in
the Section "Covenants" under the heading "Limitation on Issuance of Guarantees
and Pledges for Indebtedness" in subsection (c), a guarantee of a guarantor may
be released from their obligation. Sleepmaster also may, at any

                                       72
<PAGE>   77

time, cause a Restricted Subsidiary to become a guarantor by executing and
delivering a supplemental indenture providing for the guarantee of payment of
the exchange notes by such Restricted Subsidiary on the basis provided in the
indenture.

OPTIONAL REDEMPTION

     After May 15, 2004, we may redeem all or a portion of the exchange notes,
on not less than 30 nor more than 60 days' prior notice, in amounts of $1,000 or
an integral multiple of $1,000. The exchange notes will be redeemed during the
twelve-month period beginning on May 15 of the years indicated below at the
redemption prices expressed as percentages of principal amount plus accrued and
unpaid interest described below:

<TABLE>
<CAPTION>
                                                    REDEMPTION
YEAR                                                  PRICE
- ----                                                ----------
<S>                                                 <C>
2004..............................................   105.500%
2005..............................................   103.667%
2006..............................................   101.833%
2007 and thereafter...............................   100.000%
</TABLE>

In each case, we will also pay accrued and unpaid interest, if any, to the
redemption date, subject to the rights of holders of record on relevant record
dates to receive interest due on an interest payment date.

  PUBLIC EQUITY OFFERING REDEMPTION

     At any time prior to May 15, 2002, we may on one or more occasions redeem
up to 35% of the aggregate principal amount of the exchange notes originally
issued under the indenture with the proceeds of one or more public equity
offerings. This 35% includes the principal amount of any additional notes which
may be issued under the indenture. The redemption price will be 111% of the
principal amount of the exchange notes, plus accrued and unpaid interest to the
redemption date, provided that:

     (1) at least 65% of the aggregate principal amount of exchange notes,
         including any additional notes which may be issued under the indenture,
         remains outstanding immediately after the occurrence of each such
         redemption;

     (2) we mail notice of the redemption no later than 20 days after the
         closing of the related public equity offering; and

     (3) the redemption occurs within 45 days of the date of the closing of such
         public equity offering.

  CHANGE OF CONTROL CALL

     The exchange notes may be redeemed at any time prior to May 15, 2004, at
the option of the issuers, in whole and not in part, within 60 days after a
change in control event. The issuers must give notice to each holder of exchange
notes not less than 30 nor more than 60 days' prior to the scheduled redemption.
Exchange notes may be redeemed in amounts of $1,000 or an integral multiple of
$1,000. The redemption price will be equal to the sum of

     (1) 100% of the principal amount thereof plus

     (2) accrued and unpaid interest, if any, to the redemption date, subject to
         the right of holders of record on relevant record dates to receive
         interest due on an interest payment date, plus

     (3) the Applicable Premium, if any.

In no event will the redemption price of the exchange notes be less than 105.5%,
the redemption price for the exchange notes on May 15, 2004, of the principal
amount of the exchange notes, plus accrued interest to the applicable redemption
date.

     Applicable Premium means, with respect to an exchange note to be redeemed
at any redemption date, the excess of

     (A) the present value at such time of

          (1) the redemption price of such exchange note at May 15, 2004, plus

                                       73
<PAGE>   78

          (2) all required interest payments, excluding accrued but unpaid
              interest to the date of redemption, due on such exchange note
              through May 15, 2004, computed using a discount rate equal to the
              Treasury Rate plus 50 basis points, over

     (B) the then outstanding principal amount of such exchange note.

  PROCEDURES

     If less than all of the exchange notes are to be redeemed, the trustee
shall select the exchange notes to be redeemed in compliance with the
requirements of the principal national security exchange, if any, on which the
exchange notes are listed. If the exchange notes are not listed on a national
security exchange, the trustee shall redeem the exchange notes on a pro rata
basis, by lot or by any other method the trustee shall deem fair and reasonable.
Exchange notes redeemed in part must be redeemed only in integral multiples of
$1,000. Redemption pursuant to the provisions relating to a public equity
offering must be made on a pro rata basis or on as nearly a pro rata basis as
practicable, subject to the procedures of The Depositary Trust Company or any
other depositary. (Sections 203, 1101, 1105 and 1107)

SINKING FUND

     The exchange notes will not be entitled to the benefit of any sinking fund.

PURCHASE OF NOTES UPON A CHANGE OF CONTROL

     If a change of control event occurs, each holder of exchange notes will
have the right to require that the issuers purchase all or any part, in integral
multiples of $1,000, of such holder's exchange notes under a change of control
offer. Neither the board of directors of Sleepmaster or Sleepmaster Finance
Corporation nor the trustee may waive a holder's right to redeem its exchange
notes upon a change of control. In the change of control offer, the issuers will
offer to purchase all of the exchange notes at a purchase price in cash in an
amount equal to 101% of the principal amount of such exchange notes, plus
accrued and unpaid interest, if any, to the date of purchase. The repurchase is
subject to the rights of holders of record on relevant record dates to receive
interest due on an interest payment date.

     Within 30 days of any change of control, the issuers must notify the
trustee and give written notice of the change of control to each holder of
exchange notes, by first-class mail, postage prepaid, at its address appearing
in the security register. The notice must state, among other things,

     - that a change of control has occurred and the date of such event;

     - the circumstances and relevant facts regarding such change of control,
       including information with respect to pro forma historical income, cash
       flow and capitalization after giving effect to such change of control;

     - the purchase price and the purchase date which shall be fixed by the
       issuers on a business day no earlier than 30 days nor later than 60 days
       from the date the notice is mailed, or such later date as is necessary to
       comply with requirements under the Securities Exchange Act of 1934;

     - that any exchange note not tendered will continue to accrue interest;

     - that, unless the issuers default in the payment of the change of control
       purchase price, any exchange notes accepted for payment pursuant to the
       change of control offer shall cease to accrue interest after the change
       of control purchase date; and

     - other procedures that a holder of exchange notes must follow to accept a
       change of control offer or to withdraw acceptance of the change of
       control offer. (Section 1015)

     In addition, prior to any change of control, but after it is publicly
announced, the issuers, at their option, may notify the trustee and give written
notice of the proposed change of control to each holder of the exchange notes,
offering to purchase all of the exchange notes at the change of control purchase
price, which notice and offer shall be sufficient to constitute a change of
control offer.

     If a change of control offer is made, the issuers may not have available
funds sufficient to pay the change of control purchase price for all of the
exchange notes that might be delivered by holders of the

                                       74
<PAGE>   79

exchange notes seeking to accept the change of control offer. As of September
30, 1999, Sleepmaster had $6.4 million of senior debt outstanding. The failure
of Sleepmaster to make or consummate the change of control offer or pay the
change of control purchase price when due will give the trustee and the holders
of the exchange notes the rights described under "-- Events of Default."

     Under the credit facility, a change of control, as defined in the credit
facility, constitutes an event of default. Upon acceleration, all Indebtedness
thereunder would become due and payable.

     The definition of change of control includes a phrase relating to the sale,
lease, transfer, conveyance or other disposition of "all or substantially all"
of the assets of the issuers. The term "all or substantially all" as used in the
definition of "change of control" has not been interpreted under New York law,
which is the governing law of the indenture, to represent a specific
quantitative test. Therefore, if holders of the exchange notes elected to
exercise their rights under the indenture and Sleepmaster and Sleepmaster
Finance Corporation elected to contest such election, it is not clear how a
court interpreting New York law would interpret the phrase. A disposition of all
of the assets of Sleepmaster and Sleepmaster Finance Corporation, however, may
still not constitute a change of control.

     The existence of a holder's right to require the issuers to repurchase the
holder's exchange notes upon a change of control may deter a third party from
acquiring Sleepmaster and Sleepmaster Finance Corporation in a transaction which
constitutes a change of control.

     The provisions of the indenture will not afford holders of the exchange
notes the right to require the issuers to repurchase the exchange notes in the
event of a highly leveraged transaction or transactions with Sleepmaster and
Sleepmaster Finance Corporation management or Affiliates if the transaction is
not defined as a change of control. The following highly leveraged transactions
may not constitute a change of control but may adversely affect holders of
exchange notes:

     (1) a reorganization,

     (2) a restructuring, or

     (3) a merger or similar transaction, including an acquisition of
         Sleepmaster and Sleepmaster Finance Corporation by management or
         affiliates, involving Sleepmaster and Sleepmaster Finance Corporation.

A transaction with management would not be a change of control so long as no
party other than management or Citicorp Venture Capital, Ltd. and its affiliates
acquired more than 50% of Sleepmaster's voting stock in the transaction.

     Sleepmaster and Sleepmaster Finance Corporation will comply with the
applicable tender offer rules, including Rule 14e-1 under the Securities
Exchange Act, and any other applicable securities laws or regulations in
connection with a change of control offer.

     Sleepmaster and Sleepmaster Finance Corporation will not be required to
make a change of control offer upon a change of control if

     (1) a third party makes the change of control offer

     (2) the change of control offer is made in the manner and at the times and
         otherwise in compliance with the requirements described in the
         indenture applicable to a change of control offer made by Sleepmaster
         and Sleepmaster Finance Corporation and

     (3) the third party purchases all exchange notes validly tendered and not
         withdrawn under the change of control offer.

RANKING

     The Indebtedness evidenced by the exchange notes will be unsecured senior
subordinated indebtedness of Sleepmaster and Sleepmaster Finance Corporation.
The payment of the principal of any premiums and interest on the exchange notes

     (1) is subordinate in right of payment, as described in the indenture, to
         all existing and future Senior Indebtedness of Sleepmaster and
         Sleepmaster Finance Corporation,

                                       75
<PAGE>   80

     (2) will rank equal in right of payment with all existing and future senior
         subordinated indebtedness of Sleepmaster and Sleepmaster Finance
         Corporation, and

     (3) will be senior in right of payment to all existing and future
         subordinated obligations of Sleepmaster and Sleepmaster Finance
         Corporation.

     The exchange notes will also be effectively subordinated to any Secured
Indebtedness of Sleepmaster and Sleepmaster Finance Corporation to the extent of
the value of the assets securing such indebtedness. However, payment from the
money or the proceeds of U.S. Government Obligations held in any defeasance
trust described under "Defeasance" below is not subordinated to any Senior
Indebtedness or subject to the restrictions in the indenture.

  GUARANTOR SUBSIDIARIES

     The indebtedness evidenced by a subsidiary guaranty will be unsecured
senior subordinated indebtedness of the guarantor subsidiary issuing such
subsidiary guaranty. The payment of a subsidiary guaranty

     (1) is subordinate in right of payment, as described in the indenture, to
         all existing and future senior indebtedness of such guarantor
         subsidiary,

     (2) will rank equal in right of payment with the existing and future senior
         subordinated indebtedness of such guarantor subsidiary and

     (3) will be senior in right of payment to all existing and future
         subordinated obligations of such guarantor subsidiary.

Each subsidiary guaranty will also be effectively subordinated to any Secured
Indebtedness of the guarantor subsidiary to the extent of the value of the
assets securing such indebtedness.

  EVENT OF DEFAULT

     Upon the occurrence of any default in the payment of any Designated Senior
Indebtedness beyond any applicable grace period and after the receipt by the
trustee from a representative of holders of any Designated Senior Indebtedness,
collectively, a "Senior Representative", of written notice of such default,
payments on the exchange notes will be restricted. Specifically, no

     (1) payment, other than payments previously made pursuant to the provisions
         described under "-- Defeasance or Covenant Defeasance of Indenture", or

     (2) distribution of any assets of Sleepmaster of any kind or character,
         excluding permitted equity interests or subordinated securities,

may be made on account of the principal of, premium, if any, or interest on, the
exchange notes or on account of the purchase, redemption, defeasance or other
acquisition of or in respect of, the exchange notes unless and until

     (x) such default shall have been cured or waived or shall have ceased to
exist or

     (y) such Designated Senior Indebtedness shall have been discharged or paid
         in full.

After the default is cured or waived, Sleepmaster shall resume making any and
all required payments in respect of the exchange notes, including any missed
payments.

  BLOCKAGE PERIOD

     Upon the occurrence and during the continuance of any non-payment default
Sleepmaster may not pay the exchange notes for a period. This restriction
applies to any Designated Senior Indebtedness with maturity that may be
accelerated immediately. This period will commence upon the receipt by the
trustee and Sleepmaster from a Senior Representative of written notice of such
non-payment default. After the trustee and Sleepmaster receive notice, no

     (1) payment, other than payments previously made pursuant to the provisions
         described under "-- Defeasance or Covenant Defeasance of Indenture", or

                                       76
<PAGE>   81

     (2) distribution of any assets of Sleepmaster of any kind or character

may be made by Sleepmaster on account of the principal of, premium, if any, or
interest on, the exchange notes. This restriction excludes distributions of
permitted equity interests of subordinated securities. In addition, no payments
may be made on account of the purchase, redemption, defeasance or other
acquisition of, or in respect of, the exchange notes for the period specified
below.

     The payment blockage period shall commence upon the receipt of notice of
the non-payment default by the trustee and Sleepmaster from a Senior
Representative and shall end on the earliest of

     (1) the 179th day after such commencement,

     (2) the date on which such non-payment default, and all other non-payment
         defaults as to which notice is given after such payment blockage period
         is initiated, is cured, waived or ceases to exist or on which such
         Designated Senior Indebtedness is discharged or paid in full or

     (3) the date on which such payment blockage period, and all non-payment
         defaults as to which notice is given after such payment blockage period
         is initiated, shall have been terminated by written notice to
         Sleepmaster or the trustee from the Senior Representative initiating
         such payment blockage period.

     When the payment blockage period ends, Sleepmaster will promptly resume
making any and all required payments in respect of the exchange notes, including
any missed payments. In no event will a payment blockage period extend beyond
179 days from the date of the receipt by Sleepmaster or the trustee of the
notice initiating such payment blockage period.

     Any number of notices of non-payment defaults may be given during this
first 179 day period. However, during any period of 365 consecutive days only
one payment blockage period, during which payment of principal of, or interest
on, the exchange notes may not be made, may commence. The duration of such
payment blockage period may not exceed 179 days and there must be a 186
consecutive day period in any 365 day period during which no payment blockage
period is in effect.

     No non-payment default with respect to Designated Senior Indebtedness that
existed or was continuing on the date of the commencement of any payment
blockage period will be, or can be, made the basis for the commencement of a
second payment blockage period, whether or not within a period of 365
consecutive days, unless such default has been cured or waived for a period of
not less than 90 consecutive days subsequent to the commencement of such initial
Payment Blockage Period. (Section 1203)

  DEFAULT

     If Sleepmaster fails to make any payment on the exchange notes when due or
within any applicable grace period, whether or not on account of the payment
blockage provisions referred to above, such failure would constitute an event of
default under the indenture and would enable the holders of the exchange notes
to accelerate the maturity thereof. See "-- Events of Default."

     The indenture will provide that in the event of

     (1) any insolvency or bankruptcy case or proceeding, or any receivership,
         liquidation, reorganization or other similar case or proceeding,
         relative to Sleepmaster or its assets,

     (2) or any liquidation, dissolution or other winding up of Sleepmaster,
         whether voluntary or involuntary, or

     (3) any assignment for the benefit of creditors or other marshalling of
         assets or liabilities of Sleepmaster, except in connection with the
         consolidation or merger of Sleepmaster or its liquidation or
         dissolution following the conveyance, transfer or lease of its
         properties and assets substantially as an entirety upon the terms and
         conditions described under "-- Consolidation, Merger, Sale of Assets",

all Senior Indebtedness must be paid in full before any payment or distribution
is made on account of the principal of, premium, if any, or interest on the
exchange notes or on account of the purchase, redemption, defeasance or other
acquisition of or in respect of the exchange notes. Distributions of permitted
equity
                                       77
<PAGE>   82

interests or subordinated securities as well as payments previously made
pursuant to the provision described under the heading entitled "Defeasance or
Covenant Defeasance of Indenture" below are excluded from this restriction.

     By reason of such subordination, in the event of liquidation or insolvency,
creditors of Sleepmaster who are holders of Senior Indebtedness may recover
more, ratably, than the holders of the exchange notes. Funds which would be
otherwise payable to the holders of the exchange notes will be paid to the
holders of the Senior Indebtedness to the extent necessary to pay the Senior
Indebtedness in full and Sleepmaster may be unable to meet its obligations fully
with respect to the exchange notes.

  FUTURE DEBT

     The indenture will limit, but not prohibit, the incurrence by Sleepmaster
and its Subsidiaries of additional Indebtedness. Additionally, the indenture
will prohibit the incurrence by Sleepmaster of Indebtedness that is subordinated
in right of payment to any Senior Indebtedness of Sleepmaster and senior in
right of payment to the exchange notes. As of September 30, 1999, the amount of
indebtedness that Sleepmaster can incur which out ranks the exchange notes was
$33.0 million.

     Each guarantee of a guarantor will be an unsecured senior subordinated
obligation of such guarantor, ranking senior in right of payment to all other
existing and future Indebtedness of such guarantor that is expressly
subordinated to Senior Guarantor Indebtedness. The Indebtedness evidenced by the
guarantees will be subordinated to Senior Guarantor Indebtedness to
substantially the same extent as the exchange notes are subordinated to Senior
Indebtedness. During any period when payment on the exchange notes is blocked by
Designated Senior Indebtedness, payment on the guarantees will be similarly
blocked.

  CURRENT OUTSTANDING DEBT

     As of September 30, 1999 on a pro forma basis,

     (1) the aggregate amount of Senior Indebtedness outstanding was
         approximately $45.4 million, consisting of our guarantee of Senior
         Guarantor Indebtedness,

     (2) the aggregate amount of Senior Guarantor Indebtedness was $45.4
         million,

     (3) our non-guarantor Restricted Subsidiary had no Indebtedness outstanding
         and

     (4) no Subordinated Indebtedness or Pari Passu Indebtedness was
         outstanding.

See "Risk Factors -- We will have substantial debt following this offering and
will need to generate significant cash flow in order to pay interest on our
debt" and "Capitalization."

  SLEEPMASTER FINANCE CORPORATION

     Sleepmaster Finance Corporation is a joint and several co-obligor of the
exchange notes. Sleepmaster Finance Corporation is a Wholly Owned Restricted
Subsidiary of Sleepmaster and has no material assets. The indenture provides
that the exchange notes are senior subordinated obligations of Sleepmaster
Finance Corporation to the same extent as the obligations are senior
subordinated obligations of Sleepmaster. As of June 30, 1999, Sleepmaster
Finance Corporation had no Indebtedness outstanding, other than the exchange
notes. Sleepmaster Finance Corporation is prohibited from incurring any
indebtedness other than the notes and the exchange notes.

     "SENIOR INDEBTEDNESS" means, except as provided below, the principal of,
premium, if any, and interest on any Indebtedness of Sleepmaster, whether
outstanding on the date of the indenture or thereafter created, incurred or
assumed, and whether at any time owing, actually or contingent. However, any
particular Indebtedness will not be considered Senior Indebtedness if the
instrument creating or evidencing the same or pursuant to which the same is
outstanding expressly provides that such Indebtedness shall not be senior in
right of payment to the exchange notes.

     Notwithstanding the foregoing, "Senior Indebtedness" shall not include

     (1) Indebtedness evidenced by the exchange notes or any additional notes,

     (2) Indebtedness that is subordinate or junior in right of payment to any
         Indebtedness of Sleepmaster,
                                       78
<PAGE>   83

     (3) Indebtedness which when incurred and without respect to any election
         under Section 1111(b) of Title 11 United States Code, is without
         recourse to Sleepmaster,

     (4) Indebtedness which is represented by Redeemable Capital Stock,

     (5) any liability for foreign, federal, state, local or other taxes owed or
         owing by Sleepmaster to the extent such liability constitutes
         Indebtedness,

     (6) Indebtedness of Sleepmaster to a Subsidiary or any other Affiliate of
         Sleepmaster or any of such Affiliate's Subsidiaries,

     (7) to the extent it might constitute Indebtedness, amounts owing for
         goods, materials or services purchased in the ordinary course of
         business or consisting of trade accounts payable owed or owing by
         Sleepmaster, and amounts owed by Sleepmaster for compensation to
         employees or services rendered to Sleepmaster,

     (8) that portion of any Indebtedness which at the time of issuance is
         issued in violation of the indenture and

     (9) Indebtedness evidenced by any guarantee of any Subordinated
         Indebtedness or Pari Passu Indebtedness.

     "DESIGNATED SENIOR INDEBTEDNESS" means

     (1) all Senior Indebtedness under the credit facility and

     (2) any other Senior Indebtedness which at the time of determination has an
         aggregate principal amount outstanding of at least $20 million and
         which is specifically designated in the instrument evidencing such
         Senior Indebtedness or the agreement under which such Senior
         Indebtedness arises as "Designated Senior Indebtedness" by Sleepmaster.

     "SENIOR GUARANTOR INDEBTEDNESS" means the principal of, premium, if any,
and interest on any Indebtedness of any guarantor, other than as otherwise
provided in this definition. This includes indebtedness outstanding on the date
of the indenture or thereafter created, incurred or assumed, and whether at any
time owing, actually or contingent. Senior Guarantor Indebtedness will not
include Indebtedness if the instrument creating or evidencing the same or
pursuant to which the same is outstanding expressly provides that such
Indebtedness shall not be senior in right of payment to any guarantee.

     Notwithstanding the foregoing, "Senior Guarantor Indebtedness" shall not
include

     (1) Indebtedness evidenced by the guarantees or any guarantee by a
         guarantor of additional notes,

     (2) Indebtedness that is subordinated or junior in right of payment to any
         Indebtedness of any guarantor,

     (3) Indebtedness which when incurred and without respect to any election
         under Section 1111(b) of Title 11 United States Code, is without
         recourse to any guarantor,

     (4) Indebtedness which is represented by Redeemable Capital Stock,

     (5) any liability for foreign, federal, state, local or other taxes owed or
         owing by any guarantor to the extent such liability constitutes
         Indebtedness,

     (6) Indebtedness of any guarantor to a Subsidiary or any other Affiliate of
         Sleepmaster or any of such Affiliate's Subsidiaries,

     (7) to the extent it might constitute Indebtedness, amounts owing for
         goods, materials or services purchased in the ordinary course of
         business or consisting of trade accounts payable owed or owing by such
         guarantor, and amounts owed by such guarantor for compensation to
         employees or services rendered to such guarantor,

     (8) that portion of any Indebtedness which at the time of issuance is
         issued in violation of the indenture and

     (9) Indebtedness evidenced by any guarantee of any Subordinated
         Indebtedness or Pari Passu Indebtedness.

                                       79
<PAGE>   84

COVENANTS

     The indenture contains, among others, the following covenants:

     LIMITATION ON INDEBTEDNESS.  Sleepmaster will not, and will not cause or
permit any of its Restricted Subsidiaries to incur Indebtedness. Incurring
Indebtedness includes creating, issuing, incurring, assuming, guaranteeing or
otherwise in any manner becoming directly or indirectly liable for the payment
of or otherwise incurring, contingently or otherwise, any Indebtedness,
including any Acquired Indebtedness, unless

     (1) such Indebtedness is incurred by Sleepmaster or a guarantor or
         constitutes Acquired Indebtedness of a Restricted Subsidiary and,

     (2) in each case, Sleepmaster's Consolidated Fixed Charge Coverage Ratio
         for the most recent four full fiscal quarters for which financial
         statements are available immediately preceding the incurrence of such
         Indebtedness taken as one period is at least equal to or greater than
         2:1. (Section 1008)

     Notwithstanding the foregoing, Sleepmaster and, to the extent specifically
detailed below, the Restricted Subsidiaries may incur each and all of the
following which constitute Permitted Indebtedness:

     (1) Indebtedness of Sleepmaster, and guarantees thereof by the guarantors,
         under the credit facility in an aggregate principal amount then
         classified as having been incurred in reliance on this clause (1) at
         any one time outstanding not to exceed the greater of

          (a) $25 million under the revolving credit facility thereof and in
              respect of letters of credit thereunder minus the amount by which
              any commitments thereunder are permanently reduced and minus the
              aggregate amount of Net Cash Proceeds of Asset Sales applied to
              permanently reduce the commitments with respect to such
              Indebtedness pursuant to the "Restriction on Asset Sales"
              covenant; and

          (b) the sum of

            (1) 80% of the consolidated net book value of the accounts
                receivable and

            (2) 60% of the net book value of the inventory, in each case of
                Sleepmaster and its Restricted Subsidiaries as described on the
                latest available consolidated balance sheet of Sleepmaster
                determined in accordance with GAAP;

     (2) Indebtedness of Sleepmaster and Sleepmaster Finance Corporation
         pursuant to the exchange notes, other than any additional notes, and
         Indebtedness of any guarantor pursuant to a guarantee of the exchange
         notes, other than any additional notes;

     (3) Indebtedness of Sleepmaster or any Restricted Subsidiary outstanding on
         the date of the indenture,

     (4) Indebtedness of Sleepmaster owing to a Restricted Subsidiary;

          - provided that any Indebtedness of Sleepmaster owing to a Restricted
            Subsidiary that is not a guarantor is made pursuant to an
            intercompany note in the form attached to the indenture and is
            unsecured and is subordinated in right of payment from and after
            such time as the exchange notes shall become due and payable,
            whether at Stated Maturity, acceleration or otherwise, to the
            payment and performance of Sleepmaster's obligations under the
            exchange notes;

          - provided, further, that any disposition, pledge or transfer of any
           such Indebtedness to a Person, other than a disposition, pledge or
           transfer to a Restricted Subsidiary, shall be deemed to be an
           incurrence of such Indebtedness by Sleepmaster or other obligor not
           permitted by this clause (4);

     (5) Indebtedness of a Majority Owned Restricted Subsidiary owing to
         Sleepmaster or another Majority Owned Restricted Subsidiary;

          - provided that any Indebtedness is made pursuant to an intercompany
            note in the form attached to the indenture;

          - provided, further, that

                                       80
<PAGE>   85

           (a) any disposition, pledge or transfer of any such Indebtedness to a
               Person, other than a disposition, pledge or transfer to
               Sleepmaster or a Majority Owned Restricted Subsidiary, shall be
               deemed to be an incurrence of such Indebtedness by the obligor
               not permitted by this clause (5), and

           (b) any transaction pursuant to which any Majority Owned Restricted
               Subsidiary, which has Indebtedness owing to Sleepmaster or any
               other Wholly Owned Restricted Subsidiary, ceases to be a Majority
               Owned Restricted Subsidiary shall be deemed to be the incurrence
               of Indebtedness by such Majority Owned Restricted Subsidiary that
               is not permitted by this clause (5);

     (6) guarantees of any Restricted Subsidiary made in accordance with the
         provisions of "-- Limitation on Issuances of Guarantees of and Pledges
         for Indebtedness;"

     (7) obligations of Sleepmaster or any Restricted Subsidiary entered into in
         the ordinary course of business

          (a) pursuant to Interest Rate Agreements designed to protect
              Sleepmaster or any Restricted Subsidiary against fluctuations in
              interest rates in respect of Indebtedness of Sleepmaster or any
              Restricted Subsidiary as long as such obligations do not exceed
              the aggregate principal amount of such Indebtedness then
              outstanding or

          (b) under any Currency Hedging Agreements, relating to

           (1) Indebtedness of Sleepmaster or any Restricted Subsidiary and/or

           (2) obligations to purchase or sell assets or properties, in each
               case, incurred in the ordinary course of business of Sleepmaster
               or any Restricted Subsidiary;

        provided, however, that such Currency Hedging Agreements do not increase
        the Indebtedness or other obligations of Sleepmaster or any Restricted
        Subsidiary outstanding other than as a result of fluctuations in foreign
        currency exchange rates or by reason of fees, indemnities and
        compensation payable thereunder;

      (8) Indebtedness of Sleepmaster or any Restricted Subsidiary represented
          by Capital Lease Obligations or Purchase Money Obligations or other
          Indebtedness incurred or assumed in connection with the acquisition or
          development of real or personal, movable or immovable, property in
          each case incurred for the purpose of financing or refinancing all or
          any part of the purchase price or cost of construction or improvement
          of property, including common stock, used in the business of
          Sleepmaster, in an aggregate principal amount outstanding at any time
          pursuant to this clause (8) not to exceed the greater of $7.5 million
          or 10% of Sleepmaster's Consolidated Net Tangible Assets; provided
          that the principal amount of any Indebtedness permitted under this
          clause (8) did not in each case at the time of incurrence exceed the
          Fair Market Value, as determined by Sleepmaster in good faith, of the
          acquired or constructed asset or improvement so financed;

      (9) Acquired Indebtedness, Indebtedness incurred to finance acquisitions,
          or Indebtedness incurred to refinance Acquired Indebtedness or
          Indebtedness incurred to finance acquisitions, in any such case of
          Sleepmaster or any guarantor, provided that after giving pro forma
          effect thereto

           (a) Sleepmaster's Consolidated Fixed Charge Coverage Ratio is less
               than 2.0:1 but greater than or equal to 1.75:1 and

           (b) Sleepmaster's Consolidated Fixed Charge Coverage Ratio increases
               as a consequence of such incurrence and related acquisition;

     (10) any renewals, extensions, substitutions, refundings, refinancings or
          replacements (collectively, a "refinancing") of any Indebtedness
          described in clauses (2), (3) or (9) of this definition of "Permitted
          Indebtedness," including any successive refinancings so long as the
          borrower under such refinancing is Sleepmaster. If not, the same as
          the borrower of the Indebtedness being refinanced and the aggregate
          principal amount of Indebtedness represented thereby, or if such
          Indebtedness provides for an amount less than the principal amount
          thereof to be due and

                                       81
<PAGE>   86

          payable upon a declaration of acceleration of the maturity thereof,
          the original issue price of such Indebtedness plus any accreted value
          attributable thereto since the original issuance of such Indebtedness,
          is not increased by such refinancing plus the lesser of

        (a)the stated amount of any premium or other payment required to be paid
           in connection with such a refinancing pursuant to the terms of the
           Indebtedness being refinanced or

        (b)the amount of premium or other payment actually paid at such time to
           refinance the Indebtedness, plus, in either case, the amount of
           expenses of Sleepmaster incurred in connection with such refinancing
           and

                (1) in the case of any refinancing of Indebtedness that is
                    Subordinated Indebtedness, such new Indebtedness is made
                    subordinated to the exchange notes at least to the same
                    extent as the Indebtedness being refinanced and

                (2) in the case of Pari Passu Indebtedness or Subordinated
                    Indebtedness, as the case may be, such refinancing does not
                    reduce the Average Life to Stated Maturity or the Stated
                    Maturity of such Indebtedness;

     (11) any guarantee by Sleepmaster or any of its Restricted Subsidiaries of
          Indebtedness of Sleepmaster or a Restricted Subsidiary of Sleepmaster
          that was not prohibited from being incurred pursuant to any of the
          terms of the indenture;

     (12) Indebtedness incurred by Sleepmaster or any of its Restricted
          Subsidiaries constituting reimbursement obligations with respect to
          letters of credit issued in the ordinary course of business, including
          without limitation to letters of credit in respect to workers'
          compensation claims or self-insurance, or other Indebtedness with
          respect to reimbursement type obligations regarding workers'
          compensation claims; provided, however, that upon the drawing of such
          letters of credit or the incurrence of such Indebtedness, such
          obligations are reimbursed within 30 days following such drawing or
          incurrence;

     (13) Indebtedness arising from agreements of Sleepmaster or a Restricted
          Subsidiary providing for indemnification, adjustment of purchase price
          or similar obligations, in each case, incurred or assumed in
          connection with the disposition of any business, asset or Restricted
          Subsidiary, other than guarantees of Indebtedness incurred by any
          Person acquiring all or any portion of such business, assets or
          Restricted Subsidiary for the purpose of financing such acquisition;
          provided that

        (x) such Indebtedness is not reflected on the balance sheet of
            Sleepmaster or any Restricted Subsidiary, contingent obligations
            referred to in a footnote or footnotes to financial statements and
            not otherwise reflected on the balance sheet will not be deemed to
            be reflected on such balance sheet for purposes of this clause (x),
            and

        (y) the maximum assumable liability in respect of such Indebtedness
            shall at no time exceed the gross cash proceeds actually received by
            Sleepmaster and/or such Restricted Subsidiary in connection with
            such disposition;

     (14) obligations in respect of performance and surety bonds and completion
          guarantees provided by Sleepmaster or any Restricted Subsidiary in the
          ordinary course of business; and

     (15) Indebtedness of Sleepmaster in addition to that described in clauses
          (1) through (14) above, and any renewals, extensions, substitutions,
          refinancings or replacements of such Indebtedness, so long as the
          aggregate principal amount of all such Indebtedness shall not exceed
          $10 million outstanding at any one time in the aggregate.

     For purposes of determining compliance with this "Limitation on
Indebtedness" covenant, in the event that an item of Indebtedness meets the
criteria of more than one of the types of Indebtedness permitted by this
covenant, Sleepmaster in its sole discretion shall classify such item of
Indebtedness and only be required to include the amount of such Indebtedness as
one of such types. In addition,
                                       82
<PAGE>   87

Sleepmaster may, at any time, change the classification of an item of
Indebtedness, or any portion thereof, to any other clause or to the first
paragraph hereof provided that Sleepmaster would be permitted to incur such item
of Indebtedness, or portion thereof, pursuant to such other clause or the first
paragraph hereof, as the case may be, at such time of reclassification, except
for Redeemable Capital Stock outstanding on the date of the indenture.

     LIMITATION ON RESTRICTED PAYMENTS.

     (a) Sleepmaster will not, and will not cause or permit any Restricted
         Subsidiary to, directly or indirectly:

        (1) declare or pay any dividend on, or make any distribution on account
            of, any shares of Sleepmaster's Capital Stock, other than dividends
            or distributions payable solely in shares of its Qualified Capital
            Stock or in options, warrants or other rights to acquire shares of
            such Qualified Capital Stock;

        (2) purchase, redeem, defease or otherwise acquire or retire for value,
            directly or indirectly:

           (x) Sleepmaster's Capital Stock,

           (y) any Capital Stock of any Subsidiary of Sleepmaster, other than
               Capital Stock of any Wholly Owned Restricted Subsidiary of
               Sleepmaster or any Restricted Subsidiary if as a result of such
               purchase, redemption, defeasance, acquisition or retirement, such
               Restricted Subsidiary becomes a Majority Owned Restricted
               Subsidiary,

           (z) any Capital Stock of any entity that owns, directly or
               indirectly, a majority of the Capital Stock of Sleepmaster, or
               options, warrants or other rights to acquire any of the
               aforementioned Capital Stock;

        (3) make any principal payment on, or repurchase, redeem, defease,
            retire or otherwise acquire for value, prior to any required or
            mandatory principal payment, sinking fund payment or maturity, any
            Subordinated Indebtedness;

        (4) declare or pay any dividend or distribution on any Capital Stock of
            any Restricted Subsidiary to any Person other than

           (a) to Sleepmaster or any of its Wholly Owned Restricted Subsidiaries
               or

           (b) dividends or distributions made by a Restricted Subsidiary on a
               pro rata basis to all stockholders of such Restricted Subsidiary;
               or

        (5) make any Investment in any Person other than any Permitted
            Investments.

        Any of the foregoing actions described in clauses (1) through (5) above,
        other than any such action that is a Permitted Payment, as defined
        below, are collectively referred to as "Restricted Payments." The amount
        of any Restricted Payment, if made other than in cash, shall be the Fair
        Market Value of the assets proposed to be transferred. The board of
        directors of Sleepmaster shall determine the Fair Market Value of the
        assets and the board's determination shall be conclusive and evidenced
        by a board resolution unless

        (1) immediately before and immediately after giving effect to such
            proposed Restricted Payment on a pro forma basis, no Default or
            Event of Default shall have occurred and be continuing and such
            Restricted Payment shall not be an event which is, or after notice
            or lapse of time or both, would be, an "event of default" under the
            terms of any Indebtedness of Sleepmaster or its Restricted
            Subsidiaries;

        (2) immediately before and immediately after giving effect to such
            Restricted Payment on a pro forma basis, Sleepmaster could incur
            $1.00 of additional Indebtedness, other than Permitted Indebtedness,
            under the provisions described under "-- Limitation on
            Indebtedness;" and

                                       83
<PAGE>   88

        (3) after giving effect to the proposed Restricted Payment, the
            aggregate amount of all such Restricted Payments declared or made
            after the date of the indenture and all Designation Amounts does not
            exceed the sum of:

           (A) 50% of the aggregate Consolidated Net Income of Sleepmaster
               accrued on a cumulative basis during the period beginning on the
               first day of Sleepmaster's fiscal quarter beginning after the
               date of the indenture and ending on the last day of Sleepmaster's
               last fiscal quarter ending prior to the date of the Restricted
               Payment, or, if such aggregate cumulative Consolidated Net Income
               shall be a loss, minus 100% of such loss;

        (B) the aggregate net cash proceeds received after the date of the
            indenture by Sleepmaster either

           (1) as capital contributions in the form of common equity to
               Sleepmaster or

           (2) from the issuance or sale, other than to any of its Subsidiaries,
               of Qualified Capital Stock of Sleepmaster or any options,
               warrants or rights to purchase such Qualified Capital Stock of
               Sleepmaster to the extent, however, that the proceeds are used to
               purchase, redeem or otherwise retire Capital Stock or
               Subordinated Indebtedness as described below in clause (2) or (3)
               of paragraph (b) below. The proceeds will not be included in
               aggregate net cash proceeds. The Net Cash Proceeds from the
               issuance of Qualified Capital Stock financed, directly or
               indirectly, using funds borrowed from Sleepmaster or any
               Subsidiary until and to the extent such borrowing is repaid will
               also be excluded. Finally, in determining aggregate net cash
               proceeds, the fair market value of property other than cash will
               be included. The fair market value of property will be determined
               by the board of directors of Sleepmaster in good faith and
               evidenced by a board resolution in an officer's certificate
               delivered to the trustee. If the fair market value is in excess
               of $5 million, an opinion as to the value thereof issued by an
               investment banking firm of national standing, which opinion shall
               provide a specific value which, or a range of values the lowest
               point of which, is not lower than the value in the board
               resolution, will be provided. The property must also be related,
               ancillary or complementary to any business of Sleepmaster and its
               Restricted Subsidiaries.

        (C) the aggregate net cash proceeds received after the date of the
            indenture by Sleepmaster, other than from any of its Subsidiaries,
            upon the exercise of any options, warrants or rights to purchase
            Qualified Capital Stock of Sleepmaster. In determining aggregate net
            cash proceeds, the fair market value of property other than cash
            will be included. The fair market value of the property will be
            determined by the board of directors of Sleepmaster in good faith
            and evidenced by a board resolution in an officer's certificate
            delivered to the trustee. If the fair market value is in excess of
            $5 million, an opinion as to the value thereof issued by an
            investment banking firm of national standing, a copy of which shall
            be delivered to the trustee, which opinion shall provide a specific
            value which, or a range of values the lowest point of which, is not
            lower than the value set forth in the board resolution will be
            provided. The property must also be related, ancillary or
            complementary to any business of Sleepmaster and its Restricted
            Subsidiaries to be included in the calculation. Also, the net cash
            proceeds from the exercise of any options, warrants or rights to
            purchase Qualified Capital Stock financed, directly or indirectly,
            using funds borrowed from Sleepmaster or any Subsidiary will be
            excluded from the calculation until and to the extent such borrowing
            is repaid;

        (D) the aggregate net cash proceeds received after the date of the
            indenture by Sleepmaster from the conversion or exchange, if any, of
            debt securities or Redeemable Capital Stock of Sleepmaster or its
            Restricted Subsidiaries into or for Qualified Capital Stock of
            Sleepmaster plus, to the extent the debt securities or Redeemable
            Capital Stock were issued after the date of the indenture, the
            aggregate of net cash proceeds from their original issuance. The net
            cash proceeds from the conversion or exchange of debt securities or
            Redeemable Capital

                                       84
<PAGE>   89

            Stock financed, directly or indirectly, using funds borrowed from
            Sleepmaster or any Subsidiary will be excluded from the
            determination of aggregate net cash proceeds until and to the extent
            such borrowing is repaid; and

          (E) (a) in the case of the disposition or repayment of any investment
                  constituting a Restricted Payment made after the date of the
                  indenture, an amount, to the extent not included in
                  Consolidated Net Income, equal to the lesser of the return of
                  capital with respect to such Investment and the initial amount
                  of such Investment, in either case, less the cost of the
                  disposition of such Investment and net of taxes, and

               (b) in the case of the designation of an Unrestricted Subsidiary
                   as a Restricted Subsidiary, as long as the designation of
                   such Subsidiary as an Unrestricted Subsidiary was deemed a
                   Restricted Payment, the Fair Market Value of Sleepmaster's
                   interest in such Subsidiary provided that such amount shall
                   not in any case exceed the amount of the Restricted Payment
                   deemed made at the time the Subsidiary was designated as an
                   Unrestricted Subsidiary.

     (b) Notwithstanding the foregoing, and in the case of clauses (2) through
         (11) below, so long as no Default or Event of Default is continuing or
         would arise therefrom, the foregoing provisions shall not prohibit the
         following actions (each of clauses (1) through (4) being referred to as
         a "Permitted Payment"):

         (1) the payment of any dividend within 60 days after the date of
             declaration thereof, if at such date of declaration such payment
             was permitted by the provisions of paragraph (a) of this section
             and such payment shall have been deemed to have been paid on such
             date of declaration and shall not have been deemed a "Permitted
             Payment" for purposes of the calculation required by paragraph (a)
             of this section;

         (2) the repurchase, redemption, or other acquisition or retirement for
             value of any shares of any class of Capital Stock of Sleepmaster in
             exchange for, including any such exchange pursuant to the exercise
             of a conversion right or privilege in connection with which cash is
             paid in lieu of the issuance of fractional shares or scrip, or out
             of the net cash proceeds of a substantially concurrent issuance and
             sale for cash, other than to a Subsidiary, of, other shares of
             Qualified Capital Stock of Sleepmaster; provided that the net cash
             proceeds from the issuance of such shares of Qualified Capital
             Stock are excluded from clause (3)(B) of paragraph (a) of this
             section;

         (3) the repurchase, redemption, defeasance, retirement or acquisition
             for value or payment of principal of any Subordinated Indebtedness
             in exchange for, or in an amount not in excess of the Net Cash
             Proceeds of, a substantially concurrent issuance and sale for cash,
             other than to any Subsidiary of Sleepmaster, of any Qualified
             Capital Stock of Sleepmaster, provided that the Net Cash Proceeds
             from the issuance of such shares of Qualified Capital Stock are
             excluded from clause (3)(B) of paragraph (a) of this section; and

         (4) the repurchase, redemption, defeasance, retirement, refinancing,
             acquisition for value or payment of principal of any Subordinated
             Indebtedness, other than Redeemable Capital Stock, (a
             "refinancing") through the substantially concurrent issuance of new
             Subordinated Indebtedness of Sleepmaster, provided that any such
             new Subordinated Indebtedness

               (a) shall be in a principal amount that does not exceed the
                   principal amount so refinanced, or, if such Subordinated
                   Indebtedness provides for an amount less than the principal
                   amount thereof to be due and payable upon a declaration of
                   acceleration thereof, then such lesser amount as of the date
                   of determination, plus the lesser of

                   (1) the stated amount of any premium or other payment
                       required to be paid in connection with such a refinancing
                       pursuant to the terms of the Indebtedness being
                       refinanced or

                                       85
<PAGE>   90

                   (2) the amount of premium or other payment actually paid at
                       such time to refinance the Indebtedness, plus, in either
                       case, the amount of expenses of Sleepmaster incurred in
                       connection with such refinancing;

               (b) has an Average Life to Stated Maturity greater than the
                   remaining Average Life to Stated Maturity of the Subordinated
                   Indebtedness being refinanced; and

               (c) is expressly subordinated in right of payment to the exchange
                   notes at least to the same extent as the Subordinated
                   Indebtedness to be refinanced;

          (5) the purchase or redemption of shares of Special Preferred Stock
              issued subsequent to the Issue Date, provided that immediately
              following such purchase or redemption the Consolidated Fixed
              Charge Coverage Ratio of Sleepmaster is not less than 2.0:1;

          (6) the declaration or payment of dividends or other distributions, or
              the making of loans, to Sleepmaster Holdings L.L.C. for

              (a) reasonable and customary salary, bonus and other benefits
                  payable to officers, employees and consultants of Sleepmaster
                  Holdings L.L.C. consistent with past practice,

              (b) reasonable fees and expenses paid to members of the Board of
                  Directors of Sleepmaster Holdings L.L.C. consistent with past
                  practice,

              (c) general corporate overhead expenses of Sleepmaster Holdings
                  L.L.C. in the ordinary course of business consistent with past
                  practice,

              (d) management, consulting or advisory fees paid to Sleepmaster
                  Holdings L.L.C. to permit Sleepmaster Holdings L.L.C. to pay
                  management, consulting or advisory fees, in each case, not to
                  exceed $500,000 in any fiscal year, and

              (e) the repurchase, redemption or other acquisition or retirement
                  for value of any Capital Stock of Sleepmaster Holdings L.L.C.
                  or Sleepmaster held by any member or former member of
                  Sleepmaster Holdings L.L.C.'s or Sleepmaster's, or any of
                  Sleepmaster's Restricted Subsidiaries', management pursuant to
                  any management equity subscription agreement, stockholders
                  agreement or stock option agreement, in each case as in effect
                  as of the date of the indenture;

              provided, however,

              (A) with respect to clauses (a) through (c) above in the
                  aggregate, the aggregate amount paid does not exceed $500,000
                  in any fiscal year and

              (B) with respect to clause (e) above, the aggregate price paid
                  shall not exceed

                  (x) $2 million in any calendar year; provided, that any unused
                      amounts in any one calendar year may be carried over to
                      the immediately succeeding calendar year subject to a
                      maximum, without giving effect to clause (y), of $5
                      million in any calendar year, plus

                         (1) the net cash proceeds contributed to Sleepmaster by
                             Sleepmaster Holdings L.L.C. from any issuance or
                             reissuance of Capital Stock by Sleepmaster Holdings
                             L.L.C. to members of management of Sleepmaster and
                             its Restricted Subsidiaries; provided, that the net
                             cash proceeds contributed to Sleepmaster from the
                             issuance of such shares of Capital Stock are
                             excluded from clause (3)(B) of paragraph (a) of
                             this section to the extent used pursuant to this
                             clause (6)(e) of paragraph (b) of this section, and

                         (2) the proceeds to Sleepmaster of any "key-man" life
                             insurance policies; provided that the cancellation
                             of Indebtedness owing to Sleepmaster from members
                             of management of Sleepmaster or any Restricted
                             Subsidiary in connection with such repurchase of
                             Capital Stock will not be deemed to be a Restricted
                             Payment;

                                       86
<PAGE>   91

      (7) distributions to Sleepmaster Holdings L.L.C. of Tax Amounts with
          respect to a calendar year, which distributions or payments may be
          made from time to time with respect to such calendar year, based on
          reasonable estimates of such Tax Amounts, as are necessary in order
          for Sleepmaster Holdings L.L.C. to make estimated and final payments
          of income tax with respect to the Taxable Income of Sleepmaster with
          respect to such calendar year; provided that in the event that the
          amounts which were actually distributed under this clause (7) with
          respect to the calendar year exceed the required Tax Amounts with
          respect to the calendar year as determined by Sleepmaster's
          accountants, Sleepmaster Holdings L.L.C. shall promptly pay to
          Sleepmaster the excess; and provided further that all the
          distributions or payments in respect of a calendar year are made no
          later than 120 days after the end of the calendar year;

      (8) the declaration and payment of dividends on Redeemable Capital Stock
          issued after the date of the indenture, the incurrence of which
          satisfied the covenant in the first paragraph of "-- Limitation on
          Indebtedness" above;

      (9) repurchases of Capital Stock deemed to occur upon the exercise of
          stock options if such Capital Stock represents a portion of the
          exercise price thereof;

     (10) loans, advances, dividends or distributions from Sleepmaster to
          Sleepmaster Holdings L.L.C. in an amount equal to the current cash
          interest payments then due on the Sleep Investor Promissory Notes as
          in effect on the Issue Date; provided that with respect to any such
          loans, advances, dividends or distributions and after giving effect
          thereto, the Consolidated Fixed Charge Coverage Ratio of Sleepmaster
          is not less than 2.0:1; and

     (11) additional Restricted Payments, other than those listed above, not to
          exceed $5 million in the aggregate while the exchange notes are
          outstanding. (Section 1009)

     LIMITATION ON TRANSACTIONS WITH AFFILIATES.  Sleepmaster will not, and will
not cause or permit any of its Restricted Subsidiaries to, directly or
indirectly, enter into any transaction or series of related transactions
including, without limitation, the:

          - sale,

          - purchase,

          - exchange or

          - lease

of assets, property or services with or for the benefit of any Affiliate of
Sleepmaster, other than Sleepmaster or a Majority Owned Restricted Subsidiary.
However, if a transaction described above or series of related transactions is
entered into in good faith and in writing and

     (1) (a) such transaction or series of related transactions is on terms that
         are no less favorable to Sleepmaster or such Restricted Subsidiary, as
         the case may be, than those that would be available in a comparable
         transaction in arm's-length dealings with an unrelated third party, and

         (b) Sleepmaster delivers an officers' certificate to the trustee
         certifying that such transaction or series of related transactions
         complies with clause (1)(a) of this Section,

     (2) with respect to any transaction or series of related transactions
         involving aggregate value in excess of $5 million, such transaction or
         series of related transactions has been approved by a majority of the
         Disinterested Directors of the board of directors of Sleepmaster, or in
         the event there is only one Disinterested Director, by such
         Disinterested Director, and

     (3) with respect to any transaction or series of related transactions
         involving aggregate value in excess of $10 million, Sleepmaster
         delivers to the trustee a written opinion of an investment banking firm
         of national standing or other recognized independent expert with
         experience appraising the terms and conditions of the type of
         transaction or series of related transactions for which an

                                       87
<PAGE>   92

opinion is required stating that the transaction or series of related
transactions is fair to Sleepmaster or such Restricted Subsidiary from a
financial point of view;

then the above restriction shall not apply.

However, this provision shall not apply to

     (1) employment agreements and employee benefit arrangements with any
         officer or director of Sleepmaster, including under any stock option or
         stock incentive plans, entered into in the ordinary course of business
         and consistent with the past practices of Sleepmaster or such
         Restricted Subsidiary,

     (2) transactions pursuant to agreements in effect on the date of the
         indenture, including amendments thereto entered into after that date,
         provided that the terms of any such amendment are not less favorable to
         Sleepmaster or such Restricted Subsidiary than the terms of such
         agreement prior to such amendment or

     (3) any Permitted Payment or Restricted Payment which is permitted to be
         made under "-- Limitation on Restricted Payments." (Section 1010)

     LIMITATION ON LIENS.  Sleepmaster will not, and will not cause or permit
any Restricted Subsidiary to, directly or indirectly, create, incur or affirm
any Lien of any kind securing any Pari Passu Indebtedness or Subordinated
Indebtedness, including any assumption, guarantee or other liability with
respect thereto by any Restricted Subsidiary, upon any property or assets,
including any intercompany notes, of Sleepmaster or any Restricted Subsidiary
owned on the date of the indenture or acquired after the date of the indenture,
or assign or convey any right to receive any income or profits therefrom, unless
the exchange notes, or a guarantee in the case of Liens of a guarantor, are
directly secured equally and ratably with, or, in the case of Subordinated
Indebtedness, prior or senior thereto, with the same relative priority as the
exchange notes shall have with respect to such Subordinated Indebtedness, the
obligation or liability secured by such Lien except for Liens

     (A) securing Acquired Indebtedness which was created prior to, and not
         created in connection with, or in contemplation of, the incurrence of
         such Pari Passu Indebtedness or Subordinated Indebtedness, including
         any assumption, guarantee or other liability with respect thereto by
         any Restricted Subsidiary, and which Indebtedness is permitted under
         the provisions of "-- Limitation on Indebtedness," provided, however,
         that in the case of this clause (A), any such Lien only extends to the
         assets that were subject to such Lien securing such Indebtedness prior
         to the related acquisition by Sleepmaster or its Restricted
         Subsidiaries,

     (B) securing any Indebtedness incurred in connection with any refinancing,
         renewal, substitutions or replacements of any such Indebtedness
         described in clause (A), so long as the aggregate principal amount of
         Indebtedness represented thereby, or if such Indebtedness provides for
         an amount less than the principal amount thereof to be due and payable
         upon a declaration of acceleration of the maturity thereof, the
         original issue price of such Indebtedness plus any accreted value
         attributable thereto since the original issuance of such Indebtedness,
         is not increased by such refinancing by an amount greater than the
         lesser of

        (1) the stated amount of any premium or other payment required to be
            paid in connection with such a refinancing pursuant to the terms of
            the Indebtedness being refinanced or

        (2) the amount of premium or other payment actually paid at such time to
            refinance the Indebtedness, plus, in either case, the amount of
            expenses of Sleepmaster incurred in connection with such
            refinancing, provided, however, that in the case of this clause (B),
            any such Lien only extends to the assets that were subject to such
            Lien securing such Indebtedness prior to the related acquisition by
            Sleepmaster or its Restricted Subsidiaries,

     (C) Liens in favor of Sleepmaster or any Restricted Subsidiary,

                                       88
<PAGE>   93

     (D) Liens on property existing at the time of acquisition thereof by
         Sleepmaster or any Restricted Subsidiary of Sleepmaster, provided such
         Liens were not incurred in contemplation of such acquisition,

     (E) Liens existing on the date of the indenture, and

     (F) Liens securing Indebtedness incurred pursuant to clause (10) of the
         second paragraph of "-- Limitation on Indebtedness" where the Liens
         securing the Indebtedness being refinanced were permitted under the
         indenture.

     Notwithstanding the foregoing, any Lien securing the exchange notes granted
pursuant to this covenant shall be automatically and unconditionally released
and discharged upon the release by the holders of the Pari Passu Indebtedness or
Subordinated Indebtedness described above of their Lien on the property or
assets of Sleepmaster or any Restricted Subsidiary, including any deemed release
upon payment in full of all obligations under such Indebtedness, at such time as
the holders of all such Pari Passu Indebtedness or Subordinated Indebtedness
also release their Lien on the property or assets of Sleepmaster or such
Restricted Subsidiary, or upon any sale, exchange or transfer to any Person not
an Affiliate of Sleepmaster of the property or assets secured by such Lien, or
of all of the Capital Stock held by Sleepmaster or any Restricted Subsidiary in,
or all or substantially all the assets of, any Restricted Subsidiary creating
such Lien. (Section 1011)

     LIMITATION ON SALE OF ASSETS.

     (a) Sleepmaster will not, and will not cause or permit any of its
         Restricted Subsidiaries to, directly or indirectly, consummate an Asset
         Sale unless

        (1) at least 75% of the consideration from such Asset Sale is received
            in cash or Temporary Cash Investments and

        (2) Sleepmaster or the Restricted Subsidiary receives consideration at
            the time of the Asset Sale at least equal to the Fair Market Value
            of the shares or assets subject to the Asset Sale, as determined by
            the board of directors of Sleepmaster and evidenced in a board
            resolution; provided that the amount of

            (x) any liabilities, as shown on Sleepmaster's or such Restricted
                Subsidiary's most recent balance sheet, of Sleepmaster or any
                Restricted Subsidiary that are assumed by the transferee of any
                such assets pursuant to a customary novation agreement that
                fully and unconditionally releases Sleepmaster or such
                Restricted Subsidiary from further liability and

           (y) any securities, notes or other obligations received by
               Sleepmaster or any such Restricted Subsidiary from such
               transferee that are promptly converted by Sleepmaster or such
               Restricted Subsidiary into cash or Temporary Cash Investments, to
               the extent of the cash received, shall be deemed to be cash for
               purposes of this provision; and provided, further, that the 75%
               limitation referred to in clause (2) above will not apply to any
               Asset Sale in which the cash or Temporary Cash Investments
               portion of the consideration received therefrom, determined in
               accordance with the foregoing proviso, is equal to or greater
               than what the after-tax proceeds would have been had such Asset
               Sale complied with the aforementioned 75% limitation.

     In calculating the amount of any liabilities pursuant to (x) above,
contingent liabilities, liabilities that are subordinated to or rank equally
with the exchange notes or any guarantee of the exchange notes and liabilities
that are incurred in connection with or in contemplation of the related Asset
Sale should be excluded.

     (b) If all or a portion of the Net Cash Proceeds of any Asset Sale are not
         required to be applied to repay permanently any Senior Indebtedness or
         Senior Guarantor Indebtedness then outstanding as required by the terms
         thereof, or Sleepmaster determines not to apply such Net Cash

                                       89
<PAGE>   94

         Proceeds to the permanent prepayment of such Senior Indebtedness or
         Senior Guarantor Indebtedness, or if no such Senior Indebtedness or
         Senior Guarantor Indebtedness is then outstanding, then Sleepmaster or
         a Restricted Subsidiary may within 365 days of the Asset Sale invest
         the Net Cash Proceeds in properties and other assets that, as
         determined by the board of directors of Sleepmaster, replace the
         properties and assets that were the subject of the Asset Sale or in
         properties and assets that will be used in the businesses of
         Sleepmaster or its Restricted Subsidiaries existing on the date of the
         Indenture or in businesses reasonably related thereto. The amount of
         such Net Cash Proceeds not used or invested within 365 days of the
         Asset Sale as described in this paragraph constitutes "Excess
         Proceeds."

     (c) When the aggregate amount of Excess Proceeds exceeds $5 million or
         more, Sleepmaster will apply the Excess Proceeds to the repayment of
         the exchange notes and any other Pari Passu Indebtedness outstanding
         with similar provisions requiring Sleepmaster to make an offer to
         purchase such Indebtedness with the proceeds from any Asset Sale as
         follows:

        (A) Sleepmaster will make an offer to purchase (an "Offer") from all
            holders of the exchange notes in accordance with the procedures in
            the indenture in the maximum principal amount, expressed as a
            multiple of $1,000, of exchange notes that may be purchased out of
            an amount equal to the product of such Excess Proceeds multiplied by
            a fraction, the numerator of which is the outstanding principal
            amount of the exchange notes, and the denominator of which is the
            sum of the outstanding principal amount, or accreted value in the
            case of Indebtedness issued with original issue discount, of the
            exchange notes and such Pari Passu Indebtedness, subject to
            proration in the event such amount is less than the aggregate
            Offered Price as defined herein of all exchange notes tendered, and

        (B) to the extent required by such Pari Passu Indebtedness to
            permanently reduce the principal amount of such Pari Passu
            Indebtedness, or accreted value in the case of Indebtedness issued
            with original issue discount, Sleepmaster will make an offer to
            purchase or otherwise repurchase or redeem Pari Passu Indebtedness,
            a "Pari Passu Offer" in an amount, the "Pari Passu Debt Amount",
            equal to the excess of the Excess Proceeds over the Note Amount;
            provided that in no event will Sleepmaster be required to make a
            Pari Passu Offer in a Pari Passu Debt Amount exceeding the principal
            amount, or accreted value, of such Pari Passu Indebtedness plus the
            amount of any premium required to be paid to repurchase such Pari
            Passu Indebtedness.

        The offer price for the exchange notes will be payable in cash in an
        amount equal to 100% of the principal amount of the exchange notes plus
        accrued and unpaid interest, if any, to the date, the "Offer Date", such
        offer is consummated, the "Offered Price", in accordance with the
        procedures in the indenture. To the extent that the aggregate Offered
        Price of the exchange notes tendered pursuant to the offer is less than
        the exchange note amount relating thereto or the aggregate amount of
        Pari Passu Indebtedness that is purchased in a Pari Passu Offer is less
        than the Pari Passu Debt Amount, Sleepmaster may use any remaining
        Excess Proceeds for general corporate purposes. If the aggregate
        principal amount of exchange notes and Pari Passu Indebtedness
        surrendered by holders thereof exceeds the amount of Excess Proceeds,
        the trustee shall select the exchange notes to be purchased on a pro
        rata basis. Upon the completion of the purchase of all the exchange
        notes tendered pursuant to an offer and the completion of a Pari Passu
        Offer, the amount of Excess Proceeds, if any, shall be reset at zero.

     (d) If Sleepmaster becomes obligated to make an offer pursuant to clause
         (c) above, the exchange notes and the Pari Passu Indebtedness shall be
         purchased by Sleepmaster, at the option of the holders thereof, in
         whole or in part in integral multiples of $1,000, on a date that is not
         earlier than 30 days and not later than 60 days from the date the
         notice of the offer is given to holders, or such later date as may be
         necessary for Sleepmaster to comply with the requirements under the
         Securities Exchange Act of 1934.

                                       90
<PAGE>   95

     (e) The indenture will provide that Sleepmaster will comply with the
         applicable tender offer rules, including Rule 14e-1 under the
         Securities Exchange Act of 1934, and any other applicable securities
         laws or regulations in connection with an offer. (Section 1012)

     LIMITATION ON ISSUANCES OF GUARANTEES OF AND PLEDGES FOR INDEBTEDNESS.

     (a) Sleepmaster will not cause or permit any Restricted Subsidiary, other
         than a guarantor, directly or indirectly, to secure the payment of any
         Senior Indebtedness of Sleepmaster and Sleepmaster will not, and will
         not permit any Restricted Subsidiary to, pledge any intercompany notes
         representing obligations of any Restricted Subsidiary, other than a
         guarantor, to secure the payment of any Senior Indebtedness unless in
         each case such Restricted Subsidiary simultaneously executes and
         delivers a supplemental indenture to the indenture providing for a
         guarantee of payment of the exchange notes by such Restricted
         Subsidiary, which guarantee shall be on the same terms as the guarantee
         of the Senior Indebtedness, if a guarantee of Senior Indebtedness is
         granted by any such Restricted Subsidiary, except that the guarantee of
         the exchange notes need not be secured and shall be subordinated to the
         claims against such Restricted Subsidiary in respect of Senior
         Indebtedness to the same extent as the exchange notes are subordinated
         to Senior Indebtedness of Sleepmaster under the indenture.

     (b) Sleepmaster will not cause or permit any Restricted Subsidiary, which
         is not a guarantor, directly or indirectly, to guarantee, assume or in
         any other manner become liable with respect to any Indebtedness of
         Sleepmaster or any Restricted Subsidiary unless such Restricted
         Subsidiary simultaneously executes and delivers a supplemental
         indenture to the indenture providing for a guarantee of the exchange
         notes on the same terms as the guarantee of such Indebtedness except
         that

        (A) such guarantee need not be secured unless required pursuant to
            "-- Limitation on Liens,"

        (B) if such Indebtedness is by its terms Senior Indebtedness, any such
            assumption, guarantee or other liability of such Restricted
            Subsidiary with respect to such Indebtedness shall be senior to such
            Restricted Subsidiary's guarantee of the exchange notes to the same
            extent as such Senior Indebtedness is senior to the exchange notes
            and

        (C) if such Indebtedness is by its terms expressly subordinated to the
            exchange notes, any such assumption, guarantee or other liability of
            such Restricted Subsidiary with respect to such Indebtedness shall
            be subordinated to such Restricted Subsidiary's guarantee of the
            exchange notes at least to the same extent as such Indebtedness is
            subordinated to the exchange notes.

     (c) Notwithstanding the foregoing, any guarantee by a Restricted Subsidiary
         of the exchange notes shall provide by its terms that it, and all Liens
         securing the same, shall be automatically and unconditionally released
         and discharged upon

        (1) any sale, exchange or transfer, to any Person not an Affiliate of
            Sleepmaster, of all of Sleepmaster's Capital Stock in, or all or
            substantially all the assets of, such Restricted Subsidiary, which
            transaction is in compliance with the terms of the indenture and
            such Restricted Subsidiary is released from all guarantees, if any,
            by it of other Indebtedness of Sleepmaster or any Restricted
            Subsidiaries and

        (2) with respect to any guarantees created after the date of the
            indenture, the release by the holders of the Indebtedness of
            Sleepmaster described in clauses (a) and (b) above of their security
            interest or their guarantee by such Restricted Subsidiary, including
            any deemed release upon payment in full of all obligations under
            such Indebtedness, at such time as

            (A) no other Indebtedness of Sleepmaster has been secured or
                guaranteed by such Restricted Subsidiary, as the case may be, or

                                       91
<PAGE>   96

            (B) the holders of all such other Indebtedness which is secured or
                guaranteed by such Restricted Subsidiary also release their
                security interest in or guarantee by such Restricted Subsidiary,
                including any deemed release upon payment in full of all
                obligations under such Indebtedness. (Section 1013)

     LIMITATION ON SENIOR SUBORDINATED INDEBTEDNESS.  Each of Sleepmaster and
Sleepmaster Finance Corporation will not, and will not permit or cause any
guarantor to, directly or indirectly, create, incur, issue, assume, guarantee or
otherwise in any manner become directly or indirectly liable for or with respect
to or otherwise permit to exist any Indebtedness that is subordinate in right of
payment to any Indebtedness of Sleepmaster, Sleepmaster Finance Corporation or
such guarantor, as the case may be, unless such Indebtedness is also pari passu
with the exchange notes or the guarantee of such guarantor or subordinated in
right of payment to the exchange notes or such guarantee at least to the same
extent as the exchange notes or such guarantee are subordinated in right of
payment to Senior Indebtedness or Senior Indebtedness of such guarantor, as the
case may be, as described in the indenture. (Section 1014)

     LIMITATION ON SUBSIDIARY CAPITAL STOCK.

     (a) Sleepmaster will not permit any Restricted Subsidiary of Sleepmaster to
issue, sell or transfer any Capital Stock, except

        (1) if after giving effect to such issuance, sale or transfer of Capital
            Stock such Restricted Subsidiary would be a Majority Owned
            Restricted Subsidiary,

        (2) for Capital Stock issued or sold to, held by or transferred to
            Sleepmaster or a Wholly Owned Restricted Subsidiary, and

        (3) for Capital Stock issued by a Person prior to the time

           (A) such Person becomes a Restricted Subsidiary,

           (B) such Person merges with or into a Restricted Subsidiary or

           (C) a Restricted Subsidiary merges with or into such Person; provided
               that such Capital Stock was not issued or incurred by such Person
               in anticipation of the type of transaction contemplated by
               subclause (A), (B) or (C). This clause (a) shall not apply upon
               the acquisition of all the outstanding Capital Stock of such
               Restricted Subsidiary in accordance with the terms of the
               indenture.

     (b) Sleepmaster will not permit any Person, other than Sleepmaster or a
Wholly Owned Restricted Subsidiary, to acquire Capital Stock of any Restricted
Subsidiary from Sleepmaster or any Restricted Subsidiary except

        (1) upon the acquisition of all the outstanding Capital Stock of such
            Restricted Subsidiary in accordance with the terms of the indenture
            or

        (2) if after giving effect to such acquisition such Restricted
            Subsidiary would be a Majority Owned Subsidiary.

     (c) Notwithstanding the foregoing, this covenant shall not prohibit any
issuance or sale of the Capital Stock of any Restricted Subsidiary if
immediately after giving effect to such issuance or sale, any Investment in such
Person remaining after giving effect to such issuance or sale would have been
permitted to be made under the "Limitation on Restricted Payments" covenant if
made on the date of such issuance or sale. Any such Investment shall be deemed a
Restricted Payment. (Section 1016)

     LIMITATION ON DIVIDEND AND OTHER PAYMENT RESTRICTIONS AFFECTING
SUBSIDIARIES.  Sleepmaster will not, and will not cause or permit any of its
Restricted Subsidiaries to, directly or indirectly, create or otherwise cause to
exist or become effective any consensual encumbrance or restriction on the
ability of any Restricted Subsidiary to

                                       92
<PAGE>   97

     (A) pay dividends or make any other distribution on its Capital Stock or
         any other interest or participation in or measured by its profits,

     (B) pay any Indebtedness owed to Sleepmaster or any other Restricted
         Subsidiary,

     (C) make any Investment in Sleepmaster or any other Restricted Subsidiary
         or

     (D) transfer any of its properties or assets to Sleepmaster or any other
         Restricted Subsidiary.

     However, this covenant will not prohibit any encumbrance or restriction

     (1) pursuant to an agreement in effect on the date of the indenture;

     (2) with respect to a Restricted Subsidiary that is not a Restricted
         Subsidiary of Sleepmaster on the date of the indenture, in existence at
         the time such Person becomes a Restricted Subsidiary of Sleepmaster and
         not incurred in connection with, or in contemplation of, such Person
         becoming a Restricted Subsidiary, provided that such encumbrances and
         restrictions are not applicable to Sleepmaster or any Restricted
         Subsidiary or the properties or assets of Sleepmaster or any Restricted
         Subsidiary other than such Subsidiary which is becoming a Restricted
         Subsidiary;

     (3) under the Credit Facility as in effect on the date of the indenture,
         and any amendments, modifications, restatements, renewals, increases,
         supplements, refundings, replacements or refinancings thereof, provided
         that such amendments, modifications, restatements, renewals, increases,
         supplements, refundings, replacements or refinancings are not more
         restrictive in the aggregate, as determined in the good faith judgment
         of Sleepmaster's board of directors, with respect to such dividend and
         other payment restrictions than those contained in the Credit Facility
         as in effect on the date of the indenture;

     (4) under the indenture and the exchange notes, including the additional
         exchange notes;

     (5) under any applicable law, rule, regulation or order;

     (6) by reason of customary non-assignment provisions in leases entered into
         in the ordinary course of business and consistent with past practices,

     (7) under purchase money obligations for property acquired in the ordinary
         course of business that impose restrictions of the nature described in
         clause (D) above on the property so acquired;

     (8) under contracts for the sale of assets, including without limitation
         customary restrictions with respect to a Subsidiary pursuant to an
         agreement that has been entered into for the sale or disposition of all
         or substantially all of the Capital Stock or assets of such Restricted
         Subsidiary; and

     (9) under any agreement that extends, renews, refinances or replaces the
        agreements containing the encumbrances or restrictions in the foregoing
        clauses (1) through (8), or in this clause (9), provided that the terms
        and conditions of any such encumbrances or restrictions are no more
        restrictive in any material respect than those under or pursuant to the
        agreement evidencing the Indebtedness so extended, renewed, refinanced
        or replaced. (Section 1017)

     LIMITATION ON UNRESTRICTED SUBSIDIARIES.  Sleepmaster may designate after
the Issue Date any Subsidiary, other than a guarantor, as an "Unrestricted
Subsidiary" under the indenture (a "Designation") only if:

     (a) no Default shall have occurred and be continuing at the time of or
         after giving effect to such Designation;

     (b) Sleepmaster would be permitted to make an Investment, other than a
         Permitted Investment, at the time of Designation, assuming the
         effectiveness of such Designation, pursuant to the first paragraph of
         "-- Limitation on Restricted Payments" above in an amount, the
         "Designation Amount", equal to the greater of (1) the net book value of
         Sleepmaster's interest in such Subsidiary calculated in accordance with
         GAAP or (2) the Fair Market Value of Sleepmaster's interest in such
         Subsidiary as determined in good faith by Sleepmaster's board of
         directors;

                                       93
<PAGE>   98

     (c) such Unrestricted Subsidiary does not own any Capital Stock in any
         Restricted Subsidiary of Sleepmaster which is not simultaneously being
         designated an Unrestricted Subsidiary;

     (d) such Unrestricted Subsidiary is not liable, directly or indirectly,
         with respect to any Indebtedness other than Unrestricted Subsidiary
         Indebtedness, provided that an Unrestricted Subsidiary may provide a
         guarantee for the exchange notes; and

     (e) such Unrestricted Subsidiary is not a party to any agreement, contract,
         arrangement or understanding at such time with Sleepmaster or any
         Restricted Subsidiary unless the terms of any such agreement, contract,
         arrangement or understanding are no less favorable to Sleepmaster or
         such Restricted Subsidiary than those that might be obtained at the
         time from Persons who are not Affiliates of Sleepmaster or, in the
         event such condition is not satisfied, the value of such agreement,
         contract, arrangement or understanding to such Unrestricted Subsidiary
         shall be deemed a Restricted Payment.

     In the event of any such Designation, Sleepmaster shall be deemed to have
made an Investment constituting a Restricted Payment pursuant to the "Limitation
on Restricted Payments" covenant for all purposes of the indenture equal to the
Designation Amount.

     The indenture will also provide that Sleepmaster shall not and shall not
cause or permit any Restricted Subsidiary to at any time

     (a) provide

         - credit support for,

         - guarantee or

         - subject any of its property or assets, other than the Capital Stock
           of any Unrestricted Subsidiary,

         to the satisfaction of any Indebtedness of any Unrestricted Subsidiary
         (including any undertaking, agreement or instrument evidencing such
         Indebtedness, other than Permitted Investments in Unrestricted
         Subsidiaries, or

     (b) be directly or indirectly liable for any Indebtedness of any
         Unrestricted Subsidiary.

         For purposes of the foregoing, the Designation of a Subsidiary of
         Sleepmaster as an Unrestricted Subsidiary shall be deemed to be the
         Designation of all of the Subsidiaries of such Subsidiary as
         Unrestricted Subsidiaries.

     Sleepmaster may revoke any Designation of a Subsidiary as an Unrestricted
Subsidiary, a "Revocation", if:

     (a) no Default shall have occurred and be continuing at the time of and
         after giving effect to such Revocation;

     (b) all Liens and Indebtedness of such Unrestricted Subsidiary outstanding
         immediately following such Revocation would, if incurred at such time,
         have been permitted to be incurred for all purposes of the indenture;
         and

     (c) unless such redesignated Subsidiary shall not have any Indebtedness
         outstanding, other than Indebtedness that would be Permitted
         Indebtedness, immediately after giving effect to such proposed
         Revocation, and after giving pro forma effect to the incurrence of any
         such Indebtedness of such redesignated Subsidiary as if such
         Indebtedness was incurred on the date of the Revocation, Sleepmaster
         could incur $1.00 of additional Indebtedness, other than Permitted
         Indebtedness, pursuant to the covenant described under "-- Limitation
         on Indebtedness."

     All Designations and Revocations must be evidenced by a resolution of the
board of directors of Sleepmaster delivered to the trustee certifying compliance
with the foregoing provisions. (Section 1018)

                                       94
<PAGE>   99

     LIMITATION ON ACTIVITIES OF SLEEPMASTER FINANCE CORPORATION.  Sleepmaster
Finance Corporation shall have no material assets and shall not engage in any
activities other than in connection with the indenture and the exchange notes.
(Section 1019)

     PROVISION OF FINANCIAL STATEMENTS.  After May 18, 1999, whether or not
Sleepmaster is subject to Section 13(a) or 15(d) of the Securities Exchange Act
of 1934, Sleepmaster and any guarantor will, to the extent permitted under the
Securities Exchange Act of 1934, file with the Securities and Exchange
Commission the annual reports, quarterly reports and other documents which
Sleepmaster and such guarantor would have been required to file with the
Securities and Exchange Commission pursuant to Sections 13(a) or 15(d) if
Sleepmaster or such guarantor were so subject, such documents to be filed with
the Securities and Exchange Commission on or prior to the date, the "Required
Filing Date", by which Sleepmaster and such guarantor would have been required
so to file such documents if Sleepmaster and such guarantor were so subject.

     Sleepmaster and any guarantor will also in any event, whether or not
required to file reports with the Securities and Exchange Commission,

     (a) within 15 days of each Required Filing Date

        (1) transmit by mail to all holders, as their names and addresses appear
            in the security register, without cost to such holders and

        (2) file with the trustee copies of the annual reports, quarterly
            reports and other documents which Sleepmaster and such guarantor
            would have been required to file with the Securities and Exchange
            Commission pursuant to Sections 13(a) or 15(d) of the Securities
            Exchange Act of 1934 if Sleepmaster and such guarantor were subject
            to either of such sections and

     (b) if filing such documents by Sleepmaster and such guarantor with the
         Securities and Exchange Commission is not permitted under the Exchange
         Act of 1934, promptly upon written request and payment of the
         reasonable cost of duplication and delivery, supply copies of such
         documents to any prospective holder at Sleepmaster's cost.

     If any guarantor's financial statements would be required to be included in
the financial statements filed or delivered pursuant to the indenture if
Sleepmaster were subject to Section 13(a) or 15(d) of the Securities Exchange
Act of 1934, Sleepmaster shall include such guarantor's financial statements in
any filing or delivery pursuant to the indenture.

     The indenture also provides that, so long as any of the exchange notes
remain outstanding, Sleepmaster will make available to any prospective purchaser
of exchange notes or beneficial owner of exchange notes in connection with any
sale thereof the information required by Rule 144A(d)(4) under the Securities
Act of 1933, until such time as Sleepmaster has either exchanged the exchange
notes for securities identical in all material respects which have been
registered under the Securities Act of 1933 or until such time as the holders
thereof have disposed of such exchange notes pursuant to an effective
registration statement under the Securities Act of 1933. (Section 1020)

     ADDITIONAL COVENANTS.  The indenture also contains covenants with respect
to the following matters:

     (1) payment of principal, premium and interest;

     (2) maintenance of an office or agency in The City of New York;

     (3) arrangements regarding the handling of money held in trust;

     (4) maintenance of corporate existence;

     (5) payment of taxes and other claims;

     (6) maintenance of properties; and

     (7) maintenance of insurance.

                                       95
<PAGE>   100

CONSOLIDATION, MERGER, SALE OF ASSETS

     Sleepmaster will not, in a single transaction or through a series of
related transactions, consolidate with or merge with or into any other Person or
sell, assign, convey, transfer, lease or otherwise dispose of all or
substantially all of its properties and assets to any Person or group of
Persons, or permit any of its Restricted Subsidiaries to enter into any such
transaction or series of transactions, if such transaction or series of
transactions, in the aggregate, would result in a sale, assignment, conveyance,
transfer, lease or disposition of all or substantially all of the properties and
assets of Sleepmaster and its Restricted Subsidiaries on a Consolidated basis to
any other Person or group of Persons, unless at the time and after giving effect
thereto

     (1) either

        (a) Sleepmaster will be the continuing corporation or limited liability
            company or

        (b) the Person, if other than Sleepmaster, formed by such consolidation
            or into which Sleepmaster is merged or the Person which acquires by
            sale, assignment, conveyance, transfer, lease or disposition all or
            substantially all of the properties and assets of Sleepmaster and
            its Restricted Subsidiaries on a Consolidated basis, the "Surviving
            Entity", will be a corporation or limited liability company duly
            organized and validly existing under the laws of the United States
            of America, any state thereof or the District of Columbia and such
            Person expressly assumes, by a supplemental indenture, in a form
            reasonably satisfactory to the trustee, all the obligations of
            Sleepmaster under the exchange notes and the indenture and the
            registration rights agreement, as the case may be, and the exchange
            notes and the indenture and the registration rights agreement will
            remain in full force and effect as so supplemented, and any
            guarantees will be confirmed as applying to such Surviving Entity's
            obligations;

     (2) immediately before and immediately after giving effect to such
         transaction on a pro forma basis, no Default or Event of Default will
         have occurred and be continuing; provided, that any Indebtedness not
         previously an obligation of Sleepmaster or any of its Restricted
         Subsidiaries which becomes the obligation of Sleepmaster or any of its
         Restricted Subsidiaries as a result of such transaction is treated as
         having been incurred at the time of such transaction;

     (3) immediately after giving effect to such transaction on a pro forma
         basis, on the assumption that the transaction occurred on the first day
         of the four-quarter period for which financial statements are available
         ending immediately prior to the consummation of such transaction with
         the appropriate adjustments with respect to the transaction being
         included in such pro forma calculation, either

        (a) Sleepmaster, or the Surviving Entity if Sleepmaster is not the
            continuing obligor under the indenture, could incur $1.00 of
            additional Indebtedness, other than Permitted Indebtedness, under
            the provisions of "-- Covenants -- Limitation on Indebtedness;" or

        (b) the Consolidated Fixed Charge Coverage Ratio of Sleepmaster, or the
            Surviving Entity if Sleepmaster is not the continuing obligor under
            the indenture, immediately following such transaction is at least
            1.75 to 1.0 and such Consolidated Fixed Charge Coverage Ratio is
            higher than the Consolidated Fixed Charge Coverage Ratio immediately
            prior to such transaction; provided that nothing in this clause (3)
            shall prohibit a merger between Sleepmaster and an Affiliate of
            Sleepmaster incorporated solely for the purpose of reincorporation
            of Sleepmaster in another state of the United States or for
            conversion of Sleepmaster from a limited liability company to a
            corporation;

     (4) at the time of each transaction each of Sleepmaster and Sleepmaster
         Finance Corporation, unless it is the other party to the transaction
         described above, will have by supplemental indenture confirmed that it
         is an issuer under the indenture and the exchange notes;

                                       96
<PAGE>   101

     (5) at the time of the transaction each guarantor, if any, unless it is the
         other party to the transactions described above, will have by
         supplemental indenture confirmed that its guarantee shall apply to such
         Person's obligations under the indenture and the exchange notes; and

     (6) at the time of the transaction Sleepmaster or the Surviving Entity will
         have delivered, or caused to be delivered, to the trustee, in form and
         substance reasonably satisfactory to the trustee, an officers'
         certificate and an opinion of counsel, each to the effect that such
         consolidation, merger, transfer, sale, assignment, conveyance,
         transfer, lease or other transaction and the supplemental indenture in
         respect thereof comply with the indenture and that all conditions
         precedent therein provided for relating to such transaction have been
         complied with. (Section 801)

     Each guarantor will not, and Sleepmaster will not permit a guarantor to, in
a single transaction or through a series of related transactions, consolidate
with or merge with or into any other Person, other than Sleepmaster or any
guarantor, or sell, assign, convey, transfer, lease or otherwise dispose of all
or substantially all of its properties and assets to any Person or group of
Persons, other than Sleepmaster or any guarantor, or permit any of its
Restricted Subsidiaries to enter into any such transaction or series of
transactions if such transaction or series of transactions, in the aggregate,
would result in a sale, assignment, conveyance, transfer, lease or disposition
of all or substantially all of the properties and assets of the guarantor and
its Restricted Subsidiaries on a Consolidated basis to any other Person or group
of Persons, other than Sleepmaster or any guarantor, unless at the time and
after giving effect thereto

     (1) either

        (a) the guarantor will be the continuing entity in the case of a
            consolidation or merger involving the guarantor or

        (b) the Person, if other than the guarantor, formed by such
            consolidation or into which such guarantor is merged or the Person
            which acquires by sale, assignment, conveyance, transfer, lease or
            disposition all or substantially all of the properties and assets of
            the guarantor and its Restricted Subsidiaries on a Consolidated
            basis, the "Surviving Guarantor Entity", will be duly organized and
            validly existing under the laws of the United States of America, any
            state thereof or the District of Columbia and such Person expressly
            assumes, by a supplemental indenture, in a form reasonably
            satisfactory to the trustee, all the obligations of such guarantor
            under its guarantee of the exchange notes and the indenture and the
            registration rights agreement and such guarantee, indenture and
            registration rights agreement will remain in full force and effect;

     (2) immediately before and immediately after giving effect to such
         transaction on a pro forma basis, no Default or Event of Default will
         have occurred and be continuing; and

     (3) at the time of the transaction such guarantor or the Surviving
         Guarantor Entity will have delivered, or caused to be delivered, to the
         trustee, in form and substance reasonably satisfactory to the trustee,
         an officers' certificate and an opinion of counsel, each to the effect
         that such consolidation, merger, transfer, sale, assignment,
         conveyance, lease or other transaction and the supplemental indenture
         in respect thereof comply with the indenture and that all conditions
         precedent therein provided for relating to such transaction have been
         complied with; provided, however, that this paragraph shall not apply
         to any guarantor whose guarantee of the exchange notes is
         unconditionally released and discharged in accordance with paragraph
         (c) under the provisions of "-- Covenants -- Limitation on Issuances of
         Guarantees of and Pledges for Indebtedness." (Section 801)

     In the event of any transaction, other than a lease, described in and
complying with the conditions listed in the three immediately preceding
paragraphs in which Sleepmaster, Sleepmaster Finance Corporation or any
guarantor, as the case may be, is not the successor Person, the successor Person
formed or remaining or to which such transfer is made shall succeed to, and be
substituted for, and may exercise every right and power of, Sleepmaster,
Sleepmaster Finance Corporation or such guarantor, as the case may be. In this
case, Sleepmaster, Sleepmaster Finance Corporation or any guarantor, as the case
                                       97
<PAGE>   102

may be, would be discharged from all obligations and covenants under the
indenture and the exchange notes or its guarantee, as the case may be, and the
registration rights agreement. However, Sleepmaster, Sleepmaster Finance
Corporation or a guarantor, as the case may be, will not be discharged from
obligations and covenants under the indenture and the exchange notes or its
guarantee, as the case may be, and the registration rights agreement if a
transaction results in the transfer of assets constituting or accounting for
less than 95% of the Consolidated assets, as of the last balance sheet date
available to Sleepmaster, of Sleepmaster or the Consolidated revenue of
Sleepmaster, as of the last 12-month period for which financial statements are
available. (Section 802)

EVENTS OF DEFAULT

     An Event of Default will occur under the indenture if:

     (1) there shall be a default in the payment of any interest on any exchange
         note when it becomes due and payable, and such default shall continue
         for a period of 30 days, whether or not prohibited by the subordination
         provisions of the indenture;

     (2) there shall be a default in the payment of the principal of, or
         premium, if any, on any exchange note at its Maturity, upon
         acceleration, optional or mandatory redemption, if any, required
         repurchase or otherwise, whether or not prohibited by the subordination
         provisions of the indenture;

     (3) (a) there shall be a default in the performance, or breach, of any
             covenant or agreement of Sleepmaster, Sleepmaster Finance
             Corporation, or any guarantor under the indenture or any guarantee,
             other than a default in the performance, or breach, of a covenant
             or agreement which is specifically dealt with in clause (1), (2) or
             in clause (b), (c) or (d) of this clause (3), and such default or
             breach shall continue for a period of 30 days after written notice
             has been given, by certified mail,

               (1) to Sleepmaster by the trustee or

               (2) to Sleepmaster and the trustee by the holders of at least 25%
                   in aggregate principal amount of the outstanding exchange
                   notes;

        (b) there shall be a default in the performance or breach of the
            provisions described in "-- Consolidation, Merger, Sale of Assets;"

        (c) Sleepmaster and Sleepmaster Finance Corporation shall have failed to
            make or consummate an offer in accordance with the provisions of
            "-- Sleepmaster Covenants -- Limitation on Sale of Assets;" or

        (d) Sleepmaster and Sleepmaster Finance Corporation shall have failed to
            make or consummate a Change of Control Offer in accordance with the
            provisions of "-- Purchase of Notes Upon a Change of Control;"

     (4) one or more defaults shall have occurred under any of the agreements,
         indentures or instruments under which Sleepmaster, Sleepmaster Finance
         Corporation, any guarantor or any Restricted Subsidiary then has
         outstanding Indebtedness in excess of $5 million, individually or in
         the aggregate, and either

        (a) such default results from the failure to pay such Indebtedness at
            its stated final maturity or

        (b) such default or defaults have resulted in the acceleration of the
            maturity of such Indebtedness;

     (5) any guarantee shall for any reason cease to be, or shall for any reason
         be asserted in writing by any guarantor, Sleepmaster or Sleepmaster
         Finance Corporation not to be, in full force and effect and enforceable
         in accordance with its terms, except to the extent contemplated by the
         indenture and any such guarantee, or Sleepmaster Finance Corporation
         shall for any reason cease to be, or

                                       98
<PAGE>   103

         shall for any reason be asserted in writing by Sleepmaster, any
         guarantor or Sleepmaster Finance Corporation not to be, a co-obligor
         pursuant to the exchange notes, except to the extent contemplated by
         the indenture;

     (6) one or more judgments, orders or decrees of any court or regulatory or
         administrative agency for the payment of money in excess of $5 million,
         either individually or in the aggregate, shall be rendered against
         Sleepmaster, Sleepmaster Finance Corporation, any guarantor or any
         Restricted Subsidiary or any of their respective properties and shall
         not be discharged and either

        (a) any creditor shall have commenced an enforcement proceeding upon
            such judgment, order or decree or

        (b) there shall have been a period of 60 consecutive days during which a
            stay of enforcement of such judgment or order, by reason of an
            appeal or otherwise, shall not be in effect;

     (7) there shall have been the entry by a court of competent jurisdiction of

        (a) a decree or order for relief in respect of Sleepmaster, Sleepmaster
            Finance Corporation, any guarantor or any Restricted Subsidiary in
            an involuntary case or proceeding under any applicable Bankruptcy
            Law or

        (b) a decree or order adjudging Sleepmaster, Sleepmaster Finance
            Corporation, any guarantor or any Restricted Subsidiary bankrupt or
            insolvent, or seeking reorganization, arrangement, adjustment or
            composition of or in respect of Sleepmaster, Sleepmaster Finance
            Corporation, any guarantor or any Restricted Subsidiary under any
            applicable federal or state law, or appointing a custodian,
            receiver, liquidator, assignee, trustee, sequestrator, or other
            similar official, of Sleepmaster, Sleepmaster Finance Corporation,
            any guarantor or any Restricted Subsidiary or of any substantial
            part of their respective properties, or ordering the winding up or
            liquidation of their affairs, and any such decree or order for
            relief shall continue to be in effect, or any such other decree or
            order shall be unstayed and in effect, for a period of 60
            consecutive days; or

     (8) (a) Sleepmaster, Sleepmaster Finance Corporation, any guarantor or any
             Restricted Subsidiary commences a voluntary case or proceeding
             under any applicable Bankruptcy Law or any other case or proceeding
             to be adjudicated bankrupt or insolvent,

        (b) Sleepmaster, Sleepmaster Finance Corporation, any guarantor or any
            Restricted Subsidiary consents to the entry of a decree or order for
            relief in respect of Sleepmaster, such guarantor or such Restricted
            Subsidiary in an involuntary case or proceeding under any applicable
            Bankruptcy Law or to the commencement of any bankruptcy or
            insolvency case or proceeding against it,

        (c) Sleepmaster, Sleepmaster Finance Corporation, any guarantor or any
            Restricted Subsidiary files a petition or answer or consent seeking
            reorganization or relief under any applicable federal or state law,

        (d) Sleepmaster, Sleepmaster Finance Corporation, any guarantor or any
            Restricted Subsidiary

           (1) consents to the filing of such petition or the appointment of, or
               taking possession by, a custodian, receiver, liquidator,
               assignee, trustee, sequestrator or similar official of
               Sleepmaster, Sleepmaster Finance Corporation, any guarantor or
               such Restricted Subsidiary or of any substantial part of their
               respective properties,

           (2) makes an assignment for the benefit of creditors or

           (3) admits in writing its inability to pay its debts generally as
               they become due or

        (e) Sleepmaster, Sleepmaster Finance Corporation, any guarantor or any
            Restricted Subsidiary takes any corporate action in furtherance of
            any such actions in this paragraph (8). (Section 501)
                                       99
<PAGE>   104

     If an Event of Default, other than as specified in clauses (7) and (8) of
the prior paragraph, shall occur and be continuing with respect to the
indenture, the trustee or the holders of not less than 25% in aggregate
principal amount of the exchange notes then outstanding may, and the trustee at
the request of such holders shall, declare all unpaid principal of, premium, if
any, and accrued interest on all exchange notes to be due and payable
immediately, by a notice in writing to Sleepmaster and to Sleepmaster Finance
Corporation, and to the trustee if given by the holders of the exchange notes,
and upon any such declaration, such principal, premium, if any, and interest
shall become due and payable immediately. If an Event of Default specified in
clause (7) or (8) of the prior paragraph occurs and is continuing, then all the
exchange notes shall ipso facto become and be due and payable immediately in an
amount equal to the principal amount of the exchange notes, together with
accrued and unpaid interest, if any, to the date the exchange notes become due
and payable, without any declaration or other act on the part of the trustee or
any holder. Thereupon, the trustee may, at its discretion, proceed to protect
and enforce the rights of the holders of exchange notes by appropriate judicial
proceedings.

     After a declaration of acceleration, but before a judgment or decree for
payment of the money due has been obtained by the trustee, the holders of a
majority in aggregate principal amount of exchange notes outstanding by written
notice to Sleepmaster, Sleepmaster Finance Corporation and the trustee, may
rescind and annul such declaration and its consequences if

     (a) Sleepmaster has paid or deposited with the trustee a sum sufficient to
         pay

        (1) all sums paid or advanced by the trustee under the indenture and the
            reasonable compensation, expenses, disbursements and advances of the
            trustee, its agents and counsel,

        (2) all overdue interest on all exchange notes then outstanding,

        (3) the principal of, and premium, if any, on any exchange notes then
            outstanding which have become due otherwise than by such declaration
            of acceleration and interest thereon at the rate borne by the
            exchange notes and

        (4) to the extent that payment of such interest is lawful, interest upon
            overdue interest at the rate borne by the exchange notes;

     (b) the rescission would not conflict with any judgment or decree of a
         court of competent jurisdiction; and

     (c) all Events of Default, other than the non-payment of principal of,
         premium, if any, and interest on the exchange notes which have become
         due solely by such declaration of acceleration, have been cured or
         waived as provided in the indenture.

No such rescission shall affect any subsequent default or impair any right
consequent thereon. (Section 502)

     The holders of not less than a majority in aggregate principal amount of
the exchange notes outstanding may on behalf of the holders of all outstanding
exchange notes waive any past default under the indenture and its consequences,
except a default

     (1) in the payment of the principal of, premium, if any, or interest on any
         exchange note, which may only be waived with the consent of each holder
         of exchange notes affected, or

     (2)  in respect of a covenant or provision which under the indenture cannot
          be modified or amended without the consent of the holder of each
          exchange note affected by such modification or amendment. (Section
          513)

     No holder of any of the exchange notes has any right to institute any
proceedings with respect to the indenture or any remedy thereunder, unless the
holders of at least 25% in aggregate principal amount of the outstanding
exchange notes have made written request, and offered reasonable indemnity, to
the trustee to institute such proceeding as trustee under the exchange notes and
the indenture, the trustee has failed to institute such proceeding within 15
days after receipt of such notice and the trustee, within such

                                       100
<PAGE>   105

15-day period, has not received directions inconsistent with such written
request by holders of a majority in aggregate principal amount of the
outstanding exchange notes. Such limitations do not, however, apply to a suit
instituted by a holder of a exchange note for the enforcement of the payment of
the principal of, premium, if any, or interest on such exchange note on or after
the respective due dates expressed in such exchange note. (Sections 507, 508)

     Sleepmaster and Sleepmaster Finance Corporation are required to notify the
trustee within five business days of the occurrence of any Default. Sleepmaster
and Sleepmaster Finance Corporation are required to deliver to the trustee, on
or before a date not more than 60 days after the end of each fiscal quarter and
not more than 120 days after the end of each fiscal year, a written statement as
to compliance with the indenture, including whether or not any Default has
occurred. (Section 1021) The trustee is under no obligation to exercise any of
the rights or powers vested in it by the indenture at the request or direction
of any of the holders of the exchange notes unless such holders offer to the
trustee security or indemnity satisfactory to the trustee against the costs,
expenses and liabilities which might be incurred thereby. (Section 603)

     The Trust Indenture Act of 1939 contains limitations on the rights of the
trustee, should it become a creditor of Sleepmaster, Sleepmaster Finance
Corporation or any guarantor, if any, to obtain payment of claims or to realize
on property received by it in respect of any such claims, as security or
otherwise. The trustee is permitted to engage in other transactions, but if it
acquires any conflicting interest it must eliminate such conflict upon the
occurrence of an Event of Default or else resign.

DEFEASANCE OR COVENANT DEFEASANCE OF INDENTURE

     Sleepmaster and Sleepmaster Finance Corporation may, at their option and at
any time, elect to have the obligations of Sleepmaster and Sleepmaster Finance
Corporation, any guarantor and any other obligor upon the exchange notes
discharged with respect to the outstanding exchange notes. Such defeasance means
that Sleepmaster and Sleepmaster Finance Corporation, any such guarantor and any
other obligor under the indenture shall be deemed to have paid and discharged
the entire Indebtedness represented by the outstanding exchange notes, except
for

     (1) the rights of holders of such outstanding exchange notes to receive
         payments in respect of the principal of, premium, if any, and interest
         on such exchange notes when such payments are due,

     (2) Sleepmaster and Sleepmaster Finance Corporation's obligations with
         respect to the exchange notes concerning issuing temporary exchange
         notes, registration of exchange notes, mutilated, destroyed, lost or
         stolen exchange notes, and the maintenance of an office or agency for
         payment and money for security payments held in trust,

     (3) the rights, powers, trusts, duties and immunities of the trustee and

     (4) the defeasance provisions of the indenture.

     In addition, Sleepmaster and Sleepmaster Finance Corporation may, at their
option and at any time, elect to have the obligations of Sleepmaster and
Sleepmaster Finance Corporation and any guarantor released, with respect to
covenants described in the indenture, and thereafter any omission to comply with
such obligations shall not constitute a Default or an Event of Default with
respect to the exchange notes. In the event covenant defeasance occurs, some
events described under "Events of Default", not including non-payment,
bankruptcy and insolvency events, will no longer constitute an Event of Default
with respect to the exchange notes. (Sections 401, 402 and 403)

     In order to exercise either defeasance or covenant defeasance,

     (a)  Sleepmaster must irrevocably deposit with the trustee, in trust, for
          the benefit of the holders of the exchange notes cash in United States
          dollars, U.S. Government Obligations, as defined in the indenture, or
          a combination thereof, in such amounts as will be sufficient, in the
          opinion of a nationally recognized firm of independent public
          accountants or a nationally recognized investment banking firm, to pay
          and discharge the principal of, premium, if any, and interest on
                                       101
<PAGE>   106

          the outstanding exchange notes on the Stated Maturity, or on any date
          after May 15, 2004, such date being referred to as the "Defeasance
          Redemption Date", if at or prior to electing either defeasance or
          covenant defeasance, Sleepmaster has delivered to the trustee an
          irrevocable notice to redeem all of the outstanding exchange notes on
          the Defeasance Redemption Date;

     (b)  in the case of defeasance, Sleepmaster shall have delivered to the
          trustee an opinion of independent counsel in the United States stating
          that

         (A) Sleepmaster has received from, or there has been published by, the
             Internal Revenue Service a ruling or

         (B) since the date of the indenture, there has been a change in the
             applicable federal income tax law, in either case to the effect
             that, and based thereon such opinion of independent counsel in the
             United States shall confirm that, the holders of the outstanding
             exchange notes will not recognize income, gain or loss for Federal
             income tax purposes as a result of such defeasance and will be
             subject to Federal income tax on the same amounts, in the same
             manner and at the same times as would have been the case if such
             defeasance had not occurred;

     (c)  in the case of covenant defeasance, Sleepmaster shall have delivered
          to the trustee an opinion of independent counsel in the United States
          to the effect that the holders of the outstanding exchange notes will
          not recognize income, gain or loss for federal income tax purposes as
          a result of such covenant defeasance and will be subject to federal
          income tax on the same amounts, in the same manner and at the same
          times as would have been the case if such covenant defeasance had not
          occurred;

     (d)  no Default or Event of Default shall have occurred and be continuing
          on the date of such deposit or insofar as clauses (7) or (8) under the
          first paragraph under "-- Events of Default" are concerned, at any
          time during the period ending on the 91st day after the date of
          deposit;

     (e)  such defeasance or covenant defeasance shall not cause the trustee for
          the exchange notes to have a conflicting interest as defined in the
          Indenture and for purposes of the Trust Indenture Act of 1939 with
          respect to any securities of Sleepmaster, Sleepmaster Finance
          Corporation or any guarantor;

     (f)  such defeasance or covenant defeasance shall not result in a breach or
          violation of, or constitute a Default under, the indenture or any
          other material agreement or instrument to which Sleepmaster,
          Sleepmaster Finance Corporation, any guarantor or any Restricted
          Subsidiary is a party or by which it is bound;

     (g)  such defeasance or covenant defeasance shall not result in the trust
          arising from such deposit constituting an investment company within
          the meaning of the Investment Company Act of 1940, as amended, unless
          such trust shall be registered under the Investment Company Act of
          1940 or exempt from registration thereunder;

     (h)  Sleepmaster will have delivered to the trustee an opinion of
          independent counsel in the United States to the effect that after the
          91st day following the deposit, the trust funds will not be subject to
          the effect of any applicable bankruptcy, insolvency, reorganization or
          similar laws affecting creditors' rights generally;

     (i)  Sleepmaster shall have delivered to the trustee an officers'
          certificate stating that the deposit was not made by Sleepmaster with
          the intent of preferring the holders of the exchange notes or any
          guarantee over the other creditors of Sleepmaster, Sleepmaster Finance
          Corporation or any guarantor with the intent of defeating, hindering,
          delaying or defrauding creditors of Sleepmaster, Sleepmaster Finance
          Corporation, any guarantor or others;

                                       102
<PAGE>   107

     (j)  no event or condition shall exist that would prevent Sleepmaster and
          Sleepmaster Finance Corporation from making payments of the principal
          of, premium, if any, and interest on the exchange notes on the date of
          such deposit or at any time ending on the 91st day after the date of
          such deposit; and

     (k)  Sleepmaster will have delivered to the trustee an officers'
          certificate and an opinion of independent counsel, each stating that
          all conditions precedent, other than conditions which cannot be
          satisfied for 91 days, provided for relating to either the defeasance
          or the covenant defeasance, as the case may be, have been complied
          with. (Section 404)

SATISFACTION AND DISCHARGE

     The indenture will be discharged and will cease to be of further effect,
except as to surviving rights of registration of transfer or exchange of the
exchange notes as expressly provided for in the indenture, as to all outstanding
exchange notes under the indenture when

     (a) either

         (1) all such exchange notes theretofore authenticated and delivered,
             except lost, stolen or destroyed exchange notes which have been
             replaced or paid or exchange notes whose payment has been deposited
             in trust or segregated and held in trust by Sleepmaster and
             thereafter repaid to Sleepmaster or discharged from such trust as
             provided for in the indenture, have been delivered to the trustee
             for cancellation or

         (2) all exchange notes not theretofore delivered to the trustee for
             cancellation

             (a) have become due and payable,

             (b) will become due and payable at their Stated Maturity within one
                 year, or

              (c) are to be called for redemption within one year under
                  arrangements satisfactory to the trustee for the giving of
                  notice of redemption by the trustee in the name, and at the
                  expense, of Sleepmaster;

     (b) Sleepmaster, Sleepmaster Finance Corporation or any guarantor has
         irrevocably deposited or caused to be deposited with the trustee as
         trust funds in trust an amount in United States dollars sufficient to
         pay and discharge the entire indebtedness on the exchange notes not
         theretofore delivered to the trustee for cancellation, including
         principal of, premium, if any, and accrued interest at such Maturity,
         Stated Maturity or redemption date;

     (c) Sleepmaster, Sleepmaster Finance Corporation or any guarantor has paid
         or caused to be paid all other sums payable under the indenture by
         Sleepmaster and any guarantor; and

     (d) Sleepmaster and Sleepmaster Finance Corporation have delivered to the
         trustee an officers' certificate and an opinion of independent counsel
         each stating that

         (1) all conditions precedent under the indenture relating to the
             satisfaction and discharge of such indenture have been complied
             with and

         (2) such satisfaction and discharge will not result in a breach or
             violation of, or constitute a default under, the indenture or any
             other material agreement or instrument to which Sleepmaster,
             Sleepmaster Finance Corporation, any guarantor or any Subsidiary is
             a party or by which Sleepmaster, Sleepmaster Finance Corporation,
             any guarantor or any Subsidiary is bound. (Section 1301)

MODIFICATIONS AND AMENDMENTS

     Modifications and amendments of the indenture, including consents obtained
in connection with a tender offer or exchange offer for exchange notes, may be
made by Sleepmaster, Sleepmaster Finance Corporation, each guarantor, if any,
and the trustee with the consent of the holders of at least a majority

                                       103
<PAGE>   108

in aggregate principal amount of the exchange notes then outstanding. However,
no such modification or amendment may, without the consent of the holder of each
outstanding exchange note affected thereby:

     (1) change the Stated Maturity of the principal of, or any installment of
         interest on, or change to an earlier date any redemption date of, or
         waive a default in the payment of the principal of, premium, if any, or
         interest on, any such exchange note or reduce the principal amount
         thereof or the rate of interest thereon or any premium payable upon the
         redemption thereof, or change the coin or currency in which the
         principal of any such exchange note or any premium or the interest
         thereon is payable, or impair the right to institute suit for the
         enforcement of any such payment after the Stated Maturity thereof (or,
         in the case of redemption, on or after the redemption date);

     (2) amend, change or modify the obligation of Sleepmaster and Sleepmaster
         Finance Corporation to make and consummate an offer with respect to any
         Asset Sale or Asset Sales in accordance with
         "-- Covenants -- Limitation on Sale of Assets" or the obligation of
         Sleepmaster and Sleepmaster Finance Corporation to make and consummate
         a change of control offer in the event of a change of control in
         accordance with "-- Purchase of Notes Upon a Change of Control,"
         including, in each case, amending, changing or modifying any
         definitions related thereto;

     (3) reduce the percentage in principal amount of such outstanding exchange
         notes, the consent of whose holders is required for any such
         supplemental indenture, or the consent of whose holders is required for
         any waiver or compliance with provisions of the indenture;

     (4) modify any of the provisions relating to supplemental indentures
         requiring the consent of holders or relating to the waiver of past
         defaults or relating to the waiver of covenants, except to increase the
         percentage of such outstanding exchange notes required for such actions
         or to provide that other provisions of the indenture cannot be modified
         or waived without the consent of the holder of each such exchange note
         affected thereby;

     (5) except as otherwise permitted under "-- Consolidation, Merger, Sale of
         Assets," consent to the assignment or transfer by Sleepmaster,
         Sleepmaster Finance Corporation or any guarantor of any of its rights
         and obligations under the indenture; or

     (6) amend or modify any of the provisions of the indenture relating to the
         subordination of the exchange notes or any guarantee in any manner
         adverse to the holders of the exchange notes or any guarantee. (Section
         902)

     Notwithstanding the foregoing, without the consent of any holders of the
exchange notes, Sleepmaster, Sleepmaster Finance Corporation, any guarantor, any
other obligor under the exchange notes and the trustee may modify or amend the
indenture:

     (1) to evidence the succession of another Person to Sleepmaster,
         Sleepmaster Finance Corporation or a guarantor, and the assumption by
         any such successor of the covenants of Sleepmaster, Sleepmaster Finance
         Corporation or such guarantor in the indenture and in the exchange
         notes and in any guarantee in accordance with "-- Consolidation,
         Merger, Sale of Assets;"

     (2) to add to the covenants of Sleepmaster, Sleepmaster Finance
         Corporation, any guarantor or any other obligor upon the exchange notes
         for the benefit of the holders of the exchange notes or to surrender
         any right or power conferred upon Sleepmaster, Sleepmaster Finance
         Corporation or any guarantor or any other obligor upon the exchange
         notes, as applicable, in the indenture, in the exchange notes or in any
         guarantee;

     (3) to cure any ambiguity, or to correct or supplement any provision in the
         indenture, the exchange notes or any guarantee which may be defective
         or inconsistent with any other provision in the indenture, the exchange
         notes or any guarantee or make any other provisions with respect to
         matters or questions arising under the indenture, the exchange notes or
         any guarantee; provided that, in each case, such provisions shall not
         adversely affect the interest of the holders of the exchange notes;
                                       104
<PAGE>   109

     (4) to comply with the requirements of the Securities and Exchange
         Commission in order to effect or maintain the qualification of the
         indenture under the Trust Indenture Act of 1939;

     (5) to add a guarantor under the indenture;

     (6) to evidence and provide the acceptance of the appointment of a
         successor trustee under the indenture; or

     (7) to mortgage, pledge, hypothecate or grant a security interest in favor
         of the trustee for the benefit of the holders of the exchange notes as
         additional security for the payment and performance of Sleepmaster's
         and any guarantor's obligations under the indenture, in any property,
         or assets, including any of which are required to be mortgaged, pledged
         or hypothecated, or in which a security interest is required to be
         granted to the trustee pursuant to the indenture or otherwise. (Section
         901)

     The holders of a majority in aggregate principal amount of the exchange
notes outstanding may waive compliance with restrictive covenants and provisions
of the indenture. (Section 1021)

GOVERNING LAW

     The indenture, the exchange notes and any Guarantee will be governed by,
and construed in accordance with, the laws of the State of New York, without
giving effect to the conflicts of law principles thereof.

CONCERNING THE TRUSTEE

     The indenture contains limitations on the rights of the trustee, should it
become a creditor of Sleepmaster or Sleepmaster Finance Corporation, to obtain
payment of claims in cases, or to realize on property received in respect of any
such claim as security or otherwise. The trustee will be permitted to engage in
other transactions; however, if it acquires any conflicting interest it must
eliminate such conflict within 90 days, apply to the Securities and Exchange
Commission for permission to continue as trustee with such conflict or resign as
trustee. (Sections 608 and 613)

     The holders of a majority in principal amount of the then outstanding
exchange notes will have the right to direct the time, method and place of
conducting any proceeding for exercising any remedy available to the trustee,
subject to exceptions. The indenture provides that in case an Event of Default
occurs (which has not been cured), the trustee will be required, in the exercise
of its power, to use the degree of care of a prudent man in the conduct of his
own affairs. Subject to such provisions, the trustee will be under no obligation
to exercise any of its rights or powers under the indenture at the request of
any holder of exchange notes unless such holder shall have offered to the
trustee security and indemnity satisfactory to it against any loss, liability or
expense. (Section 512, 601, 603)

DEFINITIONS

     "ACQUIRED INDEBTEDNESS" means Indebtedness of a Person

     (1) existing at the time such Person becomes a Restricted Subsidiary or

     (2) assumed in connection with the acquisition of assets from such Person,
         in each case, other than Indebtedness incurred in connection with, or
         in contemplation of, such Person becoming a Restricted Subsidiary or
         such acquisition, as the case may be.

Acquired Indebtedness shall be deemed to be incurred on the date of the related
acquisition of assets from any Person or the date the acquired Person becomes a
Restricted Subsidiary, as the case may be.

     "AFFILIATE" means, with respect to any specified Person:

     (1) any other Person directly or indirectly controlling or controlled by or
         under direct or indirect common control with such specified Person;

                                       105
<PAGE>   110

     (2) any other Person that owns, directly or indirectly, 10% or more of any
         class or series of such specified Person's, or any of such Person's
         direct or indirect parent's, Capital Stock or any officer or director
         of any such specified Person or other Person or, with respect to any
         natural Person, any person having a relationship with such Person by
         blood, marriage or adoption not more remote than first cousin; or

     (3) any other Person 10% or more of the Voting Stock of which is
         beneficially owned or held directly or indirectly by such specified
         Person.

     For the purposes of this definition, "control" when used with respect to
any specified Person means the power to direct the management and policies of
such Person, directly or indirectly, whether through ownership of voting
securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

     "ASSET SALE" means any sale, issuance, conveyance, transfer, lease or other
disposition, including, without limitation, by way of merger, consolidation or
sale and leaseback transaction, (collectively, a "transfer"), directly or
indirectly, in one or a series of related transactions, of:

     (1) any Capital Stock of any Restricted Subsidiary;

     (2) all or substantially all of the properties and assets of any division
         or line of business of Sleepmaster or any Restricted Subsidiary; or

     (3) any other properties or assets of Sleepmaster or any Restricted
         Subsidiary other than in the ordinary course of business.

     For the purposes of this definition, the term "Asset Sale" shall not
include any transfer of properties and assets

     (A) that is governed by the provisions described under "Consolidation,
         Merger, Sale of Assets,"

     (B) that is by Sleepmaster to any Majority Owned Restricted Subsidiary, or
         by any Restricted Subsidiary to Sleepmaster or any Majority Owned
         Restricted Subsidiary in accordance with the terms of the indenture,

     (C) to an Unrestricted Subsidiary to the extent permitted by the terms of
         "-- Covenants -- Limitation on Restricted Payments,"

     (D) that is of obsolete equipment in the ordinary course of business, or

     (E) the Fair Market Value of which in the aggregate does not exceed
         $500,000 in any transaction or series of related transactions.

     "AVERAGE LIFE TO STATED MATURITY" means, as of the date of determination
with respect to any Indebtedness, the quotient obtained by dividing

     (1) the sum of the products of

        (a) the number of years from the date of determination to the date or
            dates of each successive scheduled principal payment of such
            Indebtedness multiplied by

        (b) the amount of each such principal payment by

     (2) the sum of all such principal payments.

     "BANKRUPTCY LAW" means Title 11, United States Bankruptcy Code of 1978, or
any similar United States federal or state law or foreign law relating to
bankruptcy, insolvency, receivership, winding up, liquidation, reorganization or
relief of debtors or any amendment to, succession to or change in any such law.

     "CAPITAL LEASE OBLIGATION" of any Person means any obligation of such
Person and its Restricted Subsidiaries on a Consolidated basis under any capital
lease of (or other agreement conveying the right to

                                       106
<PAGE>   111

use) real or personal property which, in accordance with GAAP, is required to be
recorded as a capitalized lease obligation.

     "CAPITAL STOCK" of any Person means any and all shares, interests,
participations, rights in or other equivalents (however designated) of such
Person's capital stock, other equity interests whether now outstanding or issued
after the date of the indenture, partnership or membership interests (whether
general or limited), limited liability company interests, any other interest or
participation that confers on a Person that right to receive a share of the
profits and losses of, or distributions of assets of, the issuing Person,
including any Preferred Stock, and any rights (other than debt securities
convertible into Capital Stock), warrants or options exchangeable for or
convertible into such Capital Stock.

     "CASH EQUIVALENT" means

     (1) securities issued or directly and fully guaranteed or insured by the
         United States of America or any agency or instrumentality thereof
         (provided that the full faith and credit of the United States of
         America is pledged in support thereof) in each case maturing within one
         year after the closing of the offering,

     (2) time deposits and certificates of deposit and commercial paper issued
         by the parent corporation of any domestic commercial bank of recognized
         standing having capital and surplus in excess of $500 million and
         commercial paper issued by others rated at least A-2 or the equivalent
         thereof by Standard & Poor's Ratings Group or at least P-2 or the
         equivalent thereof by Moody's Investors Service, Inc. and in each case
         maturing within one year after the closing of the offering and

     (3) investments in money market funds substantially all of whose assets
         comprise securities of the types described in clauses (1) and (2)
         above.

     "CHANGE OF CONTROL" means the occurrence of any of the following events:

     (1) any "person" or "group" (as such terms are used in Sections 13(d) and
         14(d) of the Securities Exchange Act of 1934), other than Permitted
         Holders, is or becomes the "beneficial owner" (as defined in Rules
         13d-3 and 13d-5 under the Securities Exchange Act of 1934, except that
         a Person shall be deemed to have beneficial ownership of all shares
         that such Person has the right to acquire, whether such right is
         exercisable immediately or only after the passage of time), directly or
         indirectly, of more than 50% of the total outstanding Voting Stock of
         Sleepmaster or Sleepmaster Finance Corporation;

     (2) during any period of two consecutive years, individuals who

          (a) at the beginning of such period constituted the board of directors
              of Sleepmaster or Sleepmaster Finance Corporation (together with
              any new directors whose election to such board or whose nomination
              for election by the stockholders of Sleepmaster or Sleepmaster
              Finance Corporation was approved by a vote of a majority of the
              directors then still in office who were either directors at the
              beginning of such period or whose election or nomination for
              election was previously so approved) cease for any reason to
              constitute a majority of such board of directors then in office or

          (b) were designated by the Permitted Holders cease for any reason to
              constitute a majority of such board of directors then in office;

     (3) Sleepmaster or Sleepmaster Finance Corporation consolidates with or
         merges with or into any Person or sells, assigns, conveys, transfers,
         leases or otherwise disposes of all or substantially all of its assets
         to any Person, or any Person consolidates with or merges into or with
         Sleepmaster or Sleepmaster Finance Corporation, in any such event
         pursuant to a transaction in which the

                                       107
<PAGE>   112

         outstanding Voting Stock of Sleepmaster or Sleepmaster Finance
         Corporation is converted into or exchanged for cash, securities or
         other property, other than any such transaction where

        (A) the outstanding Voting Stock of Sleepmaster or Sleepmaster Finance
            Corporation is changed into or exchanged for

           (1) Voting Stock of the surviving corporation which is not Redeemable
               Capital Stock or

           (2) cash, securities and other property (other than Capital Stock of
               the surviving corporation) in an amount which could be paid by
               Sleepmaster as a Restricted Payment as described under
               "-- Covenants -- Limitation on Restricted Payments" (and such
               amount shall be treated as a Restricted Payment subject to the
               provisions in the indenture described under
               "-- Covenants -- Limitation on Restricted Payments") and

        (B) immediately after such transaction, no "person" or "group," other
            than Permitted Holders, is the beneficial owner (as defined in Rules
            13d-3 and 13d-5 under the Securities Exchange Act of 1934, except
            that a person shall be deemed to have beneficial ownership of all
            securities that such person has the right to acquire, whether such
            right is exercisable immediately or only after the passage of time),
            directly or indirectly, of more than 50% of the total outstanding
            Voting Stock of the surviving corporation; or

     (4) Sleepmaster or Sleepmaster Finance Corporation is liquidated or
         dissolved or adopts a plan of liquidation or dissolution other than in
         a transaction which complies with the provisions described under
         " -- Consolidation, Merger, Sale of Assets."

For purposes of this definition, any transfer of an equity interest of an entity
that was formed for the purpose of acquiring voting stock of Sleepmaster or
Sleepmaster Finance Corporation will be deemed to be a transfer of such portion
of such voting stock as corresponds to the portion of the equity of such entity
that has been so transferred.

     "COMPARABLE TREASURY ISSUE" means the United States Treasury Security
selected by an Independent Investment Banker, having a maturity comparable to
the first redemption date of the exchange notes, that would be utilized, at the
time of selection and in accordance with customary financial practice, in
pricing new issues of corporate debt securities of a comparable maturity to the
first redemption date of such exchange notes. "Independent Investment Banker"
means one of the Reference Treasury Dealers appointed by the trustee after
consultation with Sleepmaster and Sleepmaster Finance Corporation.

     "COMPARABLE TREASURY PRICE" means, with respect to any redemption date,

     (A) the average of the Reference Treasury Dealer Quotations for such
         redemption date, after excluding the highest and lowest such Reference
         Treasury Dealer Quotations, or

     (B) if the trustee obtains fewer than four such Reference Treasury Dealer
         Quotations, the average of all such quotations. "Reference Treasury
         Dealer Quotations" means, with respect to each Reference Treasury
         Dealer and any redemption date, the average, as determined by the
         trustee, of the bid and asked prices for the Comparable Treasury Issue
         (expressed in each case as a percentage of its principal amount) quoted
         in writing to the trustee by such Reference Treasury Dealer at 3:30
         p.m., New York time, on the third business day preceding such
         redemption date.

     "CONSOLIDATED FIXED CHARGE COVERAGE RATIO" of any Person means, for any
period, the ratio of

     (a) the sum of:

          (1) Consolidated Net Income (Loss), and in each case to the extent
              deducted in computing Consolidated Net Income (Loss) for such
              period,

          (2) Consolidated Interest Expense,

          (3) Consolidated Income Tax Expense and

          (4) Consolidated Non-cash Charges for such period,
                                       108
<PAGE>   113

        of such Person and its Restricted Subsidiaries on a Consolidated basis,
        all determined in accordance with GAAP, less

        (1) all noncash items increasing Consolidated Net Income for such period
            and

        (2) all cash payments during such period relating to noncash charges
            that were added back to Consolidated Net Income in determining the
            Consolidated Fixed Charge Coverage Ratio in any prior period to

     (b) the sum of Consolidated Interest Expense for such period and cash plus
         noncash dividends (except for dividends on Qualified Capital Stock paid
         in shares of Qualified Capital Stock) paid on any Preferred Stock of
         such Person and its Restricted Subsidiaries on a Consolidated basis
         during such period,

     in each case after giving pro forma effect (as calculated in accordance
     with Article 11 of Regulation S-X under the Securities Act of 1933 as in
     effect on the date of the Indenture) to

     (1) the incurrence of the Indebtedness giving rise to the need to make such
         calculation and (if applicable) the application of the net proceeds
         therefrom, including to refinance other Indebtedness, as if such
         Indebtedness was incurred, and the application of such proceeds
         occurred, on the first day of such period;

     (2) the incurrence, repayment or retirement of any other Indebtedness by
         Sleepmaster and Sleepmaster Finance Corporation and their Restricted
         Subsidiaries since the first day of such period as if such Indebtedness
         was incurred, repaid or retired at the beginning of such period (except
         that, in making such computation, the amount of Indebtedness under any
         revolving credit facility shall be computed based upon the average
         daily balance of such Indebtedness during such period);

     (3) in the case of Acquired Indebtedness or any acquisition occurring at
         the time of the incurrence of such Indebtedness, the related
         acquisition, assuming such acquisition had been consummated on the
         first day of such period; and

     (4) any acquisition or disposition by Sleepmaster and Sleepmaster Finance
         Corporation and their Restricted Subsidiaries of any company or any
         business or any assets out of the ordinary course of business, whether
         by merger, stock purchase or sale or asset purchase or sale, or any
         related repayment of Indebtedness, in each case since the first day of
         such period, assuming such acquisition or disposition had been
         consummated on the first day of such period;

     provided that

     (1) in making such computation, the Consolidated Interest Expense
         attributable to interest on any Indebtedness computed on a pro forma
         basis and

          (A) bearing a floating interest rate shall be computed as if the rate
              in effect on the date of computation had been the applicable rate
              for the entire period and

          (B) which was not outstanding during the period for which the
              computation is being made but which bears, at the option of such
              Person, a fixed or floating rate of interest, shall be computed by
              applying at the option of such Person either the fixed or floating
              rate and

     (2) in making such computation, the Consolidated Interest Expense of such
         Person attributable to interest on any Indebtedness under a revolving
         credit facility computed on a pro forma basis shall be computed based
         upon the average daily balance of such Indebtedness during the
         applicable period.

     "CONSOLIDATED INCOME TAX EXPENSE" of any Person means, for any period, the
provision for federal, state, local and foreign income taxes of such Person and
its Consolidated Restricted Subsidiaries for such period as determined in
accordance with GAAP.

                                       109
<PAGE>   114

     "CONSOLIDATED INTEREST EXPENSE" of any Person means, without duplication,
for any period, the sum of

     (a) the interest expense of such Person and its Restricted Subsidiaries for
         such period, on a Consolidated basis, including, without limitation,

        (1) amortization of debt discount,

        (2) the net costs associated with Interest Rate Agreements and Currency
            Hedging Agreements (including amortization of discounts),

        (3) the interest portion of any deferred payment obligation,

        (4) all commissions, discounts and other fees and charges owed with
            respect to letters of credit and bankers acceptance financing and

        (5) accrued interest, plus

     (b) (1) the interest component of the Capital Lease Obligations paid,
             accrued and/or scheduled to be paid or accrued by such Person and
             its Restricted Subsidiaries during such period and

        (2) all capitalized interest of such Person and its Restricted
            Subsidiaries, plus

     (c) the interest expense under any Guaranteed Debt of such Person and any
         Restricted Subsidiary to the extent not included under clause (a)(4)
         above, whether or not paid by such Person or its Restricted
         Subsidiaries, less

     (d) for purposes of calculating the Consolidated Fixed Charge Coverage
         Ratio, amortization of deferred financing costs incurred in connection
         with the offering of the exchange notes (other than any additional
         exchange notes), entering into of the credit facility as in effect on
         the date of the indenture and the transactions related thereto and any
         other deferred financing costs incurred prior to the date of the
         indenture.

     "CONSOLIDATED NET INCOME (LOSS)" of any Person means, for any period, the
Consolidated net income (or loss) of such Person and its Restricted Subsidiaries
for such period on a Consolidated basis as determined in accordance with GAAP,
adjusted, to the extent included in calculating such net income (or loss), by
excluding, without duplication,

     (1) all extraordinary gains or losses net of taxes (less all fees and
         expenses relating thereto),

     (2) the portion of net income (or loss) of such Person and its Restricted
         Subsidiaries on a Consolidated basis allocable to minority interests in
         unconsolidated Persons or Unrestricted Subsidiaries to the extent that
         cash dividends or distributions have not actually been received by such
         Person or one of its Consolidated Restricted Subsidiaries,

     (3) net income (or loss) of any Person combined with such Person or any of
         its Restricted Subsidiaries on a "pooling of interests" basis
         attributable to any period prior to the date of combination,

     (4) any gain or loss, net of taxes, realized upon the termination of any
         employee pension benefit plan,

     (5) gains or losses, net of taxes (less all fees and expenses relating
         thereto), in respect of dispositions of assets other than in the
         ordinary course of business,

     (6) the net income of any Restricted Subsidiary to the extent that the
         declaration of dividends or similar distributions by that Restricted
         Subsidiary of that income is not at the time permitted, directly or
         indirectly, by operation of the terms of its charter or any agreement,
         instrument, judgment, decree, order, statute, rule or governmental
         regulation applicable to that Restricted Subsidiary or its
         stockholders,

     (7) any restoration to net income of any contingency reserve, except to the
         extent provision for such reserve was made out of income accrued at any
         time following the date of the indenture, or

                                       110
<PAGE>   115

     (8) any net gain arising from the acquisition of any securities or
         extinguishment, under GAAP, of any Indebtedness of such Person.

     "CONSOLIDATED NET TANGIBLE ASSETS" of any Person means as of any date of
determination, the total assets, less goodwill, patents, trade names, trade
marks, copyrights, franchises and other intangible assets, and less deferred tax
assets, if any, in each case as shown on the balance sheet of Sleepmaster and
its Restricted Subsidiaries for the most recently ended fiscal quarter for which
financial statements are available, determined on a consolidated basis in
accordance with GAAP.

     "CONSOLIDATED NON-CASH CHARGES" of any Person means, for any period, the
aggregate depreciation, amortization and other non-cash charges of such Person
and its Restricted Subsidiaries on a Consolidated basis for such period, as
determined in accordance with GAAP (excluding any non-cash charge which requires
an accrual or reserve for cash charges for any future period).

     "CONSOLIDATION" means, with respect to any Person, the consolidation of the
accounts of such Person and each of its subsidiaries if and to the extent the
accounts of such Person and each of its Restricted Subsidiaries would normally
be consolidated with those of such Person, all in accordance with GAAP. The term
"Consolidated" shall have a similar meaning.

     "CURRENCY HEDGING AGREEMENTS" means one or more of the following agreements
which shall be entered into by one or more financial institutions: foreign
exchange contracts, currency swap agreements or other similar agreements or
arrangements designed to protect against the fluctuations in currency values.

     "DEFAULT" means any event which is, or after notice or passage of time or
both would be, an Event of Default.

     "DISINTERESTED DIRECTOR" means, with respect to any transaction or series
of related transactions, a member of the board of directors of Sleepmaster who
does not have any material direct or indirect financial interest in or with
respect to such transaction or series of related transactions.

     "ESCROW AGREEMENT" means the Escrow Agreement, dated as of the date of the
indenture, among Sleepmaster, Finance Corporation and the trustee.

     "FAIR MARKET VALUE" means, with respect to any asset or property, the sale
value that would be obtained in an arm's-length free market transaction between
an informed and willing seller under no compulsion to sell and an informed and
willing buyer under no compulsion to buy. Fair Market Value shall be determined
by the board of directors of Sleepmaster acting in good faith and shall be
evidenced by a resolution of the board of directors.

     "GENERALLY ACCEPTED ACCOUNTING PRINCIPLES" or "GAAP" means generally
accepted accounting principles in the United States, consistently applied, which
are in effect on the date of the indenture.

     "GUARANTEE" means the guarantee by any guarantor of Sleepmaster's and
Sleepmaster Finance Corporation's Indenture Obligations.

     "GUARANTEED DEBT" of any Person means, without duplication, all
Indebtedness of any other Person referred to in the definition of Indebtedness
below guaranteed directly or indirectly in any manner by such Person, or in
effect guaranteed directly or indirectly by such Person through an agreement

     (1) to pay or purchase such Indebtedness or to advance or supply funds for
         the payment or purchase of such Indebtedness,

     (2) to purchase, sell or lease (as lessee or lessor) property, or to
         purchase or sell services, primarily for the purpose of enabling the
         debtor to make payment of such Indebtedness or to assure the holder of
         such Indebtedness against loss,

     (3) to supply funds to, or in any other manner invest in, the debtor
         (including any agreement to pay for property or services without
         requiring that such property be received or such services be rendered),

                                       111
<PAGE>   116

     (4) to maintain working capital or equity capital of the debtor, or
         otherwise to maintain the net worth, solvency or other financial
         condition of the debtor or to cause such debtor to achieve levels of
         financial performance or

     (5) otherwise to assure a creditor against loss;

provided that the term "guarantee" shall not include endorsements for collection
or deposit, in either case in the ordinary course of business.

     "INDEBTEDNESS" means, with respect to any Person, without duplication,

     (1)  all indebtedness of such Person for borrowed money or for the deferred
          purchase price of property or services, excluding any trade payables
          and other accrued current liabilities arising in the ordinary course
          of business, but including, without limitation, all obligations,
          contingent or otherwise, of such Person in connection with any letters
          of credit issued under letter of credit facilities, acceptance
          facilities or other similar facilities,

     (2)  all obligations of such Person evidenced by bonds, notes, debentures
          or other similar instruments,

     (3)  all indebtedness created or arising under any conditional sale or
          other title retention agreement with respect to property acquired by
          such Person (even if the rights and remedies of the seller or lender
          under such agreement in the event of default are limited to
          repossession or sale of such property), but excluding trade payables
          arising in the ordinary course of business,

     (4)  all obligations under Interest Rate Agreements or Currency Hedging
          Agreements of such Person,

     (5)  all Capital Lease Obligations of such Person,

     (6)  all Indebtedness referred to in clauses (1) through (5) above of other
          Persons and all dividends of other Persons, the payment of which is
          secured by (or for which the holder of such Indebtedness has an
          existing right, contingent or otherwise, to be secured by) any Lien,
          upon or with respect to property (including, without limitation,
          accounts and contract rights) owned by such Person, even though such
          Person has not assumed or become liable for the payment of such
          Indebtedness,

     (7)  all Guaranteed Debt of such Person,

     (8)  all Redeemable Capital Stock issued by such Person valued at the
          greater of its voluntary or involuntary maximum fixed repurchase price
          plus accrued and unpaid dividends,

     (9)  Preferred Stock of any Restricted Subsidiary of Sleepmaster or any
          guarantor and

     (10) any amendment, supplement, modification, deferral, renewal, extension,
          refunding or refinancing of any liability of the types referred to in
          clauses (1) through (9) above.

For purposes hereof, the "maximum fixed repurchase price" of any Redeemable
Capital Stock which does not have a fixed repurchase price shall be calculated
in accordance with the terms of such Redeemable Capital Stock as if such
Redeemable Capital Stock were purchased on any date on which Indebtedness shall
be required to be determined pursuant to the indenture, and if such price is
based upon, or measured by, the Fair Market Value of such Redeemable Capital
Stock, such Fair Market Value to be determined in good faith by the board of
directors of the issuer of such Redeemable Capital Stock.

     "INDENTURE OBLIGATIONS" means the obligations of the Issuers and any other
obligor under the indenture or under the exchange notes, including any
guarantor, to pay principal of, premium, if any, and interest when due and
payable, and all other amounts due or to become due under or in connection with
the indenture, the exchange notes and the performance of all other obligations
to the trustee and the holders under the indenture and the exchange notes,
according to the respective terms thereof.

                                       112
<PAGE>   117

     "INTEREST RATE AGREEMENTS" means one or more of the following agreements
which shall be entered into by one or more financial institutions: interest rate
protection agreements (including, without limitation, interest rate swaps, caps,
floors, collars and similar agreements) and/or other types of interest rate
hedging agreements from time to time.

     "INVESTMENT" means, with respect to any Person, directly or indirectly, any
advance, loan (including guarantees), or other extension of credit or capital
contribution to (by means of any transfer of cash or other property to others or
any payment for property or services for the account or use of others), or any
purchase, acquisition or ownership by such Person of any Capital Stock, bonds,
notes, debentures or other securities issued or owned by any other Person and
all other items that would be classified as investments on a balance sheet
prepared in accordance with GAAP.

     "ISSUE DATE" means the original issue date of the exchange notes under the
indenture.

     "LIEN" means any mortgage or deed of trust, charge, pledge, lien (statutory
or otherwise), privilege, security interest, assignment, deposit, arrangement,
easement, hypothecation, claim, preference, priority or other encumbrance upon
or with respect to any property of any kind (including any conditional sale,
capital lease or other title retention agreement, any leases in the nature
thereof, and any agreement to give any security interest), real or personal,
movable or immovable, now owned or hereafter acquired. A Person will be deemed
to own subject to a Lien any property which it has acquired or holds subject to
the interest of a vendor or lessor under any conditional sale agreement,
Capitalized Lease Obligation or other title retention agreement.

     "MAJORITY OWNED RESTRICTED SUBSIDIARY" means any Restricted Subsidiary at
least 90% of the Capital Stock of which is owned beneficially by Sleepmaster.

     "MATURITY" means, when used with respect to the exchange notes, the date on
which the principal of the exchange notes becomes due and payable as therein
provided or as provided in the indenture, whether at Stated Maturity, the Offer
Date or the redemption date and whether by declaration of acceleration, offer in
respect of Excess Proceeds, change of control offer in respect of a change of
control, call for redemption or otherwise.

     "NET CASH PROCEEDS" means with respect to any Asset Sale by any Person, the
proceeds thereof (without duplication in respect of all Asset Sales) in the form
of cash or Temporary Cash Investments including payments in respect of deferred
payment obligations when received in the form of, or stock or other assets when
disposed of for, cash or Temporary Cash Investments (except to the extent that
such obligations are financed or sold with recourse to Sleepmaster or any
Restricted Subsidiary) net of

     (1) brokerage commissions and other reasonable fees and expenses (including
         fees and expenses of counsel and investment bankers) related to such
         Asset Sale,

     (2) provisions for all taxes payable as a result of such Asset Sale,

     (3) payments made to retire Indebtedness where payment of such Indebtedness
         is secured by the assets or properties the subject of such Asset Sale,

     (4) amounts required to be paid to any Person (other than Sleepmaster or
         any Restricted Subsidiary) owning a beneficial interest in the assets
         subject to the Asset Sale and

     (5) appropriate amounts to be provided by Sleepmaster or any Restricted
         Subsidiary, as the case may be, as a reserve, in accordance with GAAP,
         against any liabilities associated with such Asset Sale and retained by
         Sleepmaster or any Restricted Subsidiary, as the case may be, after
         such Asset Sale, including, without limitation, pension and other
         post-employment benefit liabilities, liabilities related to
         environmental matters and liabilities under any indemnification
         obligations associated with such Asset Sale, all as reflected in an
         officers' certificate delivered to the trustee.

                                       113
<PAGE>   118

     "PARI PASSU INDEBTEDNESS" means

     (a) with respect to Sleepmaster, any Indebtedness of Sleepmaster that is
         equal in right of payment to the exchange notes,

     (b) with respect to Sleepmaster Finance Corporation, any Indebtedness of
         Sleepmaster Finance Corporation that is equal in right of payment to
         the exchange notes and

     (c) with respect to any guarantee, Indebtedness which ranks equal in right
         of payment to such guarantee.

     "PERMITTED HOLDERS" means

     (1) Citicorp Venture Capital, Ltd., a New York Corporation, and its
         Affiliates (provided that for purposes of this provision only the
         definition of "Affiliate" shall not include clauses (2) or (3) included
         in the definition thereof) and

     (2) Charles Schweitzer, James Koscica, Michael Reilly, Timothy Dupont and
         Michael Bubis, their respective spouses and children, and trusts for
         their benefit or for the benefit of their spouses and/or children.

     "PERMITTED INVESTMENT" means

     (1) Investments in any Majority Owned Restricted Subsidiary or any Person
         which, as a result of such Investment,

        (a) becomes a Majority Owned Restricted Subsidiary or

        (b) is merged or consolidated with or into, or transfers or conveys
            substantially all of its assets to, or is liquidated into,
            Sleepmaster or any Majority Owned Restricted Subsidiary;

     (2) Indebtedness of Sleepmaster or a Restricted Subsidiary described under
         clauses (4), (5) and (6) of the definition of "Permitted Indebtedness;"

     (3) Investments in any of the exchange notes;

     (4) Temporary Cash Investments;

     (5) Investments acquired by Sleepmaster or any Restricted Subsidiary in
         connection with an Asset Sale permitted under
         "-- Covenants -- Limitation on Sale of Assets" to the extent such
         Investments are non-cash proceeds as permitted under such covenant;

     (6) Investments in existence on the date of the indenture; and

     (7) Investments, in addition to those listed above, not to exceed $5
         million at any one time outstanding.

In connection with any assets or property contributed or transferred to any
Person as an Investment, such property and assets shall be equal to the Fair
Market Value (as determined by Sleepmaster's board of directors) at the time of
Investment.

     "PERSON" means any individual, corporation, limited liability company,
partnership, joint venture, association, joint-stock company, trust,
unincorporated organization or government or any agency or political subdivision
thereof.

     "PREFERRED STOCK" means, with respect to any Person, any Capital Stock of
any class or classes (however designated) which is preferred as to the payment
of dividends or distributions, or as to the distribution of assets upon any
voluntary or involuntary liquidation or dissolution of such Person, over the
Capital Stock of any other class in such Person.

     "PUBLIC EQUITY OFFERING" means an underwritten public offering of common
stock (other than Redeemable Capital Stock) of Sleepmaster with gross proceeds
to Sleepmaster of at least $40 million pursuant to a registration statement that
has been declared effective by the Securities and Exchange
                                       114
<PAGE>   119

Commission pursuant to the Securities Act of 1933 (other than a registration
statement on Form S-4 (or any successor form covering substantially the same
transactions), Form S-8 (or any successor form covering substantially the same
transactions) or otherwise relating to equity securities issuable under any
employee benefit plan of Sleepmaster).

     "PURCHASE MONEY OBLIGATION" means any Indebtedness secured by a Lien on
assets related to the business of Sleepmaster and any additions and accessions
thereto, which are purchased by Sleepmaster at any time after the exchange notes
are issued; provided that

     (1) the security agreement or conditional sales or other title retention
         contract pursuant to which the Lien on such assets is created
         (collectively a "Purchase Money Security Agreement") shall be entered
         into within 90 days after the purchase or substantial completion of the
         construction of such assets and shall at all times be confined solely
         to the assets so purchased or acquired, any additions and accessions
         thereto and any proceeds therefrom,

     (2) at no time shall the aggregate principal amount of the outstanding
         Indebtedness secured thereby be increased, except in connection with
         the purchase of additions and accessions thereto and except in respect
         of fees and other obligations in respect of such Indebtedness and

     (3) (A) the aggregate outstanding principal amount of Indebtedness secured
             thereby (determined on a per asset basis in the case of any
             additions and accessions) shall not at the time such Purchase Money
             Security Agreement is entered into exceed 100% of the purchase
             price to Sleepmaster of the assets subject thereto or

         (B) the Indebtedness secured thereby shall be with recourse solely to
             the assets so purchased or acquired, any additions and accessions
             thereto and any proceeds therefrom.

     "QUALIFIED CAPITAL STOCK" of any Person means any and all Capital Stock of
such Person other than Redeemable Capital Stock.

     "REDEEMABLE CAPITAL STOCK" means any Capital Stock that, either by its
terms or by the terms of any security into which it is convertible or
exchangeable or otherwise, is or upon the happening of an event or passage of
time would be, required to be redeemed prior to the final Stated Maturity of the
principal of the exchange notes or is redeemable at the option of the holder
thereof at any time prior to such final Stated Maturity (other than upon a
change of control of Sleepmaster or Sleepmaster Finance Corporation. in
circumstances where the holders of the exchange notes would have similar
rights), or is convertible into or exchangeable for debt securities at any time
prior to such final Stated Maturity at the option of the holder thereof.

     "REFERENCE TREASURY DEALER" means each of Merrill Lynch, Pierce, Fenner &
Smith Incorporated and three other primary U.S. Government securities dealers in
The City of New York to be selected by Sleepmaster and their respective
successors.

     "RESTRICTED SUBSIDIARY" means any Subsidiary of Sleepmaster that has not
been designated by the board of directors of Sleepmaster by a board resolution
delivered to the trustee as an Unrestricted Subsidiary pursuant to and in
compliance with the covenant described under "-- Covenants -- Limitation on
Unrestricted Subsidiaries."

     "SECURITIES ACT OF 1933" means the Securities Act of 1933, as amended, or
any successor statute, and the rules and regulations promulgated by the
Securities and Exchange Commission thereunder.

     "SECURITIES AND EXCHANGE COMMISSION" means the Securities and Exchange
Commission, as from time to time constituted, created under the Securities
Exchange Act of 1934, or if at any time after the execution of the indenture
such Securities and Exchange Commission is not existing and performing the
duties now assigned to it under the Securities Act of 1933, Securities and
Exchange Act of 1934 and Trust Indenture Act of 1939 then the body performing
such duties at such time.

                                       115
<PAGE>   120

     "SECURITIES EXCHANGE ACT OF 1934" means the Securities Exchange Act of
1934, or any successor statute, and the rules and regulations promulgated by the
Securities and Exchange Commission thereunder.

     "SLEEP INVESTOR PROMISSORY NOTES" means the Junior Subordinated Notes,
dated November 14, 1996, as in effect on the date of the indenture, of Sleep
Investor L.L.C. issued to each of the individuals and entities listed on a
schedule to the indenture.

     "SLEEPMASTER FINANCE CORPORATION" means Sleepmaster Finance Corporation, a
corporation organized under the laws of Delaware, until a successor Person shall
have become such pursuant to the applicable provisions of the indenture.

     "SPECIAL PREFERRED STOCK" means Preferred Stock of Sleepmaster, in an
aggregate amount not to exceed $40 million, which after the Issue Date is issued
to and held solely by Citicorp Venture Capital Ltd. or Sleepmaster Holdings
L.L.C., provided that

     (1) dividends on such Preferred Stock are not payable until the earlier of
         the Stated Maturity of the exchange notes and the date on which the
         exchange notes have been repaid in full and

     (2) such Preferred Stock is not Redeemable Capital Stock.

     "STATED MATURITY" means, when used with respect to any Indebtedness or any
installment of interest thereon, the dates specified in such Indebtedness as the
fixed date on which the principal of such Indebtedness or such installment of
interest, as the case may be, is due and payable.

     "SUBORDINATED INDEBTEDNESS" means Indebtedness of Sleepmaster Finance
Corporation or a guarantor subordinated in right of payment to the exchange
notes or a guarantee, as the case may be.

     "SUBSIDIARY" of a Person means

     (1) any corporation more than 50% of the outstanding voting power of the
         Voting Stock of which is owned or controlled, directly or indirectly,
         by such Person or by one or more other Subsidiaries of such Person, or
         by such Person and one or more other Subsidiaries thereof, or

     (2) any limited partnership of which such Person or any Subsidiary of such
         Person is a general partner, or

     (3) any other Person in which such Person, or one or more other
         Subsidiaries of such Person, or such Person and one or more other
         Subsidiaries, directly or indirectly, has more than 50% of the
         outstanding partnership or similar interests or has the power, by
         contract or otherwise, to direct or cause the direction of the
         policies, management and affairs thereof.

     "TAX AMOUNTS" means, with respect to a calendar year or portion thereof, an
amount equal to the sum of

     (1) the Federal income tax that would be imposed on the Taxable Income (as
         defined below) of Sleepmaster for such calendar year or portion thereof
         at the highest marginal tax rate applicable to corporate taxpayers in
         such calendar year or portion thereof, and

     (2) the state and local income tax that would be imposed on the Taxable
         Income of Sleepmaster for such calendar year or portion thereof in the
         state and local jurisdictions in which Sleepmaster qualifies as a
         corporation within the meaning of state and local provisions which are
         analogous to Section 7701 of the Internal Revenue Code, at the highest
         marginal tax rates applicable to corporate taxpayers in such
         jurisdictions,

in each case computed taking into account all available deductions or credits
for federal, state or local income tax purposes of state and local income taxes
described in clause (2) (such rate, the "Applicable Tax Rate").

     "TAXABLE INCOME" means the taxable income of Sleepmaster computed as if
Sleepmaster filed a tax return for such calendar year as the parent of a
consolidated group of corporations that includes
                                       116
<PAGE>   121

Sleepmaster and each domestic Subsidiary of Sleepmaster (provided that any
amount distributed by Sleepmaster to Sleepmaster Holdings L.L.C. to allow Sleep
Investor LLC to make current cash interest payments on the Sleep Investor
Promissory Notes shall be treated as a deduction from Taxable Income), except
that such taxable income shall be reduced by any tax losses of Sleepmaster for
prior years which actually are available to offset the taxable income of
Sleepmaster and were not previously taken into account hereunder for prior
years.

     "TEMPORARY CASH INVESTMENTS" means

     (1) any evidence of Indebtedness, maturing not more than one year after the
         date of acquisition, issued by the United States of America, or an
         instrumentality or agency thereof, and guaranteed fully as to
         principal, premium, if any, and interest by the full faith and credit
         of the United States of America,

     (2) any certificate of deposit, maturing not more than one year after the
         date of acquisition, issued by, or time deposit of, a commercial
         banking institution that is a member of the Federal Reserve System and
         that has combined capital and surplus and undivided profits of not less
         than $500 million, whose debt has a rating, at the time as of which any
         investment therein is made, of "P-1" (or higher) according to Moody's
         Investors Service, Inc. ("Moody's") or any successor rating agency or
         "A-1" (or higher) according to Standard & Poor's Ratings Services, a
         division of The McGraw-Hill Companies, Inc. ("S&P") or any successor
         rating agency,

     (3) commercial paper, maturing not more than one year after the date of
         acquisition, issued by a corporation (other than an Affiliate or
         Subsidiary of Sleepmaster) organized and existing under the laws of the
         United States of America, any state thereof or the District of Columbia
         with a rating, at the time as of which any investment therein is made,
         of "P-1" (or higher) according to Moody's or "A-1" (or higher)
         according to S&P and

     (4) any money market deposit accounts issued or offered by a domestic
         commercial bank having capital and surplus in excess of $500 million;
         provided that the short term debt of such commercial bank has a rating,
         at the time of Investment, of "P-1" (or higher) according to Moody's or
         "A-1" (or higher) according to S&P.

     "TREASURY RATE" means, with respect to any redemption date, the rate per
annum equal to the semiannual equivalent yield to maturity of the Comparable
Treasury Issue, assuming a price for the Comparable Treasury Issue (expressed as
a percentage of its principal amount) equal to the Comparable Treasury Price for
such redemption date.

     "TRUST INDENTURE ACT OF 1939" means the Trust Indenture Act of 1939, as
amended, or any successor statute.

     "UNRESTRICTED SUBSIDIARY" means any Subsidiary of Sleepmaster (other than a
guarantor) designated as such pursuant to and in compliance with the covenant
described under "-- Covenants -- Limitation on Unrestricted Subsidiaries."

     "UNRESTRICTED SUBSIDIARY INDEBTEDNESS" of any Unrestricted Subsidiary means
Indebtedness of such Unrestricted Subsidiary

     (1) as to which neither Sleepmaster, Sleepmaster Finance Corporation nor
         any Restricted Subsidiary is directly or indirectly liable (by virtue
         of Sleepmaster, Sleepmaster Finance Corporation or any such Restricted
         Subsidiary being the primary obligor on, guarantor of, or otherwise
         liable in any respect to, such Indebtedness), except Guaranteed Debt of
         Sleepmaster, Sleepmaster Finance Corporation or any Restricted
         Subsidiary to any Affiliate, in which case (unless the incurrence of
         such Guaranteed Debt resulted in a Restricted Payment at the time of
         incurrence) Sleepmaster shall be deemed to have made a Restricted
         Payment equal to the principal amount of any such Indebtedness to the
         extent guaranteed at the time such Affiliate is designated an
         Unrestricted Subsidiary and

                                       117
<PAGE>   122

     (2) which, upon the occurrence of a default with respect thereto, does not
         result in, or permit any holder of any Indebtedness of Sleepmaster,
         Sleepmaster Finance Corporation or any Subsidiary to declare, a default
         on such Indebtedness of Sleepmaster, Sleepmaster Finance Corporation or
         any Restricted Subsidiary or cause the payment thereof to be
         accelerated or payable prior to its Stated Maturity; provided that
         notwithstanding the foregoing any Unrestricted Subsidiary may guarantee
         the exchange notes.

     "VOTING STOCK" of a Person means Capital Stock of such Person of the class
or classes pursuant to which the holders thereof have the general voting power
under ordinary circumstances to elect at least a majority of the board of
directors, managers or trustees of such Person (irrespective of whether or not
at the time Capital Stock of any other class or classes shall have or might have
voting power by reason of the happening of any contingency).

     "WHOLLY OWNED RESTRICTED SUBSIDIARY" means a Restricted Subsidiary all the
Capital Stock (other than directors' qualifying shares or shares of foreign
Restricted Subsidiaries required to be owned by foreign nationals pursuant to
applicable law) of which is owned by Sleepmaster or another Wholly Owned
Restricted Subsidiary.

                                       118
<PAGE>   123

                                 EXCHANGE OFFER

TERMS OF THE EXCHANGE OFFER; PERIOD FOR TENDERING OLD NOTES

     Upon the terms and subject to the conditions in this prospectus and in the
letter of transmittal, we will accept any and all notes validly tendered and not
withdrawn prior to 5:00 p.m., New York City time, on the expiration date. We
will issue $1,000 principal amount of exchange notes in exchange for each $1,000
principal amount of outstanding notes accepted in the exchange offer. Holders
may tender some or all of their notes pursuant to the exchange offer. However,
notes may be tendered only in integral multiples of $1,000.

     The form and terms of the exchange notes are the same as the form and terms
of the notes except that:

     (1) the exchange notes have been registered under the Securities Act of
         1933 and hence will not bear legends restricting their transfer
         thereof; and

     (2) the holders of the exchange notes will not be entitled to rights under
         the registration rights agreement. These rights include the provisions
         for an increase in the interest rate on the notes in some circumstances
         relating to the timing of the exchange offer. All of these rights will
         terminate when the exchange offer is terminated. The exchange notes
         will evidence the same debt as the notes. Holders of exchange notes
         will be entitled to the benefits of the indenture.

     As of the date of this prospectus, $115.0 million aggregate principal
amount of notes was outstanding. We have fixed the close of business on [
  ], 1999 as the record date for the exchange offer for purposes of determining
the persons to whom this prospectus and the letter of transmittal will be mailed
initially.

     We intend to conduct the exchange offer in accordance with the applicable
requirements of the Securities Exchange Act of 1934 and the rules and
regulations of the Securities and Exchange Commission under the Securities
Exchange Act of 1934.

     We shall be deemed to have accepted validly tendered notes when, as and if
we have given oral or written notice to the exchange agent. The exchange agent
will act as agent for the tendering holders for the purpose of receiving the
exchange notes from the issuers.

     If any tendered notes are not accepted for exchange because of an invalid
tender, the occurrence of other events in this prospectus or otherwise, we will
return the certificates for any unaccepted notes, at our expense, to the
tendering holder as promptly as practicable after the expiration date.

     Holders who tender notes in the exchange offer will not be required to pay
brokerage commissions or fees or, subject to the instructions in the letter of
transmittal, transfer taxes with respect to the exchange of notes. We will pay
all charges and expenses, other than transfer taxes in some circumstances, in
connection with the exchange offer as described under the subheading "-- Fees
and Expenses."

EXPIRATION DATE; EXTENSIONS; AMENDMENTS

     The term "expiration date" shall mean 5:00 p.m., New York City time, on
[         ], 1999, unless we extend the exchange offer. In that case, the term
"expiration date" shall mean the latest date and time to which the exchange
offer is extended. Notwithstanding the foregoing, we will not extend the
expiration date beyond [         ], 1999.

     In order to extend the exchange offer, prior to 9:00 a.m., New York City
time, on the next business day after the previously scheduled expiration date,
we will:

     (1) notify the exchange agent of any extension by oral or written notice
         and

     (2) mail to the registered holders an announcement of any extension.

                                       119
<PAGE>   124

     We reserve the right, in our sole discretion,

     (1) if any of the conditions below under the heading "Conditions" shall not
         have been satisfied,

        (A) to delay accepting any notes,

        (B) to extend the exchange offer or

        (C) to terminate the exchange offer, or

     (2) to amend the terms of the exchange offer in any manner.

Any delay in acceptance, extension, termination or amendment will be followed as
promptly as practicable by oral or written notice of delay to the registered
holders. We will give oral or written notice of any delay, extension or
termination to the exchange agent.

INTEREST ON THE EXCHANGE NOTES

     The exchange notes will bear interest from their date of issuance. Holders
of notes that are accepted for exchange will receive, in cash, accrued interest
on the exchange notes to, but not including, the date of issuance of the
exchange notes. We will make the first interest payment on the exchange notes on
November 15, 1999. Interest on the notes accepted for exchange will cease to
accrue upon issuance of the exchange notes.

     Interest on the exchange notes is payable semi-annually on each May 15 and
November 15, commencing on November 15, 1999.

PROCEDURES FOR TENDERING OLD NOTES

     Only a holder of notes may tender notes in the exchange offer. To tender in
the exchange offer, a holder must

     - complete, sign and date the letter of transmittal, or a facsimile of the
       letter of transmittal,

     - have the signatures guaranteed if required by the letter of transmittal,
       and

     - mail or otherwise deliver the letter of transmittal or such facsimile,
       together with the notes and any other required documents, to the exchange
       agent prior to 5:00 p.m., New York City time, on the expiration date.

To tender notes effectively, the holder must complete the letter of transmittal
and other required documents and the exchange agent must receive all the
documents prior to 5:00 p.m., New York City time, on the expiration date.
Delivery of the notes may be made by book-entry transfer in accordance with the
procedures described below. The exchange agent must receive confirmation of
book-entry transfer prior to the expiration date.

     The tender by a holder and the acceptance of the tender by us will
constitute agreement between the holder and us under the terms and subject to
the conditions in this prospectus and in the letter of transmittal.

     THE METHOD OF DELIVERY OF NOTES AND THE LETTER OF TRANSMITTAL AND ALL OTHER
REQUIRED DOCUMENTS TO THE EXCHANGE AGENT IS AT THE ELECTION AND SOLE RISK OF THE
HOLDER. AS AN ALTERNATIVE TO DELIVERY BY MAIL, HOLDERS MAY WISH TO CONSIDER
OVERNIGHT OR HAND DELIVERY SERVICE. IN ALL CASES, SUFFICIENT TIME SHOULD BE
ALLOWED TO ASSURE DELIVERY TO THE EXCHANGE AGENT BEFORE THE EXPIRATION DATE. NO
LETTER OF TRANSMITTAL OR NOTES SHOULD BE SENT TO US. HOLDERS MAY REQUEST THEIR
RESPECTIVE BROKERS, DEALERS, COMMERCIAL BANKS, TRUST COMPANIES OR NOMINEES TO
EFFECT THE ABOVE TRANSACTIONS FOR SUCH HOLDERS.

     Any beneficial owner whose notes are registered in the name of a broker,
dealer, commercial bank, trust company or other nominee and who wishes to tender
should promptly instruct the registered holder to tender on the beneficial
owner's behalf. See "Instruction to Registered Holder and/or Book-Entry Transfer
Facility Participant from Owner" included with the letter of transmittal.

                                       120
<PAGE>   125

     An institution that is a member firm of the Medallion system must guarantee
signatures on a letter of transmittal or a notice of withdrawal unless the notes
are tendered:

     (1) by a registered holder who has not completed the box entitled "Special
         Registration Instructions" or "Special Delivery Instructions" on the
         letter of transmittal; or

     (2) for the account of member firm of the Medallion system.

     If the letter of transmittal is signed by a person other than the
registered holder of any notes listed in that letter of transmittal, the notes
must be endorsed or accompanied by a properly completed bond power, signed by
the registered holder as the registered holder's name appears on the notes. An
institution that is a member firm of the Medallion System must guarantee the
signature.

     Trustees, executors, administrators, guardians, attorneys-in-fact, offices
of corporations or others acting in a fiduciary or representative capacity
should indicate their capacities when signing the letter of transmittal or any
notes or bond powers. Evidence satisfactory to us of their authority to so act
must be submitted with the letter of transmittal.

     We understand that the exchange agent will make a request promptly after
the date of this prospectus to establish accounts with respect to the notes at
the book-entry transfer facility, The Depository Trust Company, for the purpose
of facilitating the exchange offer. Subject to the establishment of the
accounts, any financial institution that is a participant in The Depository
Trust Company's system may make book-entry delivery of notes. To do so, the
financial institution should cause the book-entry transfer facility to transfer
the notes into the exchange agent's account with respect to the notes following
the book-entry transfer facility's procedures for transfer. Delivery of the
notes may be effected through book-entry transfer into the exchange agent's
account at the book-entry transfer facility. However, the holder must transmit
and the exchange agent must receive or confirm an appropriate letter of
transmittal properly completed and duly executed with any required signature
guarantee and all other required documents on or prior to the expiration date,
or, if the guaranteed delivery procedures described below are complied with,
within the time period provided under such procedures. Delivery of documents to
the book-entry transfer facility does not constitute delivery to the exchange
agent.

     The Depositary and The Depository Trust Company have confirmed that the
exchange offer is eligible for The Depository Trust Company Automated Tender
Offer Program. Accordingly, The Depository Trust Company participants may
electronically transmit their acceptance of the exchange offer by causing The
Depository Trust Company to transfer notes to the depositary in accordance with
The Depository Trust Company's Automated Tender Offer Program procedures for
transfer. The Depository Trust Company will then send an "agent's message" to
the Depositary.

     The term "agent's message" means a message transmitted by The Depository
Trust Company, received by the Depositary and forming part of the confirmation
of a book-entry transfer, which states that

     (1) The Depository Trust Company has received an express acknowledgment
         from the participant in The Depository Trust Company tendering notes
         subject of the book-entry confirmation,

     (2) the participant has received and agrees to be bound by the terms of the
         letter of transmittal and

     (3) we may enforce such agreement against such participant.

In the case of an agent's message relating to guaranteed delivery, the term
means a message transmitted by The Depository Trust Company and received by the
Depositary, which states that The Depository Trust Company has received an
express acknowledgment from the participant in The Depository Trust Company
tendering notes that such participant has received and agrees to be bound by the
notice of guaranteed delivery.

     Notwithstanding the foregoing, in order to validly tender in the exchange
offer with respect to securities transferred through the Automated Tender Offer
Program, a The Depository Trust Company participant using Automated Tender Offer
Program must also properly complete and duly execute the applicable letter of
transmittal and deliver it to the Depositary.
                                       121
<PAGE>   126

     By the authority granted by The Depository Trust Company, any The
Depository Trust Company participant which has notes (1) credited to its The
Depository Trust Company account at any time and (2) held of record by The
Depository Trust Company's nominee may directly provide a tender as though it
were the registered holder by completing, executing and delivering the
applicable letter of transmittal to the Depositary. DELIVERY OF DOCUMENTS TO THE
DEPOSITORY TRUST COMPANY DOES NOT CONSTITUTE DELIVERY TO THE DEPOSITARY.

     All questions as to the

     - validity,

     - form,

     - eligibility, including time of receipt

     - acceptance of tendered notes and

     - withdrawal of tendered notes

will be determined by us in our sole discretion. Our determination will be final
and binding. We reserve the absolute right to reject any and all notes not
properly tendered. We reserve the absolute right to reject any notes which would
be unlawful if accepted, in the opinion of our counsel. We also reserve the
right in our sole discretion to waive any defects, irregularities or conditions
of tender as to particular notes. Our interpretation of the terms and conditions
of the exchange offer, including the instructions in the letter of transmittal,
will be final and binding on all parties. Unless waived, any defects or
irregularities in connection with tenders of notes must be cured within such
time as we shall determine. We intend to notify holders of defects or
irregularities with respect to tenders of notes. However, neither we, the
exchange agent nor any other person shall incur any liability for failure to
give such notification. Tenders of notes will not be deemed to have been made
until such defects or irregularities have been cured or waived. Any notes
received by the exchange agent that are not properly tendered and as to which
the defects or irregularities have not been cured or waived will be returned by
the exchange agent to the tendering holders, unless otherwise provided in the
letter of transmittal, as soon as practicable following the expiration date.

GUARANTEED DELIVERY PROCEDURES

     Holders who wish to tender their notes and:

     (1) whose notes are not immediately available;

     (2) who cannot deliver their notes, the letter of transmittal or any other
         required documents to the exchange agent; or

     (3) who cannot complete the procedures for book-entry transfer, prior to
the expiration date

may effect a tender if:

     (1) they tender through an institution that is a member firm of the
         Medallion system;

     (2) prior to the expiration date, the exchange agent receives from an
         institution that is a member firm of the Medallion system a properly
         completed and duly executed notice of guaranteed delivery setting forth
         the name and address of the holder, the certificate number(s) of such
         notes and the principal amount of notes tendered. The notice of
         guaranteed delivery may be made by facsimile transmission, mail or hand
         delivery. The notice of guaranteed delivery should also state that the
         tender is being made and guarantee that, within five New York Stock
         Exchange trading days after the expiration date, the letter of
         transmittal, or facsimile thereof, together with the certificate(s)
         representing the notes, or a confirmation of book-entry transfer of
         such notes into the exchange agent's account at the book-entry transfer
         facility, and any other documents required by the letter of transmittal
         will be deposited by the firm with the exchange agent; and

                                       122
<PAGE>   127

     (3) the exchange agent receives

        (A) such properly completed and executed letter of transmittal, or
            facsimile thereof,

        (B) the certificate(s) representing all tendered notes in proper form
            for transfer, or a confirmation of book-entry transfer of such notes
            into the exchange agent's account at the book-entry transfer
            facility, and

        (C) all other documents required by the letter of transmittal

upon five New York Stock Exchange trading days after the expiration date.

     Upon request to the exchange agent, we will send a notice of guaranteed
delivery to holders who wish to tender their notes according to the guaranteed
delivery procedures described above.

WITHDRAWAL OF TENDERS

     Except as otherwise provided in this prospectus, holders may withdraw
tenders of notes at any time prior to 5:00 p.m., New York City time, on the
expiration date. To withdraw a tender of notes in the exchange offer, the
exchange agent must receive a telegram, telex, letter or facsimile transmission
notice of withdrawal at its address in this prospectus prior to 5:00 p.m., New
York City time, on the expiration date. Any such notice of withdrawal must:

     (1) specify the name of the person having deposited the notes to be
         withdrawn;

     (2) identify the notes to be withdrawn, including the certificate number(s)
         and principal amount of such notes, or, in the case of notes
         transferred by book-entry transfer, the name and number of the account
         at the book-entry transfer facility to be credited;

     (3) be signed by the holder in the same manner as the original signature,
         including any required signature guarantees, on the letter of
         transmittal by which such notes were tendered or be accompanied by
         documents of transfer sufficient to have the trustee with respect to
         the notes register the transfer of notes into the name of the person
         withdrawing the tender; and

     (4) specify the name in which any notes are to be registered, if different
         from that of the person who deposited the notes.

     We will determine all questions as to the validity, form and eligibility,
including time of receipt, of such notices. Our determination shall be final and
binding on all parties. We will not deem notes so withdrawn to have been validly
tendered for purposes of the exchange offer. We will not issue exchange notes
for withdrawn notes unless you validly retender the withdrawn notes. We will
return any notes which have been tendered but which are not accepted for
exchange to the holder of the notes at our cost as soon as practicable after
withdrawal, rejection of tender or termination of the exchange offer. You may
retender properly withdrawn notes by following one of the procedures described
above under the heading "Procedures for Tendering Old Notes" at any time prior
to the expiration date.

CONDITIONS

     Notwithstanding any other term of the exchange offer, we shall not be
required to accept for exchange, or exchange exchange notes for, any notes, and
may terminate or amend the exchange offer as provided in this prospectus before
the acceptance of the notes, if:

     (1) any action or proceeding is instituted or threatened in any court or by
         or before any governmental agency with respect to the exchange offer
         which, in our sole judgment, might materially impair our ability to
         proceed with the exchange offer or any development has occurred in any
         existing action or proceeding which may be harmful to us or any of our
         subsidiaries; or

     (2) any law, statute, rule, regulation or interpretation by the staff of
         the Securities and Exchange Commission is proposed, adopted or enacted,
         which, in our sole judgment, might impair our ability to proceed with
         the exchange offer or impair the contemplated benefits of the exchange
         offer to us; or
                                       123
<PAGE>   128

     (3) any governmental approval has not been obtained, which we believe, in
         our sole discretion, is necessary for the consummation of the exchange
         offer as outlined in this prospectus.

     If we determine in our sole discretion that any of the conditions are not
satisfied, we may:

     (1) refuse to accept any notes and return all tendered notes to the
         tendering holders;

     (2) extend the exchange offer and retain all notes tendered prior to the
         expiration of the exchange offer, subject, however, to the rights of
         holders to withdraw their notes; or

     (3) waive such unsatisfied conditions of the exchange offer and accept all
         properly tendered notes which have not been withdrawn.

EXCHANGE AGENT

     United States Trust Company of New York has been appointed as the exchange
agent for the exchange offer. You should direct all

     - executed letters of transmittal,

     - questions,

     - requests for assistance,

     - requests for additional copies of this prospectus or of the letter of
       transmittal and

     - requests for Notices of Guaranteed Delivery

to the exchange agent addressed as follows:

<TABLE>
<S>                             <C>                             <C>
   By Overnight Courier and                By Hand:                    By Registered or
    by Hand after 4:30 pm            United States Trust               Certified Mail:
   on the Expiration Date:           Company of New York             United States Trust
     United States Trust          111 Broadway, Lower Level          Company of New York
     Company of New York           New York, New York 10006              P.O. Box 844
   770 Broadway, 13th Floor     Attn: Corporate Trust Services          Cooper Station
   New York, New York 10003             Via Facsimile:          New York, New York 10276-0844
       Attn: Corporate                  (212) 780-0592                 Attn: Corporate
        Trust Services          Attn: Corporate Trust Services          Trust Services
                                    Confirm by Telephone:
                                        (800) 548-6565
</TABLE>

     DELIVERY OTHER THAN THOSE ABOVE WILL NOT CONSTITUTE A VALID DELIVERY.

FEES AND EXPENSES

     We will bear the expenses of soliciting tenders. We are mailing the
principal solicitation. However, our officers and regular employees and those of
our affiliates may make additional solicitation by telegraph, telecopy,
telephone or in person.

     We have not retained any dealer-manager in connection with the exchange
offer. We will not make any payments to brokers, dealers, or others soliciting
acceptances of the exchange offer. However, we will pay the exchange agent
reasonable and customary fees for its services. We will reimburse the exchange
agent for its reasonable out-of-pocket expenses.

     We will pay the cash expenses incurred in connection with the exchange
offer. These expenses include fees and expenses of the exchange agent and
trustee, accounting and legal fees and printing costs, among others.

ACCOUNTING TREATMENT

     The exchange notes will be recorded at the same carrying value as the
notes. The carrying value is face value, as reflected in our accounting records
on the date of exchange. Accordingly, we will recognize

                                       124
<PAGE>   129

no gain or loss for accounting purposes. The expenses of the exchange offer will
be expensed over the term of the exchange notes.

TRANSFER TAXES

     Holders who tender their old notes for exchange will not be obligated to
pay any transfer taxes in connection with the exchange. However, holders who
instruct us to register exchange notes in the name of, or request that old notes
not tendered or not accepted in the exchange offer be returned to, a person
other than the registered tendering holder will be responsible for the payment
of any applicable transfer tax on that transfer.

CONSEQUENCES OF FAILURE TO EXCHANGE; RESALES OF EXCHANGE NOTES

     The notes that are not exchanged for exchange notes under the exchange
offer will remain restricted securities. Accordingly, those notes may be resold
only:

     (1) to us, upon redemption of the notes or otherwise;

     (2) so long as the notes are eligible for resale pursuant to Rule 144A, to
         a person inside the United States who is a qualified institutional
         buyer according to Rule 144A under the Securities Act of 1933 or
         pursuant to another exemption from the registration requirements of the
         Securities Act of 1933, based upon an opinion of counsel reasonably
         acceptable to us;

     (3) outside the United States to a foreign person in a transaction meeting
         the requirements of Rule 904 under the Securities Act of 1933; or

     (4) under an effective registration statement under the Securities Act of
         1933

in each case in accordance with any applicable securities laws of any state of
the United States.

RESALES OF THE EXCHANGE NOTES

     Based on interpretations by the staff of the Securities and Exchange
Commission in no-action letters issued to third parties, we believe that a
holder or other person who receives exchange notes will be allowed to resell the
exchange notes to the public without further registration under the Securities
Act of 1933 and without delivering a prospectus that satisfies the requirements
of Section 10 of the Securities Act of 1933. The holder, other than a person
that is our "affiliate" within the meaning of Rule 405 under the Securities Act
of 1933, who receives exchange notes in exchange for notes in the ordinary
course of business and who is not participating, need not intend to participate
or have an arrangement or understanding with any person to participate in the
distribution of the exchange notes. However, if any holder acquires exchange
notes in the exchange offer for the purpose of distributing or participating in
a distribution of the exchange notes, the holder cannot rely on the position of
the staff of the Securities and Exchange Commission enunciated in the no-action
letters or any similar interpretive letters. A holder who acquires exchange
notes in order to distribute them must comply with the registration and
prospectus delivery requirements of the Securities Act of 1933 in connection
with any resale transaction, unless an exemption from registration is otherwise
available. Further, each broker-dealer that receives exchange notes for its own
account in exchange for notes as a result of market-making activities or other
trading activities must acknowledge that it will deliver a prospectus in
connection with any resale of such exchange notes.

                                       125
<PAGE>   130

                UNITED STATES FEDERAL INCOME TAX CONSIDERATIONS

     The following discussion, including the opinion of counsel described below,
is based upon current provisions of the Internal Revenue Code of 1986, as
amended, applicable Treasury regulations, judicial authority and administrative
rulings and practice. The Internal Revenue Service may take a contrary view, and
no ruling from the Service has been or will be sought. Legislative, judicial or
administrative changes or interpretations may be forthcoming that could alter or
modify the following statements and conditions. Any changes or interpretations
may or may not be retroactive and could affect the tax consequences to holders.
Some holders may be subject to special rules not discussed below. Holders who
may be subject to special rules not discussed below include insurance companies,
tax-exempt organizations, financial institutions, broker-dealers, foreign
corporations and persons who are not citizens or residents of the United States.
We recommend that each holder consult his own tax advisor as to the particular
tax consequences of exchanging such holder's old notes for exchange notes,
including the applicability and effect of any state, local or foreign tax laws.

     Kirkland & Ellis, counsel to Sleepmaster and its subsidiaries, has advised
us that in its opinion, the exchange of the old notes for exchange notes
pursuant to the exchange offer will not be treated as an "exchange" for federal
income tax purposes because the exchange notes will not be considered to differ
materially in kind or extent from the old notes. Rather, the exchange notes
received by a holder will be treated as a continuation of the old notes in the
hands of such holder. As a result, there will be no federal income tax
consequences to holders exchanging old notes for exchange notes pursuant to the
exchange offer.

                                       126
<PAGE>   131

                              PLAN OF DISTRIBUTION

     Each broker-dealer that receives exchange notes for its own account under
the exchange offer must acknowledge that it will deliver a prospectus in
connection with any resale of exchange notes.

     This prospectus, as it may be amended or supplemented from time to time,
may be used by a broker-dealer in connection with resales of exchange notes
received in exchange for old notes if the old senior subordinated notes were
acquired as a result of market-making activities or other trading activities.

     We and our guarantor subsidiaries have agreed to make this prospectus, as
amended or supplemented, available to any broker-dealer to use in connection
with any such resale for a period of at least 90 days after the expiration date.
In addition, until [       ], 1999, all dealers effecting transactions in the
exchange notes may be required to deliver a prospectus.

     Neither we nor our guarantor subsidiaries will receive any proceeds from
any sale of exchange notes by broker-dealers. Exchange notes received by
broker-dealers for their own accounts under the exchange offer may be sold from
time to time in one or more transactions

     - in the over-the-counter market,

     - in negotiated transactions,

     - through the writing of options on the exchange notes or a combination of
       such methods of resale,

     - at market prices prevailing at the time of resale,

     - at prices related to such prevailing market prices or

     - at negotiated prices.

Any resale may be made directly to purchasers or to or through brokers or
dealers. Brokers or dealers may receive compensation in the form of commissions
or concessions from any broker-dealer or the purchasers of any such exchange
notes. An "underwriter" within the meaning of the Securities Act of 1933
includes

     (1) any broker-dealer that resells exchange notes that were received by it
         for its own account pursuant to the exchange offer or

     (2) any broker or dealer that participates in a distribution of such
         exchange notes.

Any profit on any resale of exchange notes and any commissions or concessions
received by any persons may be deemed to be underwriting compensation under the
Securities Act of 1933. The letter of transmittal states that, by acknowledging
that it will deliver and by delivering a prospectus, a broker-dealer will not be
deemed to admit that it is an "underwriter" within the meaning of the Securities
Act of 1933.

     Based on interpretations by the staff of the Securities and Exchange
Commission in no-action letters issued to third parties, we believe that a
holder or other person who receives exchange notes will be allowed to resell the
exchange notes to the public without further registration under the Securities
Act of 1933 and without delivering to the purchasers of the exchange notes a
prospectus that satisfies the requirements of Section 10 of the Securities Act
of 1933. The holder (other than a person that is an "affiliate" of Sleepmaster
LLC or Sleepmaster Finance Corporation within the meaning of Rule 405 under the
Securities Act of 1933) who receives exchange notes in exchange for old notes in
the ordinary course of business and who is not participating, need not intend to
participate or have an arrangement or understanding with person to participate
in the distribution of the exchange notes.

     However, if any holder acquires exchange notes in the exchange offer for
the purpose of distributing or participating in a distribution of the exchange
notes, the holder cannot rely on the position of the staff of the Securities and
Exchange Commission enunciated in such no-action letters or any similar
interpretive letters. The holder must comply with the registration and
prospectus delivery requirements of the Securities Act of 1933 in connection
with any resale transaction. A secondary resale transaction should be covered by
an effective registration statement containing the selling security holder
information required by

                                       127
<PAGE>   132

Item 507 or 508, as applicable, of Regulation S-K under the Securities Act of
1933, unless an exemption from registration is otherwise available.

     Further, each broker-dealer that receives exchange notes for its own
account in exchange for old notes, where the old notes were acquired by such
participating broker-dealer as a result of market-making activities or other
trading activities, must acknowledge that it will deliver a prospectus in
connection with any resale of any exchange notes. We and each of our guarantor
subsidiaries have agreed, for a period of not less than 90 days from the
consummation of the exchange offer, to make this prospectus available to any
broker-dealer for use in connection with any such resale.

     For a period of not less than 90 days after the expiration date we will
promptly send additional copies of this prospectus and any amendment or
supplement to this prospectus to any broker-dealer that requests those documents
in the letter of transmittal. We and each of our guarantor subsidiaries have
jointly and severally agreed to pay all expenses incident to the exchange offer,
including the expenses of one counsel for the holders of the old notes, other
than commissions or concessions of any brokers or dealers. We will indemnify the
holders of the old notes against liabilities under the Securities Act of 1933,
including any broker-dealers.

                                 LEGAL MATTERS

     Certain legal matters with respect to the validity of the notes offered
hereby will be passed upon for Sleepmaster by Kirkland & Ellis, New York, New
York. Kirkland & Ellis will issue an opinion for Sleepmaster and Sleepmaster
Finance Corporation with respect to the issuance of the exchange notes offered
hereby, including

     1) the existence and good standing of each of Sleepmaster and Sleepmaster
        Finance Corporation under its state of incorporation,

     2) the authorization of the sale and issuance of the exchange notes by each
        of Sleepmaster and Sleepmaster Finance Corporation, and

     3) the enforceability of the exchange notes.

                                    EXPERTS

     The financial statements of Sleepmaster, Palm Beach, Herr and Star included
in this prospectus have been so included in reliance on the reports of
PricewaterhouseCoopers LLP, independent accountants, given on authority of said
firm as experts in auditing and accounting. The audited financial statements of
Adam Wuest, Inc. included in this prospectus have been audited by Arthur
Andersen LLP, independent public accountants, as indicated in their report with
respect thereto and are included herein in reliance upon the authority of said
firm as experts in giving said reports.

                             AVAILABLE INFORMATION

     We and our guarantor subsidiaries have filed with the Securities and
Exchange Commission a Registration Statement on Form S-4, the "Exchange Offer
Registration Statement," which term shall encompass all amendments, exhibits,
annexes and schedules thereto, pursuant to the Securities Act of 1933, and the
rules and regulations promulgated thereunder, covering the exchange notes being
offered. This prospectus does not contain all the information in the exchange
offer registration statement. For further information with respect to
Sleepmaster L.L.C., Sleepmaster Finance Corporation, the guarantor subsidiaries
and the exchange offer, reference is made to the exchange offer registration
statement. Statements made in this prospectus as to the contents of any
contract, agreement or other document referred to are not necessarily complete.
For a more complete understanding and description of each contract, agreement or
other document filed as an exhibit to the exchange offer registration statement,
we encourage you to read the documents contained in the exhibits.

                                       128
<PAGE>   133

     The exchange offer registration statement, including the exhibits thereto,
can be inspected and copied at the public reference facilities maintained by the
Securities and Exchange Commission at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the Regional Offices of the Securities and
Exchange Commission at Seven World Trade Center, Suite 1300, New York, New York
10048 and at 500 West Madison Street, Suite 1400, Chicago, Illinois 60661.
Copies of such materials can be obtained from the Public Reference Section of
the Securities and Exchange Commission at 450 Fifth Street, N.W., Washington,
D.C. 20549, at prescribed rates. In addition, the Securities and Exchange
Commission maintains a Web site that contains reports, proxy and information
statements and other information regarding registrants that file electronically
with the Securities and Exchange Commission. The address of such Web site is:
http://www.sec.gov.

     We are currently subject to the informational requirements of the
Securities Act of 1933, and in accordance therewith will be required to file
periodic reports and other information with the Securities and Exchange
Commission. Our obligation to file periodic reports and other information with
the Securities and Exchange Commission will be suspended if the exchange notes
are held of record by fewer than 300 holders as of the beginning of our fiscal
year other than the fiscal year in which the exchange offer registration
statement is declared effective.

     We will nevertheless be required to continue to file reports with the
Securities and Exchange Commission if the exchange notes are listed on a
national securities exchange. In the event we cease to be subject to the
informational requirements of the Securities Exchange Act of 1934, we will be
required under the indenture to continue to file with the Securities and
Exchange Commission the annual and quarterly reports, information, documents or
other reports, including reports on Forms 10-K, 10-Q and 8-K, which would be
required pursuant to the informational requirements of the Securities Exchange
Act of 1934.

     Under the indenture, we shall file with the trustee annual, quarterly and
other reports after it files such reports with the Securities and Exchange
Commission. Annual reports delivered to the trustee and the holders of exchange
notes will contain financial information that has been examined and reported
upon, with an opinion expressed by an independent public accountant. We will
also furnish such other reports as may be required by law.

     Information contained in this prospectus contains "forward-looking
statements" which can be identified by the use of forward-looking terminology
such as "believes," "expects," "may," "will," "should," or "anticipates" or the
negative thereof or other similar terminology, or by discussions of strategy.
Our actual results could differ materially from those anticipated by any such
forward-looking statements as a result of factors described in the "Risk
Factors" beginning on page 10 and elsewhere in this prospectus.

     The market and industry data presented in this prospectus are based upon
third-party data, including information compiled by the International Sleep
Products Association and Furniture/Today, data provided to us by Serta, Inc. and
reports filed by other market participants with the Securities and Exchange
Commission. While we believe that such estimates are reasonable and reliable,
estimates cannot always be verified by information available from independent
sources. Accordingly, readers are cautioned not to place undue reliance on such
market share data. Unless otherwise indicated, market share data is based on net
shipments and is for the 1998 year.

                            ------------------------

     Serta(R), Sertapedic(R), Perfect Sleeper(R), Body Pillow(R), Comfort
Quilt(R), ModuCoil(R), Perfect Night(R), Posture Spiral(R), Dual Posture(R),
Body Loft(R), Pillo-Fill(R), Masterpiece(R), Triple Beam(R), New Dawn(R), The
Rest of Your Days Depend On the Rest of Your Nights(R), Certified(R),
Nightstar(TM), Double Micro-Offset Coils(TM), Master Weld Torsion System(TM),
Perfect Sleeper Nightstar(TM), Perfect Sleeper Showcase(TM), Posture Edge(TM),
Perimeter Edge Foam(TM), Ultimate Edge Support(TM), Posture Pad(TM) and Adam
Wuest(TM) are trademarks used by Sleepmaster and its subsidiaries. Tradenames
and trademarks of other companies appearing in this prospectus are the property
of their respective holders.

                                       129
<PAGE>   134

                         INDEX TO FINANCIAL STATEMENTS

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

<TABLE>
<S>                                                           <C>
SLEEPMASTER L.L.C.
Report of Independent Accountants...........................  F-3
  Consolidated Balance Sheets as of December 31, 1998 and
     1997...................................................  F-4
  Consolidated Statements of Income for the Years Ended
     December 31, 1998, 1997 and 1996.......................  F-5
  Consolidated Statements of Changes in Members' Equity
     (Deficit) for the Years Ended December 31, 1998, 1997
     and 1996...............................................  F-6
  Consolidated Statements of Cash Flows for the Years Ended
     December 31, 1998, 1997 and 1996.......................  F-7
  Notes to Consolidated Financial Statements................  F-8
  Unaudited Condensed Consolidated Balance Sheet as of
     September 30, 1999.....................................  F-19
  Unaudited Condensed Consolidated Statements of Income for
     the Three Months Ended
     September 30, 1999 and 1998 and for the Nine Months
     Ended September 30, 1999 and 1998......................  F-20
  Unaudited Condensed Consolidated Statements of Cash Flows
     for the Nine Months Ended September 30, 1999 and
     1998...................................................  F-21
  Notes to Unaudited Condensed Consolidated Financial
     Statements.............................................  F-22
PALM BEACH BEDDING COMPANY
  Report of Independent Accountants.........................  F-33
  Balance Sheet as of December 31, 1997.....................  F-34
  Statements of Income for the Years Ended December 31, 1997
     and 1996...............................................  F-35
  Statements of Stockholders' Equity for the Years Ended
     December 31, 1997 and 1996.............................  F-36
  Statements of Cash Flows for the Years Ended December 31,
     1997 and 1996..........................................  F-37
  Notes to Financial Statements.............................  F-38
HERR MANUFACTURING COMPANY
  Report of Independent Accountants.........................  F-42
  Balance Sheet as of December 31, 1998.....................  F-43
  Statement of Income for the Year Ended December 31,
     1998...................................................  F-44
  Statement of Stockholders' Equity for the Year Ended
     December 31, 1998......................................  F-45
  Statement of Cash Flows for the Year Ended December 31,
     1998...................................................  F-46
  Notes to Financial Statements.............................  F-47
STAR BEDDING PRODUCTS (1986) LIMITED
  Auditors' Report..........................................  F-51
  Consolidated Balance Sheet as at December 31, 1998........  F-52
  Consolidated Statement of Income and Retained Earnings for
     the Year Ended December 31, 1998.......................  F-53
  Consolidated Statement of Cash Flows for the Year Ended
     December 31, 1998......................................  F-54
  Notes to Consolidated Financial Statements................  F-55
  Unaudited Condensed Consolidated Balance Sheet as of March
     31, 1999...............................................  F-59
  Unaudited Condensed Consolidated Statements of Income for
     the Three Months Ended March 31, 1999 and 1998.........  F-60
  Unaudited Condensed Consolidated Cash Flows for the Three
     Months Ended March 31, 1999 and 1998...................  F-61
  Notes to Unaudited Condensed Consolidated Financial
     Statements.............................................  F-62
</TABLE>

                                       F-1
<PAGE>   135

<TABLE>
<S>                                                                                                          <C>
ADAM WUEST, INC.
  Report of Independent Public Accountants.................................................................  F-63
  Balance Sheets as of December 31, 1998 and 1997..........................................................  F-64
  Statements of Income for the Years Ended December 31, 1998, 1997 and 1996................................  F-65
  Statements of Stockholders' Equity for the Years Ended December 31, 1998, 1997 and 1996..................  F-66
  Statements of Cash Flows for the Years Ended December 31, 1998, 1997 and 1996............................  F-67
  Notes to the Financial Statements........................................................................  F-68
  Unaudited Condensed Balance Sheet as of September 30, 1999...............................................  F-72
  Unaudited Condensed Statements of Income for the Nine Months Ended September 30, 1999 and 1998...........  F-73
  Unaudited Condensed Statements of Cash Flows for the Nine Months Ended September 30, 1999 and 1998.......  F-74
  Notes to the Unaudited Condensed Financial Statements for the Nine Months Ended September 30, 1999 and
     1998..................................................................................................  F-75
</TABLE>

                                       F-2
<PAGE>   136

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Advisors and
Members of Sleepmaster L.L.C.:

In our opinion, the accompanying consolidated balance sheets and the related
consolidated statements of income, members' deficit and of cash flows present
fairly, in all material respects, the consolidated financial position of
Sleepmaster L.L.C. (the "Company") and its subsidiary at December 31, 1998 and
the Company at 1997 and the results of their operations and their cash flows for
each of the three years ended December 31, 1998, in conformity with generally
accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audits to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

                                          PricewaterhouseCoopers LLP

New York, New York
April 2, 1999, except as to
Note 18, which is as of May 18, 1999

                                       F-3
<PAGE>   137

                               SLEEPMASTER L.L.C.

                          CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                  1998            1997
                                                              ------------    ------------
<S>                                                           <C>             <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................  $    161,695    $    591,683
  Accounts receivable, less allowance for doubtful accounts
     of $1,657,365 and $1,131,035, respectively.............    12,570,315       7,494,182
  Accounts receivable -- other..............................     1,199,002         667,622
  Inventories...............................................     4,746,574       2,679,133
  Other current assets......................................       346,637          93,290
  Deferred tax assets.......................................     1,605,977       1,541,674
                                                              ------------    ------------

     Total current assets...................................    20,630,200      13,067,584

Property, plant and equipment, net..........................    10,429,511       1,596,827
Intangible assets...........................................    45,302,505      18,406,538
Other assets................................................     1,779,743       1,030,745
Deferred tax assets.........................................    11,397,747      13,237,785
                                                              ------------    ------------

     Total assets...........................................  $ 89,539,706    $ 47,339,479
                                                              ============    ============

LIABILITIES AND MEMBERS' DEFICIT
Current liabilities:
  Accounts payable..........................................  $  9,930,782    $  5,270,766
  Accrued advertising expenses..............................     1,517,347       1,777,648
  Accrued sales allowances..................................     3,188,903       3,273,037
  Other current liabilities.................................     3,082,313       1,844,958
  Current portion of long-term debt.........................     7,130,000       3,500,000
                                                              ------------    ------------

     Total current liabilities..............................    24,849,345      15,666,409
                                                              ------------    ------------

  Long-term debt............................................    63,565,544      35,602,177
  Other liabilities.........................................       375,296         235,141
                                                              ------------    ------------

     Total long-term liabilities............................    63,940,840      35,837,318
                                                              ------------    ------------
Commitments and contingencies (Note 16)

Redeemable cumulative preferred interests...................    18,266,940      15,927,443

Members' Deficit:
  Class A common interests..................................     1,640,000       1,000,000
  Class B common interests..................................            --              --
  Accumulated deficit.......................................   (19,157,419)    (21,091,691)
                                                              ------------    ------------

     Total members' deficit.................................   (17,517,419)    (20,091,691)
                                                              ------------    ------------

     Total liabilities and members' deficit.................  $ 89,539,706    $ 47,339,479
                                                              ============    ============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-4
<PAGE>   138

                               SLEEPMASTER L.L.C.

                       CONSOLIDATED STATEMENTS OF INCOME
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                         1998           1997           1996
                                                     ------------    -----------    -----------
<S>                                                  <C>             <C>            <C>
Net sales..........................................  $110,250,548    $67,472,130    $59,762,889
Cost of sales......................................    68,987,610     42,448,055     37,497,450
                                                     ------------    -----------    -----------

     Gross profit..................................    41,262,938     25,024,075     22,265,439
                                                     ------------    -----------    -----------

Operating expenses
  Selling, general and administrative expenses.....    25,793,631     15,043,545     14,130,410
  Amortization of intangibles......................     1,223,134        644,095        644,095
                                                     ------------    -----------    -----------

     Total operating expenses......................    27,016,765     15,687,640     14,774,505
                                                     ------------    -----------    -----------

Operating income...................................    14,246,173      9,336,435      7,490,934
                                                     ------------    -----------    -----------

Interest expense, net..............................     7,096,489      4,663,050      2,578,107
Other (income) expense, net........................       (17,834)       (97,212)       216,267
                                                     ------------    -----------    -----------

     Income before income taxes....................     7,167,518      4,770,597      4,696,560

Provision for income taxes.........................     3,019,510      2,013,861         91,024
                                                     ------------    -----------    -----------

     Net income....................................  $  4,148,008    $ 2,756,736    $ 4,605,536
                                                     ============    ===========    ===========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-5
<PAGE>   139

                               SLEEPMASTER L.L.C.

        CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

<TABLE>
<CAPTION>
                                           COMMON INTERESTS
                                  -----------------------------------
                                       CLASS A            CLASS B                       RETAINED
                                  ------------------   --------------    MEMBERS'       EARNINGS
                                  UNITS     AMOUNT     UNITS   AMOUNT    INTERESTS     (DEFICIT)        TOTAL
                                  -----   ----------   -----   ------   -----------   ------------   ------------
<S>                               <C>     <C>          <C>     <C>      <C>           <C>            <C>
JANUARY 1, 1996.................     --   $       --      --     $ --   $ 1,395,500   $  1,321,579   $  2,717,079
Capital contributions...........      1          129                                                          129
Conversion of members' interests
  to common interests upon
  Recapitalization of Company...  7,999      999,871                     (1,395,500)      (620,345)    (1,015,974)
Net income......................                                                         4,605,536      4,605,536
Distributions...................                                                       (43,994,429)   (43,994,429)
Tax benefit attributable to
  Recapitalization of Company...                                                        16,792,432     16,792,432
Accretion of redeemable
  cumulative preferred
  interests.....................                                                          (220,932)      (220,932)
                                  -----   ----------   -----   ------   -----------   ------------   ------------
DECEMBER 31, 1996...............  8,000    1,000,000      --       --            --    (22,116,159)   (21,116,159)
Net income......................                                                         2,756,736      2,756,736
Distributions...................                                                           (25,756)       (25,756)
Accretion of redeemable
  cumulative preferred
  interests.....................                                                        (1,706,512)    (1,706,512)
                                  -----   ----------   -----   ------   -----------   ------------   ------------
DECEMBER 31, 1997...............  8,000    1,000,000      --       --            --    (21,091,691)   (20,091,691)
Capital contributions...........             640,000                                                      640,000
Net income......................                                                         4,148,008      4,148,008
Distributions...................                                                          (234,240)      (234,240)
Accretion of redeemable
  cumulative preferred
  interests.....................                                                        (1,979,496)    (1,979,496)
                                  -----   ----------   -----   ------   -----------   ------------   ------------
DECEMBER 31, 1998...............  8,000   $1,640,000      --     $ --   $        --   $(19,157,419)  $(17,517,419)
                                  =====   ==========   =====   ======   ===========   ============   ============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-6
<PAGE>   140

                               SLEEPMASTER L.L.C.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                       1998            1997            1996
                                                   ------------    ------------    ------------
<S>                                                <C>             <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income.....................................  $  4,148,008    $  2,756,736    $  4,605,536
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation and amortization...............     2,088,840       1,092,650       1,043,488
     Provision for doubtful accounts.............       286,916         249,604         200,004
     Loss (gain) on sale of equipment............         9,004         (63,779)             --
     Deferred income taxes.......................     1,775,735       1,752,297          91,024
     Other non-cash charges......................       319,957         201,869         422,326
     Changes in operating assets and liabilities,
       net of acquisition:
       (Increase) decrease in accounts
          receivable.............................    (2,410,920)        208,668      (2,467,435)
       Increase in accounts
          receivable -- other....................      (207,783)       (543,063)        (49,700)
       Decrease (increase) in inventories........       113,503        (563,408)       (816,410)
       (Increase) decrease in other current
          assets.................................      (196,291)         40,645          (7,280)
       Increase in other assets..................       (41,327)             --              --
       Increase (decrease) in accounts payable...     2,834,075        (103,983)      2,113,193
       Increase in accrued liabilities...........        13,891         947,972         387,899
       Increase in other liabilities.............       140,155          60,006          60,066
                                                   ------------    ------------    ------------

     Net cash provided by operating activities...     8,873,763       6,036,214       5,582,711
                                                   ------------    ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures...........................    (1,095,262)       (572,003)       (166,939)
  Proceeds from sale of equipment................            --          66,855              --
  Acquisition, net of cash acquired..............   (32,756,038)             --              --
                                                   ------------    ------------    ------------

     Net cash used in investing activities.......   (33,851,300)       (505,148)       (166,939)
                                                   ------------    ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from long term debt...................    48,308,360       1,025,000      42,000,000
  Payments on long term debt.....................   (23,698,994)     (1,232,191)    (17,989,000)
  Borrowings under revolving line of credit......     7,396,328      18,100,000       3,877,111
  Payments on revolving line of credit...........    (7,397,328)    (22,821,664)     (1,846,130)
  Loan origination fees..........................      (826,577)             --      (1,161,175)
  Distributions..................................      (234,240)        (25,756)    (38,196,328)
  Capital contribution...........................     1,000,000              --      12,984,155
  Payments to purchase warrants..................            --              --      (3,800,000)
  Recapitalization costs.........................            --              --      (1,998,102)
                                                   ------------    ------------    ------------

     Net cash provided by (used in) financing
       activities................................    24,547,549      (4,954,611)     (6,129,469)
                                                   ------------    ------------    ------------

Net (decrease) increase in cash and cash
  equivalents....................................      (429,988)        576,455        (713,697)

Cash and cash equivalents at beginning of year...       591,683          15,228         728,925
                                                   ------------    ------------    ------------

Cash and cash equivalents at end of year.........  $    161,695    $    591,683    $     15,228
                                                   ============    ============    ============
SUPPLEMENTAL CASH FLOW INFORMATION
Cash paid during the year for
  Interest.......................................  $  7,125,489    $  4,301,877    $  2,172,472
  Income taxes...................................  $    561,600              --              --
</TABLE>

NON-CASH INVESTING AND FINANCING ACTIVITIES

     In connection with the issuance of redeemable cumulative preferred
interests upon the leveraged recapitalization of the Company in 1996 (see Note
4), the Company recorded a charge to retained earnings (deficit) of $1,979,496,
$1,706,512 and $220,932 for the years ended December 31, 1998, 1997 and 1996,
respectively, representing the accretion of redeemable cumulative preferred
interests at a compounded annual rate of 12.0%.

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                       F-7
<PAGE>   141

                               SLEEPMASTER L.L.C.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.  ORGANIZATION

     Sleepmaster L.L.C. ("Sleepmaster" or the "Company"), is a leading
manufacturer and distributor of Serta brand mattresses and box springs in
certain regions of the northeastern United States and Florida. The Company was
formed on January 2, 1995 by acquiring substantially all of the assets and
liabilities of Sleepmaster Products Company, L.P., a Delaware limited
partnership. The business and affairs of the Company are governed by the Limited
Liability Company Operating Agreement of Sleepmaster L.L.C. (the "Sleepmaster
L.L.C. Agreement"), which established a board of advisors having duties
comparable to a corporate board of directors.

     Prior to November 1996, 98% of the Company was owned by Sleepmaster
Holdings L.L.C. ("Holdings") and 2% was owned by Brown/Schweitzer Holdings Inc.
("B/S Holdings"). Holdings was owned by management of Sleepmaster. On November
14, 1996, the Company entered into a recapitalization agreement (the
"Recapitalization"). Under the Recapitalization, the members of Holdings sold
their respective interests in part to Holdings, followed by the sale of a
portion of the membership interest to new investors. As a result of the
Recapitalization, Holdings' ownership of Sleepmaster was increased to almost
100% and B/S Holdings was replaced by Sleep Investor L.L.C. ("Sleep Investor"),
a group of investors led by Citicorp Venture Capital and PMI Mezzanine Fund
L.L.P. Because of the ownership change of Holdings as a result of the
Recapitalization, management of Sleepmaster owns 28% of Holdings. The
Sleepmaster L.L.C. Agreement was amended following the completion of this
transaction (the "Amended Sleepmaster L.L.C. Agreement"). See Note 4 for further
details of the transaction and impact on members of the Company.

     On March 3, 1998, the Company acquired the capital stock of Palm Beach
Bedding Company ("Palm Beach") for cash and the assumption of Palm Beach County,
Florida, variable rate industrial development revenue bonds.

2.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Basis of Presentation

     The consolidated financial statements include the accounts of the Company
and its wholly owned subsidiary, Palm Beach, for the year ended December 31,
1998. All significant intercompany balances and transactions are eliminated. The
1997 and 1996 financial statements include the accounts of the Company only.

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. The most significant estimates include the allowance for
doubtful accounts and the recoverability of long-lived assets. Actual results
could differ from those estimates.

  Cash and Cash Equivalents

     Cash and cash equivalents include all highly liquid investment instruments
with an original maturity of three months or less.

                                       F-8
<PAGE>   142
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Revenue Recognition

     The Company recognizes revenue at the time of shipment. Appropriate
accruals for returns, discounts, rebates and other allowances are recorded as
reductions in sales. The Company's bedding products offer limited warranties of
up to 10 years against manufacturing defects. The Company's cost of honoring
warranty claims is immaterial.

  Inventories

     Inventories are stated at the lower of cost or market and include the cost
of materials, labor and manufacturing overhead. Cost is determined on a
first-in, first-out basis. Inventories are produced on a made-to-order basis.

  Long-Lived Assets

     Property, Plant and Equipment

     Property, plant and equipment are stated at cost less accumulated
depreciation. Depreciation is calculated on a straight-line basis over the
following estimated useful lives:

<TABLE>
<S>                                                   <C>
Land improvements...................................  40 years
Building and improvements...........................  40 years
Machinery and equipment.............................  5-10 years
Office furniture and equipment......................  3-5 years
Vehicles............................................  7 years
Leasehold improvements..............................  length of lease (10 years)
</TABLE>

     Expenditures for maintenance and routine repairs are expensed as incurred.
Upon the disposition of property, plant and equipment, the accumulated
depreciation is deducted from the original cost and any gain or loss is
reflected in current income.

     Intangible Assets

     Intangible assets include goodwill, which represents the excess of purchase
price over the fair value of net assets acquired, and licenses, which are
amortized using the straight-line basis over forty years from the date of
acquisition.

     Intangible assets also include a covenant not-to-compete as a result of an
acquisition of a Serta Philadelphia licensee, which is amortized using the
straight-line method over the life of the agreement.

     Accumulated amortization at December 31, 1998 and 1997 was approximately
$3,264,000 and $2,064,000, respectively.

     The Company reviews goodwill and other intangible assets for impairment
whenever events or changes in circumstances indicate that the carrying value of
an asset may not be recoverable by comparing the carrying value of the asset
with its estimated future undiscounted cash flows. If it is determined that an
impairment loss has occurred, the loss would be recognized during that period.
The impairment loss is calculated as the difference between the asset carrying
value and the present value of estimated net cash flows or comparable market
values, giving consideration to recent operating performance and pricing trends.
At December 31, 1998, management believes there was no impairment to long-lived
assets.

                                       F-9
<PAGE>   143
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Advertising Costs

     The Company expenses advertising costs, consisting principally of
cooperative advertising with dealers and retailers, when the revenue from sales
to customers is recorded. Advertising costs for the years ended December 31,
1998, 1997 and 1996 amounted to approximately $8,154,000, $5,779,000 and
$5,234,000, respectively.

  New Accounting Pronouncements

     In February 1998, the American Institute of Certified Public Accountants'
Accounting Standards Executive Committee ("AcSEC") issued Statement of Position
("SOP") No. 98-1, "Accounting for the Costs of Computer Software Developed or
Obtained for Internal Use." SOP 98-1 requires certain costs incurred in
connection with developing or obtaining internal use software to be capitalized
and other costs to be expensed.

     In March 1998, AcSEC issued SOP No. 98-5, "Reporting on the Costs of
Start-Up Activities" ("SOP 98-5"). SOP 98-5 provides guidance on the financial
reporting of start-up costs and organization costs and requires that such costs
be expensed as incurred. The effect of adopting SOP 98-5 will be reported as a
change in accounting principle.

     These standards are effective for the Company's consolidated financial
statements for the first quarter 1999. The Company is currently evaluating the
impact, if any, of these new standards on its financial position and results of
operations.

  Income Taxes

     The Company files a consolidated federal income tax return with its Parent,
Holdings. Additionally, the Company files a state tax return in New Jersey and
will file in Florida as a result of the Palm Beach acquisition. In accordance
with the provisions of Financial Accounting Standards Board Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes", the
current and deferred income tax provisions and related current and deferred
income tax assets and liabilities for the Company were determined on a separate
company basis. Currently the Company does not maintain a tax sharing agreement
with its Parent.

3.  ACQUISITION

     On March 3, 1998, Sleepmaster acquired the capital stock of Palm Beach for
approximately $32,800,000 in cash and the assumption of Palm Beach County,
Florida Industrial Development Revenue Bonds in the aggregate principal amount
of $6,985,000. The cash payment was financed by borrowings under the Company's
amended and restated credit agreement (see Note 10).

     The acquisition was accounted for under the purchase method and,
accordingly, Palm Beach's results are included in the consolidated financial
statements since the date of acquisition. The assets and liabilities have been
recorded at their estimated fair values at the date of acquisition. The excess
of the purchase price over the estimated fair values of the tangible and
intangible net assets acquired, aggregating $4,472,000, has been recorded as
goodwill and is being amortized over 40 years.

                                      F-10
<PAGE>   144
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     A summary of the purchase price allocation is as follows:

<TABLE>
<S>                                                           <C>
Current assets..............................................  $ 5,563,336
Property, plant and equipment...............................    8,612,132
Other assets................................................      201,051
Goodwill....................................................    4,472,000
Serta license agreement.....................................   23,647,110
Current liabilities.........................................   (2,704,970)
Debt........................................................   (6,985,000)
                                                              -----------
          Total.............................................  $32,805,659
                                                              ===========
</TABLE>

     The following unaudited pro forma income statement data for the years ended
December 31, 1998 and 1997 has been prepared as if the acquisition occurred as
of the beginning of each year presented.

<TABLE>
<CAPTION>
                                                      1998            1997
                                                  ------------    ------------
<S>                                               <C>             <C>
Net sales.......................................  $117,307,031    $102,464,996
Net income......................................     5,642,212       2,482,231
</TABLE>

     In management's opinion, the unaudited pro forma combined results of
operations are not necessarily indicative of the actual results that would have
occurred had the acquisition been consummated at the beginning of each period
presented, nor are they necessarily indicative of future consolidated results.

4.  RECAPITALIZATION

     On November 16, 1996, the Company's Parent, Holdings, entered into a
recapitalization agreement (the "Recapitalization Agreement") with the Company,
B/S Holdings and Sleep Investor. As part of the Recapitalization, all
outstanding membership interests were converted to redeemable cumulative
preferred interests and common interests pursuant to the terms of the Amended
Sleepmaster L.L.C. Agreement (See Note 1).

     Pursuant to the Recapitalization Agreement, Holdings redeemed all of the
membership interests of its members, except for four members who are members of
management of the Company ("Retained Members"), for an aggregate amount of cash
equal to approximately $34,700,000 and then sold such membership interests to
Sleep Investor. In addition, Sleep Investor purchased 8,714 units of redeemable
cumulative preferred interests and 6,099 units of common interests of Holdings
for approximately $12,900,000 plus issuance of a $7,000,000 pay-in-kind note
payable to all former members of Holdings, including the Retained Members. The
remaining redeemable cumulative preferred and common interests of Holdings were
allocated to the Retained Members. As a result of the Recapitalization, Sleep
Investor owns 72% of the outstanding units of Holdings and the Retained Members
retained a 28% ownership.

     Financing for the Recapitalization, including the refinancing of existing
indebtedness and fees and expenses incurred, was provided by (1) the Company's
borrowings under a new $29,700,000 Senior Secured Credit Facility, (2) the
Company's borrowing under $15,000,000 Senior Subordinated Notes and (3) the
$12,900,000 of capital provided by Sleep Investor.

     The Company has accounted for the Recapitalization as a leveraged
recapitalization, whereby the historical bases of the assets and liabilities of
the Company have been maintained for financial reporting purposes.

                                      F-11
<PAGE>   145
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

5. INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                         1998          1997
                                                      ----------    ----------
<S>                                                   <C>           <C>
Raw materials.......................................  $3,540,796    $2,314,165
Work-in-process.....................................     286,958       208,375
Finished goods......................................     918,820       156,593
                                                      ----------    ----------
     Total inventories..............................  $4,746,574    $2,679,133
                                                      ==========    ==========
</TABLE>

6.  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consists of the following:

<TABLE>
<CAPTION>
                                                        1998           1997
                                                     -----------    ----------
<S>                                                  <C>            <C>
Building and improvements..........................  $ 5,045,762    $       --
Land and improvements..............................    1,705,680            --
Machinery and equipment............................    3,726,747     1,757,227
Office furniture and fixtures......................      867,073       443,538
Vehicles...........................................      208,579            --
Leasehold improvements.............................      680,778       374,904
Construction-in-progress...........................      184,123       173,060
                                                     -----------    ----------
                                                      12,418,742     2,748,729
Less: accumulated depreciation.....................    1,989,231     1,151,902
                                                     -----------    ----------
                                                     $10,429,511    $1,596,827
                                                     ===========    ==========
</TABLE>

     Depreciation expense was approximately $866,000, $449,000 and $400,000 for
the years ended December 31, 1998, 1997 and 1996, respectively.

7.  CONCENTRATION OF CREDIT RISK

     The Company manufactures and markets sleep products including mattresses
and box springs to department stores and specialty shops in certain licensed
territories in the United States. In 1998, two customers accounted for
approximately 13% and 11%, respectively, of consolidated net sales. In 1997,
three customers accounted for approximately 17%, 14% and 12%, respectively, of
net sales and the same customers represented 13%, 15% and 13%, respectively, of
net sales in 1996.

     Amounts receivable from these customers represented approximately 30% and
51%, respectively, of the trade accounts receivable balance at December 31, 1998
and 1997.

     Purchases of raw materials from one vendor represented approximately 43%,
34% and 34% of total raw material purchases for 1998, 1997 and 1996,
respectively.

8.  LICENSE AGREEMENT

     Serta, Inc. ("Serta") is a national non-profit organization consisting of
12 domestic licensed operating mattress manufacturing companies. The
organization aids the manufacturers in marketing, merchandising, manufacturing
specifications, trademarks and related activities through license fees paid by
the licensees. Serta owns the rights to the Serta trademark and licenses
companies to manufacture and sell mattresses under the Serta brand name. The
Company's license with Serta is effective until terminated by mutual

                                      F-12
<PAGE>   146
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

written agreement by both parties or if the Company does not comply with the
provisions of the license agreement. In 1998, 1997 and 1996, the Company paid
approximately $3,400,000, $2,400,000 and $2,400,000, respectively, in license
fees to Serta.

9.  EMPLOYEE BENEFIT PLANS

     The Company maintains a noncontributory profit sharing plan ("Profit
Sharing Plan") covering substantially all non-union employees who meet certain
eligibility requirements, such as age and length of service. Contributions are
determined annually by management, but are limited to an amount deductible for
income tax purposes. The Company reserves the right to terminate or amend the
Profit Sharing Plan at any time. The Company elected to contribute approximately
$345,000 for 1998, $210,000 for 1997 and $200,000 for 1996.

     Non-union employees of the Company may participate in a 401(k) savings plan
("Savings Plan"), to which the employees may elect to make contributions
pursuant to a salary reduction agreement upon meeting certain age and length of
service requirements. The Company contributes a matching 50% up to the first 4%
of the employee contributions. Matching contributions to the Savings Plan were
approximately $83,000 for 1998, $45,000 for 1997 and $41,000 for 1996.

     Union employees, pursuant to a collective bargaining agreement, are covered
under a 401(k) savings plan established by the Company. For the year ended
December 31, 1998, 1997 and 1996, the Company contributed $250, $200 and $150,
respectively, to the account of each eligible employee. Contribution expense for
this plan was approximately $35,000 for 1998, $24,000 for 1997 and $18,000 for
1996.

10.  DEBT

     The following is a summary of the Company's long-term debt:

<TABLE>
<CAPTION>
                                                               1998           1997
                                                            -----------    -----------
<S>                                                         <C>            <C>
Term Loan A due in variable quarterly installments through
  March 2003 at variable interest rates (8.63% at December
  31, 1998 and 9.50% at December 31, 1997)................  $22,745,544    $12,101,177
Term Loan B due in variable quarterly installments through
February 2004 at variable interest rates (9.06% at
December 31, 1998 and 9.75% at December 31, 1997).........   21,250,000     12,000,000
Series A Senior Subordinated Notes, 12.00%, due in
  quarterly installments from March 2005 through December
  2007....................................................   15,000,000     15,000,000
Series B Senior Subordinated Notes, 12.00% due in
  quarterly installments from March 2005 through December
  2007....................................................    5,000,000             --
Industrial Development Revenue Bonds due through 2016 at
  variable interest rates (3.70% at December 31, 1998)
  collateralized by an irrevocable letter of credit issued
  to the Bond agent in the amount of $6,968,000...........    6,700,000             --
Other.....................................................           --          1,000
                                                            -----------    -----------
                                                             70,695,544     39,102,177
Less, current portion.....................................    7,130,000      3,500,000
                                                            -----------    -----------
                                                            $63,565,544    $35,602,177
                                                            ===========    ===========
</TABLE>

                                      F-13
<PAGE>   147
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

     The letter of credit issued to the agent for the Industrial Development
Revenue Bonds is in turn, collateralized by a first lien against certain land
and buildings of Palm Beach. In connection with the acquisition of Palm Beach on
March 3, 1998, the Company was required by the Bond agent to issue another
letter of credit in their favor in an equivalent amount to the initial letter of
credit, secured by a second lien against certain land and buildings of Palm
Beach. This second letter of credit was issued under the Company's amended and
restated secured credit agreement (the "Credit Agreement") with a bank, entered
into in connection with the acquisition of Palm Beach. Under the terms of the
Credit Agreement, which matures on March 3, 2004, the Company may borrow up to
$53.7 million, reduced by the $6,968,000 letter of credit issued to the Bond
agent, comprising a working capital line of credit and revolving term loans. The
revolving credit facility provides sublimits for a further $1.5 million letter
of credit facility.

     The Company pays commitment fees of  1/2% per annum on the unused amount of
the credit facilities. At December 31, 1998 the Company had no borrowings
outstanding under the working capital line of credit. The weighted average
interest rate under the revolving working capital line of credit was 8.30% and
10.00% at December 31, 1998 and 1997, respectively.

     The carrying amount of long-term debt under the Revolving Credit Facility
and Term Loan Facility approximates fair value because the interest rate adjusts
to market interest rates. The fair values of the 12.00% Senior Subordinated
Notes based on quoted market prices of debt securities with similar terms and
maturities were $20.4 million and $16.8 million at December 31, 1998 and 1997,
respectively.

     Under the terms of the Credit Agreement and Senior Subordinated Notes, the
Company is required to maintain certain financial ratios and other financial
conditions. The Credit Agreement and Senior Subordinated Notes also prohibit the
Company from incurring certain additional indebtedness and limit certain
investments, capital expenditures and cash dividends. At December 31, 1998, the
Company was not in compliance with certain non-financial covenants; however
waivers and amendments were obtained.

     Additionally, the Company has a letter of credit with a bank in the amount
of $720,462 as a rental security deposit on its Linden, New Jersey, facility.
The Company pays a commitment fee of 3% per year of the face amount. The letter
of credit reduces the amount available to the Company under the working capital
line of credit sublimit associated with its Credit Agreement.

     Long term debt at December 31, 1998 is scheduled to mature as follows:

<TABLE>
<S>                                                       <C>
1999..................................................    $ 7,130,000
2000..................................................      8,880,000
2001..................................................     10,130,000
2002..................................................      7,375,544
2003..................................................      9,880,000
Thereafter............................................     27,300,000
                                                          -----------
                                                          $70,695,544
                                                          ===========
</TABLE>

11.  MEMBERS' EQUITY

     In accordance with the Sleepmaster L.L.C. Agreement, the Company's board of
advisors may issue three classes of membership interests: preferred interests,
Class A common interests and Class B common interests. Class A common interests
entitle the holder to one vote per Class A common unit. The holders of Class B
common interests and preferred interests have no voting or participating rights
except in the case of mergers, consolidations, recapitalizations or
reorganizations.

     The Company had outstanding Class A common units of 8,000 as of December
31, 1998 and 1997. No Class B common units have been issued by the Company as of
December 31, 1998.

                                      F-14
<PAGE>   148
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

12.  REDEEMABLE CUMULATIVE PREFERRED INTERESTS

     The Company had outstanding 9999.96 units of cumulative redeemable
preferred units as of December 31, 1998 and 1997. The preferred units are not
convertible into any other security of the Company and the holders have no
voting rights except in the case of mergers, consolidations, recapitalizations
or reorganizations. The preferred units accrue dividends at a compounded rate of
12% per annum. The preferred units are redeemable on November 14, 2008, along
with the accrued and unpaid dividends unless the maturity date of the Senior
Subordinated Notes is extended, at which point the redemption date will be the
earlier of (i) the twelve month anniversary of the extended maturity date of the
Senior Subordinated Notes and (ii) November 14, 2011; provided further that the
redemption date shall only be extended one time.

13.  WARRANTS

     Series A and Series B warrants (collectively the "Warrants") were issued
under a Warrant Agreement dated as of March 2, 1998 between Holdings and PMI
Mezzanine Fund, L.P. as warrant holder concurrent with the issuance of Series A
and Series B Senior Subordinated Notes by Sleepmaster. The Warrants entitle the
warrantholder to purchase one unit of the Class A common interests of Holdings
at an exercise price of $0.01 per unit, subject to certain conditions. The
Warrants are exercisable on or prior to March 2010. As of December 31, 1998, the
Series A and Series B Warrants were exercisable into 2,403 common units of
Holdings (approximately 22% of the Class A common interests). Since these
Warrants were issued by Holdings and the only operation of Holdings is its
investment in Sleepmaster, the Company would record an adjustment to reduce the
carrying amount of debt issued, with an offsetting charge to accumulated deficit
to the extent of the fair value of the Warrants issued, if material. No
adjustment was recorded when the Warrants were issued, since management
considered the fair value of the Warrants to be immaterial.

14.  STOCK OPTIONS

     In 1998 and 1996, pursuant to the employment agreements of certain
employees, Holdings issued options to purchase 100 shares and 530 shares,
respectively, of Class A common units of Holdings at an exercise price of $100
(the "Options"). The Options vest 50% on December 31, 1999 and 50% on December
31, 2001 subject to the achievement of certain earnings targets by Sleepmaster.
Any unexercised options terminate on the tenth anniversary of the date of grant
or earlier, in connection with the termination of employment.

     Since this is a variable stock compensation plan of Holdings and the only
operation of Holdings is its investment in Sleepmaster, the Company will record
compensation expense based on the difference between the exercise price and the
fair value of the Options at the balance sheet date, when it believes it
probable that the Company will meet the earning targets. No compensation cost
related to the Options has been recorded in 1998, 1997, or 1996 since, based on
the Company's current trend of earnings, management considers it unlikely that
they will achieve the earnings targets set forth in the option agreements.

                                      F-15
<PAGE>   149
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

15.  INCOME TAXES

     The provision for income taxes consists of the following:

<TABLE>
<CAPTION>
                                                      1998          1997        1996
                                                   ----------    ----------    -------
<S>                                                <C>           <C>           <C>
CURRENT
Federal..........................................  $  967,515    $  208,744    $    --
  State..........................................     276,260        52,820         --
                                                   ----------    ----------    -------
     Total current...............................   1,243,775       261,564         --
                                                   ----------    ----------    -------
DEFERRED
  Federal........................................   1,400,766     1,437,707     77,766
  State..........................................     374,969       314,590     13,258
                                                   ----------    ----------    -------
     Total deferred..............................   1,775,735     1,752,297     91,024
                                                   ----------    ----------    -------
       Provision for income taxes................  $3,019,510    $2,013,861    $91,024
                                                   ==========    ==========    =======
</TABLE>

     For the period January 1, 1996 through November 13, 1996, the Company had
elected to be taxed as a partnership. No provision was made for income taxes
during this period as income or loss of the partnership is included in the
income tax returns of the individual members.

     The Company's effective tax rate differs from the Federal statutory rate as
indicated in the following reconciliation for the years ended December 31:

<TABLE>
<CAPTION>
                                                              1998    1997    1996
                                                              ----    ----    -----
<S>                                                           <C>     <C>     <C>
Income tax expense at Federal statutory rate................  35.0%   35.0%    35.0%
State income tax expense, net of Federal benefit............   5.9%    5.0%     0.3%
Partnership income, not subject to tax......................    --      --    (33.8)%
Other, net..................................................   1.2%    2.2%     0.4%
                                                              ----    ----    -----
                                                              42.1%   42.2%     1.9%
                                                              ====    ====    =====
</TABLE>

     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial reporting
purposes and the amounts used for income tax-reporting purposes. The significant
component of the Company's net deferred tax assets represents the tax effect of
goodwill attributable to the step-up in the tax bases of the Company's assets
and liabilities as a result of the leveraged recapitalization on November 14,
1996 (see Note 4). The Company recognized a net deferred tax asset of
$16,490,727 in connection with this recapitalization. At December 31, 1998 and
1997, no valuation allowance has been recorded since management considers it
more likely than not that the deferred tax assets will be realized.

     The components of net deferred tax assets as of December 31, 1998 and 1997
are as follows:

<TABLE>
<CAPTION>
                                                               1998           1997
                                                            -----------    -----------
<S>                                                         <C>            <C>
Goodwill..................................................  $12,224,999    $14,271,452
  Sales allowance reserves................................      306,375        300,000
  Bad debt reserves.......................................      175,008         60,266
  Other...................................................      297,342        147,741
                                                            -----------    -----------
     Net deferred tax assets..............................  $13,003,724    $14,779,459
                                                            ===========    ===========
</TABLE>

                                      F-16
<PAGE>   150
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

16.  COMMITMENTS AND CONTINGENCIES

  Employment Contracts

     Both Sleepmaster and Palm Beach have employment agreements with its
executive officers, the terms of which expire at various dates through November
1, 2001. Such agreements provide for minimum salaries as well as incentive
bonuses that are payable if specified management goals are attained. The
employment agreements also provide for benefits, including medical, life
insurance and disability benefits. In addition, executive securities (as
defined) will automatically vest in connection with a sale of the Company. The
Company's potential minimum obligation to its executive officers, excluding
bonuses, was approximately $3,600,000 at December 31, 1998.

  Operating Leases

     On January 12, 1995 the Company assumed the balance of a 10 year,
noncancelable operating lease agreement entered into by the former owner of the
Company for facilities in Linden, New Jersey. The lease expires on January 31,
2004, with renewal options. In addition, the Company leases office furniture and
equipment, manufacturing equipment and distribution trucks under noncancelable
operating leases with various expiration dates through November 30, 2003. Rent
expense under operating leases was approximately $1,221,000, $780,000 and
$780,000 for the years ended December 31, 1998, 1997 and 1996, respectively.

     Future minimum lease payments under noncancelable operating leases as of
December 31, 1998 are as follows:

<TABLE>
<S>                                                        <C>
1999.....................................................  $1,047,872
2000.....................................................     925,437
2001.....................................................     913,802
2002.....................................................     876,429
2003.....................................................     868,721
                                                           ----------
                                                           $4,632,261
                                                           ==========
</TABLE>

17.  SUMMARIZED FINANCIAL INFORMATION

     The following is summarized financial information of Sleepmaster as of
December 31, 1998 and for the year then ended.

  Balance Sheet Summary:

<TABLE>
<CAPTION>
                                                          DECEMBER 31,
                                                              1998
                                                          ------------
                                                          (DOLLARS IN
                                                           THOUSANDS)
<S>                                                       <C>
Current assets..........................................    $ 13,483
Noncurrent assets.......................................      66,249
Current liabilities.....................................      23,776
Noncurrent liabilities..................................      57,591
Redeemable cumulative preferred interests...............      18,267
Members' deficit........................................     (19,902)
</TABLE>

                                      F-17
<PAGE>   151
                               SLEEPMASTER L.L.C.

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

  Income Statement Summary:

<TABLE>
<CAPTION>
                                                           YEAR ENDED
                                                          ------------
                                                          DECEMBER 31,
                                                              1998
                                                          ------------
                                                          (DOLLARS IN
                                                           THOUSANDS)
<S>                                                       <C>
Net sales...............................................    $73,476
Cost of sales...........................................     47,005
Net income..............................................      1,763
</TABLE>

18.  SUBSEQUENT EVENTS

     On February 26, 1999, the Company acquired all the capital stock of Herr
Manufacturing Company ("Herr") for approximately $25,600,000 in cash. In order
to finance the acquisition of Herr, the Company increased its existing Senior
Credit Facility by $25,300,000.

     On April 30, 1999, Sleepmaster Finance Corporation was formed solely for
the purpose of acting as co-issuer of $115,000,000 of 11% Senior Subordinated
Notes (the "Notes") due 2009 to be issued during the second quarter of 1999.
Sleepmaster Finance Corporation is a wholly owned subsidiary of Sleepmaster and
has no assets or operations.

     On May 18, 1999, the Company issued the Notes described above. Concurrent
with the issuance of the Notes, the Company acquired substantially all the
assets of Star Bedding Products (1986) Limited, including its subsidiary,
Burrell Bedding Limited (collectively, "Star"), for CAN $24,500,000
(approximately US $16,700,000) in cash and a promissory note issued by
Sleepmaster Holdings L.L.C. (the Company's Parent) of CAN $1,000,000
(approximately US $680,000).

     As of May 18, 1999, the Company and each of its direct and indirect wholly
owned subsidiaries will fully and unconditionally guarantee, on a joint and
several basis, the obligation to pay the principal and interest with respect to
the Notes. To the extent the Company acquires future subsidiaries, only the
Company's direct and indirect domestic subsidiaries will be obligated to
guarantee the Notes. Star is a foreign subsidiary and, as such, will become a
non-guarantor subsidiary. The Company expects to generate the funds necessary to
satisfy its debt service obligations from either its own operations or by
distributions or advances from its subsidiaries. There are no contractual or
legal restrictions that limit the Company's ability to obtain cash from its
subsidiaries for the purpose of meeting its debt service obligations, including
the payment of principal and interest on the Notes.

     Since the Company conducts its own operations separately from those of its
subsidiary and at December 31, 1998 there were no non-guarantor direct or
indirect subsidiaries, management has presented in note 17 summarized
Company-only financial information as of and for the year ended December 31,
1998.

                                      F-18
<PAGE>   152

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEET
                         SEPTEMBER 30, 1999 (UNAUDITED)

<TABLE>
<S>                                                           <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................  $  7,953,094
  Accounts receivable.......................................    21,457,907
  Accounts receivable -- other..............................     1,067,053
  Inventories...............................................     5,617,101
  Other current assets......................................       968,622
  Deferred tax assets.......................................     1,533,567
                                                              ------------
          Total current assets..............................    38,597,344

Property, plant and equipment, net..........................    16,364,400
Intangible assets...........................................    78,676,560
Other assets................................................     5,516,633
Deferred tax assets.........................................    10,049,959
                                                              ------------
          Total assets......................................  $149,204,896
                                                              ============

LIABILITIES AND MEMBERS' DEFICIT
Current liabilities:
  Accounts payable..........................................  $ 12,741,216
  Accrued sales allowances and advertising expenses.........     4,978,300
  Other current liabilities.................................     8,772,039
  Current portion of long-term debt.........................       380,000
                                                              ------------
          Total current liabilities.........................    26,871,555
                                                              ------------
Long-term debt..............................................   121,035,000
Other liabilities...........................................       362,563
                                                              ------------
          Total long-term liabilities.......................   121,397,563
                                                              ------------

Redeemable cumulative preferred interests...................    19,959,184

Members' deficit............................................   (19,023,406)
                                                              ------------
          Total liabilities and members' deficit............  $149,204,896
                                                              ============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-19
<PAGE>   153

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

            CONDENSED CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)

<TABLE>
<CAPTION>
                                                   FOR THE                     FOR THE
                                             THREE MONTHS ENDED           NINE MONTHS ENDED
                                                SEPTEMBER 30,               SEPTEMBER 30,
                                          -------------------------   --------------------------
                                             1999          1998           1999          1998
                                          -----------   -----------   ------------   -----------
<S>                                       <C>           <C>           <C>            <C>
Net sales...............................  $48,132,048   $33,202,886   $122,118,796   $80,705,539
Cost of sales...........................   29,697,813    21,162,119     75,767,376    51,169,404
                                          -----------   -----------   ------------   -----------
     Gross profit.......................   18,434,235    12,040,767     46,351,420    29,536,135
                                          -----------   -----------   ------------   -----------

Operating expenses
  Selling, general and administrative
     expenses...........................   11,253,332     7,226,917     29,461,034    18,335,592
  Amortization of intangibles...........      599,971       369,626      1,436,252       928,717
                                          -----------   -----------   ------------   -----------
     Total operating expenses...........   11,853,303     7,596,543     30,897,286    19,264,309
                                          -----------   -----------   ------------   -----------

Operating income........................    6,580,932     4,444,224     15,454,134    10,271,826

Interest expense, net...................    3,423,991     1,893,685      8,299,921     5,317,359
Other expense (income), net.............       85,745       (15,724)        49,494       (23,586)
                                          -----------   -----------   ------------   -----------

     Income before income taxes and
       extraordinary items..............    3,071,196     2,566,263      7,104,719     4,978,053
Provision for income taxes..............    1,297,991     1,072,025      3,015,573     2,094,097
                                          -----------   -----------   ------------   -----------

     Income before extraordinary
       items............................    1,773,205     1,494,238      4,089,146     2,883,956
Extraordinary items, net of income
  taxes.................................           --            --     (3,166,968)           --
                                          -----------   -----------   ------------   -----------

     Net income.........................  $ 1,773,205   $ 1,494,238   $    922,178   $ 2,883,956
                                          ===========   ===========   ============   ===========
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-20
<PAGE>   154

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
           NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                  1999            1998
                                                              ------------    ------------
<S>                                                           <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
  Net income................................................  $    922,178    $  2,883,956
  Adjustments to reconcile net income
     to net cash provided by operating activities:
     Depreciation and amortization..........................     2,498,745       1,523,330
     Loss on sale of asset..................................         3,411              --
     Extraordinary items....................................     3,166,968              --
     Deferred income taxes..................................     3,713,518       1,390,327
     Other non-cash charges.................................       471,133         259,276
     Changes in operating assets and liabilities, net of
       acquisitions:
       Increase in accounts receivable......................    (5,468,602)     (2,408,434)
       Decrease in accounts receivable -- other.............       131,952          60,476
       Decrease in inventories..............................       168,219         722,016
       Increase in other current assets.....................      (381,413)       (302,908)
       Increase in other assets.............................      (185,881)       (134,672)
       Increase in accounts payable.........................     1,465,746       2,741,656
       Increase (decrease) in accrued liabilities...........     5,230,584        (859,288)
       (Decrease) increase in other liabilities.............       (12,733)        105,116
                                                              ------------    ------------
     Net cash provided by operating activities..............    11,723,825       5,980,851
                                                              ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures......................................    (2,937,555)       (638,737)
  Proceeds from sale of assets..............................        10,700              --
  Acquisitions, net of cash acquired........................   (41,573,060)    (32,804,621)
                                                              ------------    ------------
     Net cash used in investing activities..................   (44,499,915)    (33,443,358)
                                                              ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of senior subordinated notes.......   115,000,000              --
  Proceeds from long-term debt..............................            --      38,053,360
  Payments on long-term debt................................   (64,280,544)    (11,133,091)
  Borrowings under revolving line of credit.................            --       7,396,328
  Payments on revolving line of credit......................            --      (7,397,328)
  Loan origination fees/bond issuance costs.................    (5,787,017)       (701,343)
  Penalties on early extinguishment of debt.................    (3,645,000)             --
  Distributions.............................................      (747,906)       (234,240)
  Capital contribution......................................            --       1,000,000
                                                              ------------    ------------
     Net cash provided by financing activities..............    40,539,533      26,983,686
                                                              ------------    ------------
Effect of exchange rate changes on cash and cash
  equivalents...............................................        27,956              --
Net increase (decrease) in cash and cash equivalents........     7,791,399        (478,821)
Cash and cash equivalents at beginning of period............       161,695         591,683
                                                              ------------    ------------
Cash and cash equivalents at end of period..................  $  7,953,094    $    112,862
                                                              ============    ============
</TABLE>

  The accompanying notes are an integral part of these consolidated financial
                                  statements.
                                      F-21
<PAGE>   155

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.  BASIS OF PRESENTATION

     The accompanying consolidated financial statements include the accounts of
Sleepmaster L.L.C. ("Sleepmaster") and its wholly-owned subsidiaries (the
"Company"). All material intercompany balances and transactions have been
eliminated. In the opinion of management, the accompanying interim unaudited
consolidated financial statements reflect all adjustments, consisting only of
normal recurring adjustments, necessary to present fairly the Company's
financial position at September 30, 1999 and the results of their operations and
of their cash flows for the interim periods presented. The results of operations
for the periods presented should not necessarily be taken as indicative of the
results of operations that may be expected for the entire year. In accordance
with the rules of the Securities and Exchange Commission, these financial
statements do not include all disclosures required by generally accepted
accounting principles.

     The accompanying financial information should be read in conjunction with
the financial statements contained elsewhere in this prospectus.

2.  INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,
                                                                  1999
                                                              -------------
<S>                                                           <C>
Raw materials...............................................   $4,389,263
Work-in-process.............................................      311,851
Finished goods..............................................      915,987
                                                               ----------
          Total inventories.................................   $5,617,101
                                                               ==========
</TABLE>

3.  ACCOUNTING PRONOUNCEMENTS

     In February 1998, the American Institute of Certified Public Accountants'
Accounting Standards Executive Committee ("AcSEC") issued Statement of Position
("SOP") No. 98-1, "Accounting for the Costs of Computer Software Developed or
Obtained for Internal Use." SOP 98-1 requires certain costs incurred in
connection with developing or obtaining internal use software to be capitalized
and other costs to be expensed.

     In March 1998, AcSEC issued SOP 98-5, "Reporting on the Costs of Start-Up
Activities" ("SOP 98-5"). SOP 98-5 provides guidance on the financial reporting
of start-up costs and organization costs and requires that such costs be
expensed as incurred. The effect of adopting SOP 98-5 will be reported as a
change in accounting principle.

     The Company adopted these standards effective January 1, 1999. The impact
of adopting SOP 98-1 was an increase in pre-tax income of $1,000,000 for the
nine months ended September 30, 1999. There was no impact on pre-tax income for
the three months ended September 30, 1999. The adoption of SOP 98-5 had an
immaterial impact on the Company's consolidated financial position and results
of operations.

4.  ACQUISITIONS

     On February 26, 1999, the Company acquired all the capital stock of Herr
Manufacturing Company ("Herr") for approximately $25,600,000 in cash. In order
to finance the acquisition of Herr, the Company increased its existing Senior
Credit Facility by $25,300,000.

     On May 18, 1999, the Company acquired substantially all the assets of Star
Bedding Products (1986) Limited, including its subsidiary, Burrell Bedding
Limited (collectively, "Star"), for CAN $24,500,000 (approximately
US $16,700,000 as of May 18, 1999) in cash and a promissory note issued by
Sleepmaster

                                      F-22
<PAGE>   156
                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

Holdings L.L.C. (the Company's Parent) in the amount of CAN $1,000,000
(approximately US $680,000 as of May 18, 1999).

     On November 5, 1999, the Company acquired substantially all the assets of
Adam Wuest, Inc. ("Adam Wuest") and Adam Wuest Realty, Inc. ("Adam Wuest
Realty") for approximately $56,250,000 in cash. In order to finance the
acquisition of Adam Wuest and Adam Wuest Realty, the Company amended and
restated its credit facility as discussed in Note 5.

     These acquisitions were accounted for under the purchase method and,
accordingly, Herr's and Star's results are included in the consolidated
financial statements since their respective dates of acquisition. The assets
acquired and liabilities assumed have been recorded at their estimated fair
values at the dates of acquisition. The excess of the purchase price over the
estimated fair values of the net assets acquired has been recorded as goodwill
and is being amortized over 40 years.

     A summary of the purchase price allocations are as follows:

<TABLE>
<CAPTION>
                                                                       ADAM WUEST
                                                                        AND ADAM
                                             HERR          STAR       WUEST REALTY
                                          -----------   -----------   ------------
<S>                                       <C>           <C>           <C>
Current assets..........................  $ 3,277,130   $ 2,464,978   $ 5,878,715
Property, plant and equipment...........    3,224,727       820,103     3,579,021
Other assets............................        2,500         2,379       262,733
Goodwill................................   19,599,730    15,390,084    52,196,011
Current liabilities.....................   (1,057,693)   (1,450,347)   (3,521,480)
Long-term debt..........................           --            --    (1,895,000)
                                          -----------   -----------   -----------
          Total.........................  $25,046,394   $17,227,197   $56,500,000
                                          ===========   ===========   ===========
</TABLE>

     The following unaudited pro forma income statement data for the nine month
periods ended September 30, 1999 and 1998 has been prepared as if the
acquisitions of Palm Beach, Herr, Star and Adam Wuest and Adam Wuest Realty
occurred as of the beginning of each period presented. The following also gives
effect to the issuance of $115,000,000 of 11% senior subordinated notes (see
Note 5) and the application of proceeds therefrom.

<TABLE>
<CAPTION>
                                                    SEPTEMBER 30,    SEPTEMBER 30,
                                                        1999             1998
                                                    -------------    -------------
                                                        (DOLLARS IN THOUSANDS)
<S>                                                 <C>              <C>
Net sales.........................................    $168,649         $147,202
Income before extraordinary items.................       4,717            4,090
Net income........................................       1,550              923
</TABLE>

     In management's opinion, the unaudited pro forma combined results of
operations are not necessarily indicative of the actual results that would have
occurred had the acquisitions been consummated at the beginning of each period
presented, nor are they necessarily indicative of future consolidated results.

5.  DEBT

     During the first quarter of 1999, the Company amended and restated its
credit facility to provide for an aggregate amount of borrowings of up to
$86,000,000 and used a portion of this increased facility to finance its
acquisition of Herr on February 26, 1999. The terms of the amended facility were
substantially equivalent to those of the prior credit facility.

                                      F-23
<PAGE>   157
                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

     On May 18, 1999, the Company issued $115,000,000 of 11% senior subordinated
notes due 2009 (the "Notes"). A portion of the proceeds of the note offering was
used to prepay the existing credit facility, redeem the Company's Series A and
Series B Senior Subordinated Notes due 2007 and complete the acquisition of
Star. In connection with the repayment of the credit facility and Series A and
Series B Senior Subordinated Notes, the Company wrote-off unamortized debt
issuance costs and incurred prepayment penalties. These transactions resulted in
an extraordinary loss of $3,167,000 net of the associated income tax benefit of
$2,293,000. Also on May 18, 1999, the Company entered into a new six-year
$25,000,000 revolving credit facility which replaced the prior credit facility.
The new credit facility includes a letter of credit sublimit of $8,000,000.
Borrowings under the new credit facility bear interest at floating rates based
on LIBOR or applicable alternative base rates. The new credit facility imposes
certain restrictions on the Company and requires compliance with certain
financial ratios and other requirements customary to credit facilities of this
nature.

     On November 5, 1999, the Company expanded and restated this credit facility
to $70,000,000, comprising a $33,000,000 six-year revolving credit facility and
a $37,000,000 amortizing term loan facility, under substantially the same terms
as the prior credit facility except that the letter of credit sublimit was
increased to $15,000,000. Borrowings under this amended and restated credit
facility were used to finance the acquisition of Adam Wuest and Adam Wuest
Realty.


6.  MEMBERS' EQUITY



     In connection with the purchase of Adam Wuest on November 5, 1999 as
discussed in Note 4, the Company received $9,800,000 in common interest
contributions, net of issuance costs of $200,000, from Sleepmaster Holdings
L.L.C. ("Holdings") and $800,000 in common interest contributions from certain
owners of Adam Wuest. Holdings financed its contribution by issuing a 14%
subordinated note in aggregate principal amount of $10,000,000, due June 30,
2007, ("Subordinated Note") to Citicorp Mezzanine Partners, L.P. In connection
with the issuance of this Subordinated Note, Holdings issued to Citicorp
Mezzanine Partners, L.P. warrants to purchase Class B common interests of
Holdings (the "Class B Warrants") at an exercise price of $0.01 per unit,
subject to certain conditions. The Class B Warrants are exercisable at any time
after June 30, 2007 and before June 30, 2009 and represent 1,298.14 Class B
common units of Holdings (approximately 11% of the Class B common interests).
Since the Subordinated Note will not be assumed by the Company or retired from
the proceeds from the issuance of the Notes, none of the Company's assets or
membership interests are pledged as collateral for the Subordinated Note and the
Company is not required to utilize its cash flows to assist Holdings in meeting
its debt service obligations under the Subordinated Note, management does not
believe there is or will be any impact on the Company's results of operations,
financial position or cash flows as a result of Holdings issuing the
Subordinated Note.



7.  GUARANTOR/NON-GUARANTOR FINANCIAL INFORMATION


     As of May 18, 1999, Sleepmaster and each of the domestic wholly owned
subsidiaries ("Guarantor Subsidiaries") has fully and unconditionally
guaranteed, on a joint and several basis, the obligation to pay principal and
interest with respect to the Notes. The Company generates funds necessary to
satisfy its debt service obligations from either its own operations or by
distributions or advances from its subsidiaries. There are no contractual or
legal restrictions that could limit the Company's ability to obtain cash from
its subsidiaries for the purpose of meeting its debt service obligations,
including the payment of principal and interest on the Notes. Although holders
of the Notes will be direct creditors of Sleepmaster's principal direct
subsidiaries by virtue of the guarantees, Sleepmaster has a foreign subsidiary
("Non-Guarantor Subsidiary") that is not included among the Guarantor
Subsidiaries and such subsidiary will not be obligated with respect to the
Notes. As a consequence, the claims of creditors of the Non-Guarantor
                                      F-24
<PAGE>   158
                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

  NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) (CONTINUED)

Subsidiary will effectively have priority with respect to the assets and
earnings of such companies over the claims of creditors of Sleepmaster,
including the holders of the Notes.

     The following supplemental consolidating condensed financial statements
present:

     1.  Consolidating condensed balance sheets as of September 30, 1999 and
         December 31, 1998, consolidating condensed statements of operations for
         the three months and nine months ended September 30, 1999 and 1998,
         respectively, and cash flows for the nine months ended September 30,
         1999 and 1998.

     2.  Sleepmaster, combined Guarantor Subsidiaries and Non-Guarantor
         Subsidiary with their investments in subsidiaries accounted for using
         the equity method.

     3.  Elimination entries necessary to consolidate Sleepmaster and all of its
         subsidiaries.

     Management does not believe that separate financial statements of the
Guarantor Subsidiaries are material to investors in the Notes.

                                      F-25
<PAGE>   159

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

         SUPPLEMENTAL CONSOLIDATING CONDENSED BALANCE SHEET (UNAUDITED)
                               SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                                     COMBINED         NON-
                                                    GUARANTOR       GUARANTOR
                                    SLEEPMASTER    SUBSIDIARIES    SUBSIDIARY     ELIMINATIONS      TOTAL
                                    ------------   ------------   -------------   ------------   ------------
<S>                                 <C>            <C>            <C>             <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents.......  $  6,808,968   $    96,372     $ 1,047,754    $         --   $  7,953,094
  Accounts receivable.............    11,210,259     8,096,895       2,272,410        (121,657)    21,457,907
  Accounts receivable -- other....       748,938       318,115              --              --      1,067,053
  Intercompany (payable)
     receivable ..................   (14,253,694)   13,890,267         383,066         (19,639)            --
  Inventories.....................     2,228,284     2,944,520         444,297              --      5,617,101
  Other current assets............       429,841       505,356          33,425              --        968,622
  Deferred tax assets.............     1,385,297       148,270              --              --      1,533,567
                                    ------------   -----------     -----------    ------------   ------------
          Total current assets....     8,557,893    25,999,795       4,180,952        (141,296)    38,597,344
Property, plant and equipment,
  net.............................     3,774,548    11,791,770         798,082              --     16,364,400
Intangible assets.................    17,241,057    46,233,286      15,202,217              --     78,676,560
Investment in subsidiaries........    75,073,927            --              --     (75,073,927)            --
Other assets......................     5,333,396       180,860           2,377              --      5,516,633
Deferred tax assets...............    10,873,247      (823,288)             --              --     10,049,959
                                    ------------   -----------     -----------    ------------   ------------
          Total assets............  $120,854,068   $83,382,423     $20,183,628    $(75,215,223)  $149,204,896
                                    ============   ===========     ===========    ============   ============
LIABILITIES AND MEMBERS' EQUITY
  (DEFICIT)
Current liabilities:
  Accounts payable................  $  5,940,008   $ 6,090,072     $   832,793    $   (121,657)  $ 12,741,216
  Accrued sales allowances and
     advertising expenses.........     3,966,166       868,340         143,794              --      4,978,300
  Other current liabilities.......     2,521,220     5,126,270       1,124,549              --      8,772,039
  Current portion of long-term
     debt.........................            --       380,000              --              --        380,000
                                    ------------   -----------     -----------    ------------   ------------
          Total current
            liabilities...........    12,427,394    12,464,682       2,101,136        (121,657)    26,871,555
                                    ------------   -----------     -----------    ------------   ------------
Long-term debt....................   115,000,000     6,035,000              --              --    121,035,000
Other liabilities.................       322,040        40,523              --              --        362,563
                                    ------------   -----------     -----------    ------------   ------------
          Total long-term
            liabilities...........   115,322,040     6,075,523              --              --    121,397,563
                                    ------------   -----------     -----------    ------------   ------------
Redeemable cumulative preferred
  interests.......................    19,959,184            --              --              --     19,959,184
Members' equity (deficit).........   (26,854,550)   64,842,218      18,082,492     (75,093,566)   (19,023,406)
                                    ------------   -----------     -----------    ------------   ------------
          Total liabilities and
            members' equity
            (deficit).............  $120,854,068   $83,382,423     $20,183,628    $(75,215,223)  $149,204,896
                                    ============   ===========     ===========    ============   ============
</TABLE>

                                      F-26
<PAGE>   160

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

         SUPPLEMENTAL CONSOLIDATING CONDENSED BALANCE SHEET (UNAUDITED)
                               DECEMBER 31, 1998

<TABLE>
<CAPTION>
                                                         COMBINED
                                                        GUARANTOR
                                        SLEEPMASTER    SUBSIDIARIES   ELIMINATIONS      TOTAL
                                        ------------   ------------   ------------   ------------
<S>                                     <C>            <C>            <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents...........  $     40,666   $   152,846    $    (31,817)  $    161,695
  Accounts receivable.................     8,200,142     4,371,373          (1,200)    12,570,315
  Accounts receivable -- other........       737,292       461,710              --      1,199,002
  Intercompany (payable) receivable...    (4,996,492)    4,964,262          32,230             --
  Inventories.........................     2,507,895     2,238,679              --      4,746,574
  Other current assets................       228,088       118,549              --        346,637
  Deferred tax assets.................     1,468,505       137,472              --      1,605,977
                                        ------------   -----------    ------------   ------------
          Total current assets........     8,186,096    12,444,891            (787)    20,630,200
Property, plant and equipment, net....     2,046,379     8,383,132              --     10,429,511
Intangible assets.....................    17,762,443    27,540,062              --     45,302,505
Investment in subsidiaries............    32,810,750            --     (32,810,750)            --
Other assets..........................     1,601,561       178,182              --      1,779,743
Deferred tax assets...................    12,027,794      (630,047)             --     11,397,747
                                        ------------   -----------    ------------   ------------
          Total assets................  $ 74,435,023   $47,916,220    $(32,811,537)  $ 89,539,706
                                        ============   ===========    ============   ============
LIABILITIES AND MEMBERS' EQUITY
  (DEFICIT)
Current liabilities:
  Accounts payable....................  $  6,263,995   $ 3,667,574    $       (787)  $  9,930,782
  Accrued sales allowances and
     advertising expenses.............     4,306,180       400,070              --      4,706,250
  Other current liabilities...........     1,158,900     1,923,413              --      3,082,313
  Current portion of long-term debt...     6,750,000       380,000              --      7,130,000
                                        ------------   -----------    ------------   ------------
          Total current liabilities...    18,479,075     6,371,057            (787)    24,849,345
                                        ------------   -----------    ------------   ------------
Long-term debt........................    57,245,544     6,320,000              --     63,565,544
Other liabilities.....................       345,805        29,491              --        375,296
                                        ------------   -----------    ------------   ------------
          Total long-term
            liabilities...............    57,591,349     6,349,491              --     63,940,840
                                        ------------   -----------    ------------   ------------
Redeemable cumulative preferred
  interests...........................    18,266,940            --              --     18,266,940
Members' equity (deficit).............   (19,902,341)   35,195,672     (32,810,750)   (17,517,419)
                                        ------------   -----------    ------------   ------------
          Liabilities and members'
            equity (deficit)..........  $ 74,435,023   $47,916,220    $(32,811,537)  $ 89,539,706
                                        ============   ===========    ============   ============
</TABLE>

                                      F-27
<PAGE>   161

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

          SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                     THREE MONTHS ENDED SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                                         COMBINED
                                                        GUARANTOR     NON-GUARANTOR
                                         SLEEPMASTER   SUBSIDIARIES    SUBSIDIARY     ELIMINATIONS      TOTAL
                                         -----------   ------------   -------------   ------------   ------------
<S>                                      <C>           <C>            <C>             <C>            <C>
Net sales..............................  $21,755,172   $22,025,784     $4,718,016     $  (366,924)   $ 48,132,048
Cost of sales..........................   14,401,368    12,799,578      2,863,791        (366,924)     29,697,813
                                         -----------   -----------     ----------     -----------    ------------
      Gross profit.....................    7,353,804     9,226,206      1,854,225              --      18,434,235
                                         -----------   -----------     ----------     -----------    ------------
Operating expenses
  Selling, general and administrative
    expenses...........................    4,941,391     5,408,252        903,689              --      11,253,332
  Amortization of intangibles..........      160,871       296,804        142,296              --         599,971
                                         -----------   -----------     ----------     -----------    ------------
      Total operating expenses.........    5,102,262     5,705,056      1,045,985              --      11,853,303
                                         -----------   -----------     ----------     -----------    ------------
Operating income.......................    2,251,542     3,521,150        808,240              --       6,580,932
Interest expense, net..................    3,363,998        57,888          2,105              --       3,423,991
Other expense (income), net............      103,400       (19,969)         2,314              --          85,745
                                         -----------   -----------     ----------     -----------    ------------
      (Loss) income before income
         taxes.........................   (1,215,856)    3,483,231        803,821              --       3,071,196
(Benefit) provision for income taxes...     (480,120)    1,488,734        289,377              --       1,297,991
(Income) loss from equity investees,
  net of tax...........................   (2,508,941)           --             --       2,508,941              --
                                         -----------   -----------     ----------     -----------    ------------
      Net income (loss)................  $ 1,773,205   $ 1,994,497     $  514,444     $(2,508,941)   $  1,773,205
                                         ===========   ===========     ==========     ===========    ============
</TABLE>

                                      F-28
<PAGE>   162

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

    SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS (UNAUDITED)
                     THREE MONTHS ENDED SEPTEMBER 30, 1998

<TABLE>
<CAPTION>
                                                          COMBINED
                                                         GUARANTOR
                                         SLEEPMASTER    SUBSIDIARIES    ELIMINATIONS       TOTAL
                                         -----------    ------------    ------------    -----------
<S>                                      <C>            <C>             <C>             <C>
Net sales..............................  $21,528,603    $11,965,658      $(291,375)     $33,202,886
Cost of sales..........................   13,963,199      7,490,295       (291,375)      21,162,119
                                         -----------    -----------      ---------      -----------
     Gross profit......................    7,565,404      4,475,363             --       12,040,767
                                         -----------    -----------      ---------      -----------
Operating expenses
  Selling, general and administrative
     expenses..........................    4,142,297      3,084,620             --        7,226,917
  Amortization of intangibles..........      161,023        208,603             --          369,626
                                         -----------    -----------      ---------      -----------
     Total operating expenses..........    4,303,320      3,293,223             --        7,596,543
                                         -----------    -----------      ---------      -----------
Operating income.......................    3,262,084      1,182,140             --        4,444,224
Interest expense, net..................    1,827,582         66,103             --        1,893,685
Other (income) expense, net............      (18,890)         3,166             --          (15,724)
                                         -----------    -----------      ---------      -----------
     Income before income taxes........    1,453,392      1,112,871             --        2,566,263
Provision for income taxes.............      603,132        468,893             --        1,072,025
(Income) loss from equity investees,
  net of tax...........................     (643,978)            --        643,978               --
                                         -----------    -----------      ---------      -----------
     Net income (loss).................  $ 1,494,238    $   643,978      $(643,978)     $ 1,494,238
                                         ===========    ===========      =========      ===========
</TABLE>

                                      F-29
<PAGE>   163

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

          SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS
                                  (UNAUDITED)
                      NINE MONTHS ENDED SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                            COMBINED
                                           GUARANTOR     NON-GUARANTOR
                            SLEEPMASTER   SUBSIDIARIES    SUBSIDIARY     ELIMINATIONS      TOTAL
                            -----------   ------------   -------------   ------------   ------------
<S>                         <C>           <C>            <C>             <C>            <C>
Net sales.................  $59,000,097   $56,596,148     $7,018,779     $  (496,228)   $122,118,796
Cost of sales.............   38,782,298    33,202,585      4,278,721        (496,228)     75,767,376
                            -----------   -----------     ----------     -----------    ------------
          Gross profit....   20,217,799    23,393,563      2,740,058              --      46,351,420
                            -----------   -----------     ----------     -----------    ------------
Operating expenses
  Selling, general and
     administrative
     expenses.............   13,809,317    14,237,502      1,414,215              --      29,461,034
  Amortization of
     intangibles..........      482,625       811,331        142,296              --       1,436,252
                            -----------   -----------     ----------     -----------    ------------
     Total operating
       expenses...........   14,291,942    15,048,833      1,556,511              --      30,897,286
                            -----------   -----------     ----------     -----------    ------------
Operating income..........    5,925,857     8,344,730      1,183,547              --      15,454,134
Interest expense,
  net.....................    8,125,871       165,136          8,914              --       8,299,921
Other expense (income),
  net.....................       54,034       (14,102)         9,562              --          49,494
                            -----------   -----------     ----------     -----------    ------------
  (Loss) income before
     income taxes and
     extraordinary
     items................   (2,254,048)    8,193,696      1,165,071              --       7,104,719
(Benefit) provision for
  income taxes)...........     (908,787)    3,504,933        419,427              --       3,015,573
(Income) loss from equity
  investees, net of tax...   (5,434,407)           --             --       5,434,407              --
                            -----------   -----------     ----------     -----------    ------------
  Income (loss) before
     extraordinary
     items................    4,089,146     4,688,763        745,644      (5,434,407)      4,089,146
Extraordinary items, net
  of income taxes.........   (3,166,968)           --             --              --      (3,166,968)
                            -----------   -----------     ----------     -----------    ------------
  Net income (loss).......  $   922,178   $ 4,688,763     $  745,644     $(5,434,407)   $    922,178
                            ===========   ===========     ==========     ===========    ============
</TABLE>

                                      F-30
<PAGE>   164

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

    SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT OF OPERATIONS (UNAUDITED)
                      NINE MONTHS ENDED SEPTEMBER 30, 1998

<TABLE>
<CAPTION>
                                                         COMBINED
                                                        GUARANTOR
                                        SLEEPMASTER    SUBSIDIARIES    ELIMINATIONS       TOTAL
                                        -----------    ------------    ------------    -----------
<S>                                     <C>            <C>             <C>             <C>
Net sales.............................  $56,414,360    $24,583,214     $  (292,035)    $80,705,539
Cost of sales.........................   36,317,888     15,143,551        (292,035)     51,169,404
                                        -----------    -----------     -----------     -----------
     Gross profit.....................   20,096,472      9,439,663              --      29,536,135
                                        -----------    -----------     -----------     -----------
Operating expenses
  Selling, general and administrative
     expenses.........................   12,006,713      6,328,879              --      18,335,592
  Amortization of intangibles.........      483,071        445,646              --         928,717
                                        -----------    -----------     -----------     -----------
     Total operating expenses.........   12,489,784      6,774,525              --      19,264,309
                                        -----------    -----------     -----------     -----------
Operating income......................    7,606,688      2,665,138              --      10,271,826
Interest expense, net.................    5,175,417        141,942              --       5,317,359
Other (income) expense, net...........      (22,067)        (1,519)             --         (23,586)
                                        -----------    -----------     -----------     -----------
     Income before income taxes.......    2,453,338      2,524,715              --       4,978,053
Provision for income taxes............    1,030,402      1,063,695              --       2,094,097
(Income) loss from equity investees,
  net of tax..........................   (1,461,020)            --       1,461,020              --
                                        -----------    -----------     -----------     -----------
     Net income (loss)................  $ 2,883,956    $ 1,461,020     $(1,461,020)    $ 2,883,956
                                        ===========    ===========     ===========     ===========
</TABLE>

                                      F-31
<PAGE>   165

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

    SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS (UNAUDITED)
                      NINE MONTHS ENDED SEPTEMBER 30, 1999

<TABLE>
<CAPTION>
                                                                    COMBINED
                                                                   GUARANTOR     NON-GUARANTOR
                                                   SLEEPMASTER    SUBSIDIARIES    SUBSIDIARY     ELIMINATIONS      TOTAL
                                                   ------------   ------------   -------------   ------------   ------------
<S>                                                <C>            <C>            <C>             <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)................................  $    922,178   $ 4,688,763     $  745,644     $(5,434,407)   $    922,178
  Adjustments to reconcile net income (loss) to
    net cash provided by (used in) operating
    activities:
    Depreciation and amortization................     1,004,541     1,277,795        216,409              --       2,498,745
    Loss on sale of asset........................            --         3,411             --              --           3,411
    Extraordinary items..........................     3,166,968            --             --              --       3,166,968
    Deferred income taxes........................     3,531,075       182,443             --              --       3,713,518
    Other non-cash charges.......................       464,531         6,602             --              --         471,133
    Changes in operating assets and liabilities,
      net of acquisitions:
      Accounts receivable........................    (3,010,117)   (2,109,033)      (329,400)        (20,052)     (5,468,602)
      Accounts receivable -- other...............       (11,646)      143,598             --              --         131,952
      Inventories................................       279,611      (139,719)        28,327              --         168,219
      Other current assets.......................      (201,753)     (193,328)        13,668              --        (381,413)
      Other assets...............................      (185,881)           --             --              --        (185,881)
      Accounts payable...........................      (323,987)    1,703,033         86,700              --       1,465,746
      Accrued liabilities........................     1,022,306     3,543,816        664,462              --       5,230,584
      Intercompany payable (receivable)..........     9,257,202    (8,926,005)      (383,066)         51,869              --
      Other liabilities..........................       (23,765)       11,032             --              --         (12,733)
                                                   ------------   -----------     ----------     -----------    ------------
    Net cash provided by (used in) operating
      activities.................................    15,891,263       192,408      1,042,744      (5,402,590)     11,723,825
                                                   ------------   -----------     ----------     -----------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures...........................    (2,249,910)     (664,699)       (22,946)             --      (2,937,555)
  Proceeds from sale of assets...................            --        10,700             --              --          10,700
  Acquisitions, net of cash acquired.............   (42,263,177)           --             --         690,117     (41,573,060)
  Net activity in investment in subsidiaries.....    (5,434,407)           --             --       5,434,407              --
                                                   ------------   -----------     ----------     -----------    ------------
    Net cash (used in) provided by investing
      activities.................................   (49,947,494)     (653,999)       (22,946)      6,124,524     (44,499,915)
                                                   ------------   -----------     ----------     -----------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
  Proceeds from issuance of senior subordinated
    notes........................................   115,000,000            --             --              --     115,000,000
  Payments on long-term debt.....................   (63,995,544)     (285,000)            --              --     (64,280,544)
  Loan origination fees/bond issuance costs......    (5,787,017)           --             --              --      (5,787,017)
  Penalties on early extinguishment of debt......    (3,645,000)           --             --              --      (3,645,000)
  Distributions..................................      (747,906)           --             --              --        (747,906)
                                                   ------------   -----------     ----------     -----------    ------------
    Net cash provided by (used in) financing
      activities.................................    40,824,533      (285,000)            --              --      40,539,533
                                                   ------------   -----------     ----------     -----------    ------------
Effect of exchange rate changes on cash and cash
  equivalents....................................            --            --         27,956              --          27,956
Net increase (decrease) in cash and cash
  equivalents....................................     6,768,302      (746,591)     1,047,754         721,934       7,791,399
Cash and cash equivalents at beginning of
  period.........................................        40,666       842,963             --        (721,934)        161,695
                                                   ------------   -----------     ----------     -----------    ------------
Cash and cash equivalents at end of period.......  $  6,808,968   $    96,372     $1,047,754     $        --    $  7,953,094
                                                   ============   ===========     ==========     ===========    ============
</TABLE>

                                      F-32
<PAGE>   166

                      SLEEPMASTER L.L.C. AND SUBSIDIARIES

    SUPPLEMENTAL CONSOLIDATING CONDENSED STATEMENT OF CASH FLOWS (UNAUDITED)
                      NINE MONTHS ENDED SEPTEMBER 30, 1998

<TABLE>
<CAPTION>
                                                              COMBINED
                                                             GUARANTOR
                                             SLEEPMASTER    SUBSIDIARIES   ELIMINATIONS      TOTAL
                                             ------------   ------------   ------------   ------------
<S>                                          <C>            <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income.................................  $  2,883,956    $1,461,020    $(1,461,020)   $  2,883,956
  Adjustments to reconcile net income to
     net cash provided by operating
     activities:
     Depreciation and amortization.........       873,452       649,878             --       1,523,330
     Deferred income taxes.................     1,095,692       294,635             --       1,390,327
     Other non-cash charges................       254,141         5,135             --         259,276
     Changes in operating assets and
       liabilities, net of acquisition:
       Accounts receivable.................    (1,432,862)     (975,572)            --      (2,408,434)
       Accounts receivable -- other........        62,738        (2,262)            --          60,476
       Inventories.........................       591,037       130,979             --         722,016
       Other current assets................      (201,691)     (101,217)            --        (302,908)
       Other assets........................      (174,716)       40,044             --        (134,672)
       Accounts payable....................     1,103,351     1,638,305             --       2,741,656
       Accrued liabilities.................    (1,978,747)    1,119,459             --        (859,288)
       Intercompany payable (receivable)...     3,936,994    (3,936,994)            --              --
       Other liabilities...................        82,998        22,118             --         105,116
                                             ------------    ----------    -----------    ------------
     Net cash provided by operating
       activities..........................     7,096,343       345,528     (1,461,020)      5,980,851
                                             ------------    ----------    -----------    ------------
CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures.....................      (565,881)      (72,856)            --        (638,737)
  Acquisition, net of cash acquired........   (32,810,750)           --          6,129     (32,804,621)
  Net activity in investment in
     subsidiaries..........................    (1,461,020)           --      1,461,020              --
                                             ------------    ----------    -----------    ------------
     Net cash used in investing
       activities..........................   (34,837,651)      (72,856)     1,467,149     (33,443,358)
                                             ------------    ----------    -----------    ------------
CASH FLOW FROM FINANCING ACTIVITIES
  Proceeds from long-term debt.............    38,053,360            --             --      38,053,360
  Payments on long-term debt...............   (10,943,091)     (190,000)            --     (11,133,091)
  Borrowings under revolving line of
     credit................................     7,396,328            --             --       7,396,328
  Payments on revolving line of credit.....    (7,397,328)           --             --      (7,397,328)
  Loan origination fees....................      (701,343)           --             --        (701,343)
  Distributions............................      (234,240)           --             --        (234,240)
  Capital contribution.....................     1,000,000            --             --       1,000,000
                                             ------------    ----------    -----------    ------------
     Net cash provided by (used in)
       financing activities................    27,173,686      (190,000)            --      26,983,686
                                             ------------    ----------    -----------    ------------
Net change in cash and cash equivalents....      (567,622)       82,672          6,129        (478,821)
Cash and cash equivalents at beginning of
  period...................................       591,683         6,129         (6,129)        591,683
                                             ------------    ----------    -----------    ------------
Cash and cash equivalents at end of
  period...................................  $     24,061    $   88,801    $        --    $    112,862
                                             ============    ==========    ===========    ============
</TABLE>

                                      F-33
<PAGE>   167

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Advisors and
Members of Sleepmaster L.L.C.:

In our opinion, the accompanying balance sheet and the related statements of
income, stockholders' equity and of cash flows present fairly, in all material
respects, the financial position of Palm Beach Bedding Company (the "Company")
at December 31, 1997 and the results of its operations and its cash flows for
each of the two years in the period ended December 31, 1997, in conformity with
generally accepted accounting principles. These financial statements are the
responsibility of the Company's management; our responsibility is to express an
opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with generally accepted auditing
standards which require that we plan and perform the audits to obtain reasonable
assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements, assessing the
accounting principles used and significant estimates made by management and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for the opinion expressed above.

                                          PricewaterhouseCoopers LLP

New York, New York
March 26, 1999

                                      F-34
<PAGE>   168

                           PALM BEACH BEDDING COMPANY

                                 BALANCE SHEET
                               DECEMBER 31, 1997

<TABLE>
<S>                                                             <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................    $ 2,237,246
  Certificates of deposit...................................      4,356,000
  Accounts receivable, less allowance for doubtful accounts
     of $260,000............................................      3,114,660
  Inventories...............................................      2,254,237
  Prepaid expenses and other current assets.................        424,640
                                                                -----------

          Total current assets..............................     12,386,783

Property, plant and equipment, net..........................      8,993,734
Other assets................................................        450,577
                                                                -----------

          Total assets......................................    $21,831,094
                                                                ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................    $ 3,174,964
  Accrued compensation......................................        459,500
  Other current liabilities.................................        733,418
  Current portion of long-term debt.........................        380,000
                                                                -----------

          Total current liabilities.........................      4,747,882

Long-term debt..............................................      6,605,000
                                                                -----------

          Total liabilities.................................     11,352,882
Commitments and contingencies (Note 10)
Stockholders' Equity:
  Common stock, $5.00 par value, 50,000 shares authorized,
     26,752 shares issued and outstanding...................        133,760
  Additional paid-in capital................................         33,839
  Retained earnings.........................................     10,310,613
                                                                -----------

          Total stockholders' equity........................     10,478,212
                                                                -----------

            Total liabilities and stockholders' equity......    $21,831,094
                                                                ===========
</TABLE>

     The accompanying notes are an integral part of these financial statements.

                                      F-35
<PAGE>   169

                           PALM BEACH BEDDING COMPANY

                              STATEMENTS OF INCOME
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                 1997           1996
                                                              -----------    -----------
<S>                                                           <C>            <C>
Net sales...................................................  $35,115,277    $30,376,281
Cost of sales...............................................   21,194,465     20,474,991
                                                              -----------    -----------

     Gross profit...........................................   13,920,812      9,901,290
Selling, general and administrative expenses................   10,358,469      9,084,466
                                                              -----------    -----------

Operating income............................................    3,562,343        816,824
Interest expense, net.......................................      291,217         89,505
Other income, net...........................................     (188,623)      (349,151)
                                                              -----------    -----------

  Net income................................................  $ 3,459,749    $ 1,076,470
                                                              ===========    ===========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-36
<PAGE>   170

                           PALM BEACH BEDDING COMPANY

                       STATEMENTS OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                       COMMON STOCK       ADDITIONAL                       TOTAL
                                    ------------------     PAID-IN       RETAINED      STOCKHOLDERS'
                                    SHARES     AMOUNT      CAPITAL       EARNINGS         EQUITY
                                    ------    --------    ----------    -----------    -------------
<S>                                 <C>       <C>         <C>           <C>            <C>
JANUARY 1, 1996...................  26,752    $133,760     $33,839      $ 8,904,972     $ 9,072,571
Net income........................      --          --          --        1,076,470       1,076,470
Distributions.....................      --          --          --       (1,478,048)     (1,478,048)
                                    ------    --------     -------      -----------     -----------

DECEMBER 31, 1996.................  26,752     133,760      33,839        8,503,394       8,670,993
Net income........................      --          --          --        3,459,749       3,459,749
Distributions.....................      --          --          --       (1,652,530)     (1,652,530)
                                    ------    --------     -------      -----------     -----------

DECEMBER 31, 1997.................  26,752    $133,760     $33,839      $10,310,613     $10,478,212
                                    ======    ========     =======      ===========     ===========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-37
<PAGE>   171

                           PALM BEACH BEDDING COMPANY

                            STATEMENTS OF CASH FLOWS
                     YEARS ENDED DECEMBER 31, 1997 AND 1996

<TABLE>
<CAPTION>
                                                                 1997           1996
                                                              -----------    -----------
<S>                                                           <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income..................................................  $ 3,459,749    $ 1,076,470
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Depreciation and amortization..........................      474,211        405,090
     Loss on sale of property and equipment.................        3,843          6,763
     Changes in operating assets and liabilities:
       Decrease (increase) in accounts receivable...........      756,173       (976,678)
       Decrease in other investments........................           --        225,602
       Increase in inventories..............................      (61,069)      (613,633)
       Increase in prepaid expenses and other current
        assets..............................................     (171,719)      (131,887)
       Decrease (increase) in other assets..................      114,975        (19,281)
       Increase in accounts payable.........................      672,864      1,368,776
       Increase in accrued compensation.....................      193,021        266,479
       (Decrease) increase in other current liabilities.....     (544,942)       595,058
                                                              -----------    -----------

     Net cash provided by operating activities..............    4,897,106      2,202,759
                                                              -----------    -----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures......................................     (781,953)    (6,853,680)
  Purchase of certificates of deposit.......................   (4,554,000)    (2,577,000)
  Proceeds from sale of property and equipment..............        7,760         26,707
  Proceeds from sales and maturities of certificates of
     deposit................................................    2,321,000      3,238,870
  Restricted use of bond proceeds...........................    1,527,855     (1,666,611)
                                                              -----------    -----------

     Net cash used in investing activities..................   (1,479,338)    (7,831,714)
                                                              -----------    -----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Loan acquisition costs....................................           --       (176,043)
  Proceeds from long-term debt..............................           --      7,650,000
  Payments on long-term debt................................     (380,000)      (285,000)
  Distributions.............................................   (1,652,530)    (1,478,048)
                                                              -----------    -----------

     Net cash (used in) provided by financing activities....   (2,032,530)     5,710,909
                                                              -----------    -----------

Net increase in cash and cash equivalents...................    1,385,238         81,954

Cash and cash equivalents at beginning of year..............      852,008        770,054
                                                              -----------    -----------

Cash and cash equivalents at end of year....................  $ 2,237,246    $   852,008
                                                              ===========    ===========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Interest paid, net of amounts capitalized in 1996 of
     $165,247...............................................  $   291,217    $    89,505
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-38
<PAGE>   172

                           PALM BEACH BEDDING COMPANY

                         NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION

     Palm Beach Bedding Company (the "Company"), formed in 1926, is a leading
manufacturer and distributor of Serta brand mattresses and box springs
throughout the State of Florida, except the panhandle region.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Cash and Cash Equivalents

     Cash and cash equivalents include all highly liquid investment instruments
with an original maturity of three months or less.

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

  Revenue Recognition

     The Company recognizes revenue generally at the time of shipment.
Appropriate accruals for returns, discounts, rebates and other allowances are
recorded as reductions in sales. The Company's bedding products offer limited
warranties of up to 10 years against manufacturing defects. The Company's cost
of honoring warranty claims is immaterial.

  Inventories

     Inventories are stated at the lower of cost or market and include the cost
of materials, labor and manufacturing overhead. Cost is determined on a
first-in, first-out basis. Inventories are produced on a made-to-order basis.

  Property, Plant and Equipment

     Property, plant and equipment are stated at cost, less accumulated
depreciation. Depreciation is calculated on a straight-line basis over the
following estimated useful lives:

<TABLE>
<S>                                                             <C>
Land improvements...........................................    10-20 years
Building and improvements...................................    30-40 years
Machinery and equipment.....................................      5-7 years
Office furniture and equipment..............................     5-10 years
Vehicles....................................................      5-7 years
</TABLE>

     Expenditures for maintenance and routine repairs are expensed as incurred.
Upon the disposition of property, plant and equipment, the accumulated
depreciation is deducted from the original cost and any gain or loss is
reflected in current income.

  Advertising Costs

     The Company expenses advertising costs, consisting principally of
cooperative advertising with dealers and retailers, when the revenue from sales
to customers is recorded. Advertising costs for the years ended December 31,
1997 and 1996 approximated $2,236,000 and $1,905,000, respectively.

                                      F-39
<PAGE>   173
                           PALM BEACH BEDDING COMPANY

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

  Income Taxes

     The Company has made an election to be treated as a Small Business
Corporation under Subchapter S of the Internal Revenue Code, whereby profits and
losses are passed directly to the shareholders for inclusion in their personal
income tax returns. Therefore, no provision for income taxes is included in
these financial statements.

3.  INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1997
                                                              ------------
<S>                                                           <C>
Raw materials...............................................   $1,840,049
Work-in-process.............................................      127,095
Finished goods..............................................      287,093
                                                               ----------
  Total inventories.........................................   $2,254,237
                                                               ==========
</TABLE>

4.  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consists of the following:

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1997
                                                              ------------
<S>                                                           <C>
Land and land improvements..................................  $ 2,038,564
Buildings and improvements..................................    6,880,495
Machinery and equipment.....................................    2,698,758
Office furniture and equipment..............................      441,114
Vehicles....................................................      485,058
                                                              -----------
                                                               12,543,989
Less: accumulated depreciation..............................   (3,550,255)
                                                              -----------
                                                              $ 8,993,734
                                                              ===========
</TABLE>

     Depreciation expense was approximately $465,000 and $406,000 for the years
ended December 31, 1997 and 1996, respectively.

5.  CONCENTRATION OF CREDIT RISK

     The Company manufactures and markets sleep products including mattresses
and box springs to department stores and specialty shops in certain licensed
territories in the State of Florida. Sales to two major customers accounted for
approximately 13% and 12%, respectively, of net sales in 1997 and sales to one
major customer accounted for approximately 12% of net sales in 1996. Amounts
receivable from these two customers represented approximately 27% of the trade
accounts receivable balance at December 31, 1997.

     Purchases of raw materials from one vendor represented approximately 38%
and 32% of total raw material purchases for 1997 and 1996, respectively.

6.  LICENSE AGREEMENT

     Serta, Inc. ("Serta") is a national non-profit organization consisting of
12 domestic licensed operating mattress manufacturing companies. The
organization aids the manufacturers in marketing, merchandising, manufacturing
specifications, trademarks and related activities through license fees paid by
the licensees.

                                      F-40
<PAGE>   174
                           PALM BEACH BEDDING COMPANY

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

Serta owns the rights to the Serta trademark and licenses companies to
manufacture and sell mattresses under the Serta brand name. The Company's
license with Serta is effective until terminated by mutual written agreement of
both parties or if the Company does not comply with the provisions of the
license agreement. In 1997 and 1996, the Company paid approximately $1,212,000
and $1,174,000, respectively, in license fees to Serta.

7.  LONG-TERM DEBT

     Long-term debt consists of the following:

<TABLE>
<CAPTION>
                                                              DECEMBER 31,
                                                                  1997
                                                              ------------
<S>                                                           <C>
Industrial Development Revenue Bonds due through 2016 at
variable interest rates (average rate in 1997 -- 3.80%)
collateralized by an irrevocable letter of credit in the
amount of $7,956,000........................................   $6,985,000
Less, current portion.......................................      380,000
                                                               ----------
                                                               $6,605,000
                                                               ==========
</TABLE>

     In April 1996, the Company obtained $7,650,000 Palm Beach County, Florida,
Variable Rate Demand Industrial Development Revenue Bonds (the "Bonds"). At
December 31, 1997, $7,511,244 of the funds had been expended on purchases and
construction of property and equipment. The remaining balance of $138,756 was
spent on property and equipment purchases during 1998. Quarterly principal
payments of $95,000 are required through October 1, 2013. Thereafter, quarterly
principal payments of $100,000 are required until maturity in April 2016,
including interest at a variable rate determined by the issuer based on
prevailing market rates. The letter of credit issued in connection with the
Bonds is collateralized by a first lien against certain land and buildings of
the Company.

     Long-term debt at December 31, 1997 is scheduled to mature as follows:

<TABLE>
<S>                                                           <C>
1998........................................................  $  380,000
1999........................................................     380,000
2000........................................................     380,000
2001........................................................     380,000
2002........................................................     380,000
Thereafter..................................................   5,085,000
                                                              ----------
                                                              $6,985,000
                                                              ==========
</TABLE>

8.  RELATED PARTY TRANSACTIONS

     In 1997, the Company had a receivable of $84,000 from a stockholder
relating to the purchase of his life insurance policy. This amount was repaid
prior to the acquisition of Palm Beach Bedding Company by Sleepmaster L.L.C.
(see Note 11).

9.  401(K) PLAN

     The Company established a noncontributory profit sharing plan January 1,
1989, covering substantially all employees. This plan was amended, effective
January 1, 1997, to be a 401(k) Profit Sharing Plan and Trust. The contributions
are determined by the Board of Directors but are limited to an amount deductible
for income tax purposes. The Company made contributions to this plan of $200,000
for each of the two years ended December 31, 1997.

                                      F-41
<PAGE>   175
                           PALM BEACH BEDDING COMPANY

                  NOTES TO FINANCIAL STATEMENTS -- (CONTINUED)

10.  COMMITMENTS

     The Company leases office furniture and equipment, manufacturing equipment
and distribution trucks under noncancelable operating leases with various
expiration dates through November 2002. Rent expense under operating leases was
approximately $420,000 and $300,000 for the year ended December 31, 1997 and
1996, respectively.

     Future minimum lease payments under noncancelable operating leases as of
December 31, 1997 are as follows:

<TABLE>
<S>                                                           <C>
1998........................................................  $227,309
1999........................................................   203,984
2000........................................................    71,542
2001........................................................    59,907
2002........................................................    18,187
                                                              --------
                                                              $580,929
                                                              ========
</TABLE>

11.  SUBSEQUENT EVENTS

     The Company's manufacturing facility on Clare Avenue in West Palm Beach,
Florida was sold on February 17, 1998 for cash proceeds of $915,000 and a
mortgage note receivable of $2,135,000. The Company realized a gain of
approximately $2,780,000 in connection with the sale.

     On March 3, 1998, Sleepmaster L.L.C. acquired substantially all of the net
assets of the Company for approximately $32,800,000 in cash and the assumption
of the Company's Palm Beach County, Florida Industrial Development Revenue Bonds
in the aggregate principal amount of $6,985,000.

                                      F-42
<PAGE>   176

                       REPORT OF INDEPENDENT ACCOUNTANTS

To the Board of Advisors and
Members of Sleepmaster L.L.C.:

In our opinion, the accompanying balance sheet and the related statements of
income stockholders' equity and of cash flows present fairly, in all material
respects, the financial position of Herr Manufacturing Company (the "Company")
at December 31, 1998 and the results of its operations and its cash flows for
the year then ended in conformity with generally accepted accounting principles.
These financial statements are the responsibility of the Company's management;
our responsibility is to express an opinion on these financial statements based
on our audit. We conducted our audit of these statements in accordance with
generally accepted auditing standards which require that we plan and perform the
audit to obtain reasonable assurance about whether the financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial statements,
assessing the accounting principles used and significant estimates made by
management and evaluating the overall financial statement presentation. We
believe that our audit provides a reasonable basis for the opinion expressed
above.

                                          PricewaterhouseCoopers LLP

New York, New York
March 26, 1999

                                      F-43
<PAGE>   177

                           HERR MANUFACTURING COMPANY

                                 BALANCE SHEET
                               DECEMBER 31, 1998

<TABLE>
<S>                                                             <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................    $1,689,949
  Accounts receivable, less allowance for doubtful accounts
     of $196,000............................................     1,979,493
  Inventories...............................................       463,846
  Other current assets......................................       237,163
  Deferred tax assets.......................................        23,576
                                                                ----------
          Total current assets..............................     4,394,027

  Property, plant and equipment, net........................     3,281,688
  Other assets..............................................       603,099
  Deferred tax assets.......................................        45,980
                                                                ----------
          Total assets......................................    $8,324,794
                                                                ==========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable..........................................    $  591,273
  Accrued compensation......................................     1,413,989
  Accrued profit-sharing contribution.......................       313,883
  Other accrued liabilities.................................       156,983
  Deferred compensation.....................................     1,100,000
  Note payable to stockholder...............................       163,252
                                                                ----------
          Total current liabilities.........................     3,739,380
                                                                ----------

Stockholders' Equity:
  Common stock, $100 par value; authorized 2,000 shares;
     issued 1,376 shares, including 353 shares in
     treasury...............................................       137,598
  Retained earnings.........................................     5,047,208
                                                                ----------
                                                                 5,184,806
     Less: treasury stock, at cost..........................       599,392
                                                                ----------
          Total stockholders' equity........................     4,585,414
                                                                ----------
          Total liabilities and stockholders' equity........    $8,324,794
                                                                ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-44
<PAGE>   178

                           HERR MANUFACTURING COMPANY

                              STATEMENT OF INCOME
                          YEAR ENDED DECEMBER 31, 1998

<TABLE>
<S>                                                           <C>
Net sales...................................................  $19,384,937
Cost of sales...............................................   11,586,573
                                                              -----------
  Gross profit..............................................    7,798,364
  Selling, general and administrative expenses..............    6,561,068
                                                              -----------

Operating income............................................    1,237,296

Interest expense............................................       27,752
Other income, net...........................................     (150,134)
                                                              -----------

          Income before income taxes........................    1,359,678

Provision for income taxes..................................      531,959
                                                              -----------
          Net income........................................  $   827,719
                                                              ===========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-45
<PAGE>   179

                           HERR MANUFACTURING COMPANY

                       STATEMENT OF STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                       YEAR ENDED DECEMBER 31, 1998
                                    -------------------------------------------------------------------
                                      COMMON STOCK                     TREASURY STOCK         TOTAL
                                    -----------------    RETAINED    ------------------   STOCKHOLDERS'
                                    SHARES    AMOUNT     EARNINGS    SHARES    AMOUNT        EQUITY
                                    ------   --------   ----------   ------   ---------   -------------
<S>                                 <C>      <C>        <C>          <C>      <C>         <C>
BALANCE JANUARY 1, 1998...........  1,376    $137,598   $4,219,489    353     $(599,392)   $3,757,695
Net income........................     --          --      827,719     --            --       827,719
                                    -----    --------   ----------    ---     ---------    ----------
BALANCE DECEMBER 31, 1998.........  1,376    $137,598   $5,047,208    353     $(599,392)   $4,585,414
                                    =====    ========   ==========    ===     =========    ==========
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-46
<PAGE>   180

                           HERR MANUFACTURING COMPANY

                            STATEMENT OF CASH FLOWS
                          YEAR ENDED DECEMBER 31, 1998

<TABLE>
<S>                                                           <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income..................................................   $  827,719
  Adjustments to reconcile net income to net cash provided
     by operating activities:
     Gain on sale of fixed assets...........................      (15,121)
     Depreciation and amortization..........................      394,060
     Deferred compensation..................................       13,137
     Deferred income taxes..................................      453,423
     Changes in operating assets and liabilities:
       Increase in accounts receivable......................      (14,210)
       Decrease in inventories..............................       25,782
       Increase in other assets.............................     (140,480)
       Increase in accounts payable.........................      184,207
       Increase in accrued compensation.....................      206,641
       Decrease in accrued profit-sharing contribution......      (57,885)
       Decrease in other accrued liabilities................       (5,614)
                                                               ----------
       Net cash provided by operating activities............    1,871,659
                                                               ----------

CASH FLOWS FROM INVESTING ACTIVITIES
  Capital expenditures......................................     (447,918)
  Increase in cash surrender value of life insurance
     policies...............................................      (83,867)
  Proceeds from the sale of fixed assets....................       16,300
                                                               ----------
       Net cash used in investing activities................     (515,485)
                                                               ----------

CASH FLOWS FROM FINANCING ACTIVITIES
  Payments on notes payable.................................     (359,762)
                                                               ----------
       Net cash used in financing activities................     (359,762)
                                                               ----------
Net increase in cash and cash equivalents...................      996,412

Cash and cash equivalents at beginning of year..............      693,537
                                                               ----------

Cash and cash equivalents at end of year....................   $1,689,949
                                                               ----------
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
  Interest paid.............................................   $   27,752
  Income taxes paid.........................................   $  303,604
</TABLE>

   The accompanying notes are an integral part of these financial statements.

                                      F-47
<PAGE>   181

                           HERR MANUFACTURING COMPANY

                         NOTES TO FINANCIAL STATEMENTS

1.  ORGANIZATION

     Herr Manufacturing Company (the "Company") is a Serta licensee which
manufactures and distributes mattresses and box springs in central and eastern
Pennsylvania and southern New York State. The Company produces products under
the Serta and Herr labels as well as other private labels.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Cash and Cash Equivalents

     Cash and cash equivalents include all highly liquid investment instruments
with an original maturity of three months or less.

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

  Revenue Recognition

     The Company recognizes revenue at the time of shipment. Appropriate
accruals for returns, discounts, rebates and other allowances are recorded as
reductions in sales. The Company's bedding products offer limited warranties of
up to 10 years against manufacturing defects. The Company's cost of honoring
warranty claims is immaterial.

     The Company also recognizes commission income on certain sales transactions
processed by the Company on behalf of other Serta licenses. This income is
included in the other income, net caption in the statement of income and
amounted to $69,660 in 1998.

  Inventories

     Inventories are stated at the lower of cost or market and include the cost
of materials, labor and manufacturing overhead. Cost is determined on a
first-in, first-out basis. Inventories are produced on a made-to-order basis.

  Property, plant and equipment

     Property, plant and equipment are stated at cost, less accumulated
depreciation. Depreciation is calculated using the double declining balance and
straight line methods over the estimated useful lives:

<TABLE>
<S>                                                           <C>
Buildings...................................................  39 years
Building improvements.......................................  15 years
Machinery and equipment.....................................  5-10 years
Furniture and equipment.....................................  3-7 years
Automobiles.................................................  5 years
</TABLE>

     Expenditures for maintenance and routine repairs are expensed as incurred.
Upon the disposition of property, plant and equipment, the accumulated
depreciation is deducted from the original cost and any gain or loss is
reflected in current income.

                                      F-48
<PAGE>   182
                           HERR MANUFACTURING COMPANY

                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED

  Goodwill

     Goodwill represents the excess of the purchase price over the fair value of
net assets acquired and is being amortized over 10 years using the straight-line
method. Amortization expense amounted to $16,000 in 1998. As of December 31,
1998, the unamortized balance of goodwill was $65,833 and is included in other
assets. The Company reviews goodwill for impairment whenever events or changes
in circumstances indicate that the carrying amount may not be fully recoverable.

  Advertising Costs

     The Company expenses advertising costs, consisting principally of
cooperative advertising with dealers and retailers, when the revenue from sales
to customers is recorded. Advertising costs for the year ended December 31, 1998
approximated $1,582,000.

  Deferred Income Taxes

     Deferred income taxes are recognized for the tax consequences, in future
years, of differences between the tax bases of assets and liabilities as
compared to the corresponding financial reporting amounts at each year end on
the basis of enacted tax rates applicable to the period in which the differences
are expected to affect taxable income.

3.  INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                                    1998
                                                                ------------
<S>                                                             <C>
Raw materials...............................................      $439,056
  Work-in-process...........................................        15,396
  Finished goods............................................         9,394
                                                                  --------
     Total inventories......................................      $463,846
                                                                  ========
</TABLE>

4.  PROPERTY, PLANT AND EQUIPMENT

     Property, plant and equipment consists of the following:

<TABLE>
<CAPTION>
                                                                DECEMBER 31,
                                                                    1998
                                                                ------------
<S>                                                             <C>
Land........................................................     $  510,612
  Building and improvements.................................      2,215,689
  Machinery.................................................      1,627,477
  Automobiles and trucks....................................        673,016
  Furniture and equipment...................................        358,569
                                                                 ----------
                                                                  5,385,363
Less: accumulated depreciation..............................      2,103,675
                                                                 ----------
                                                                 $3,281,688
                                                                 ==========
</TABLE>

     Depreciation expense was $378,060 for the year ended December 31, 1998.

                                      F-49
<PAGE>   183
                           HERR MANUFACTURING COMPANY

                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED

5.  CONCENTRATION OF CREDIT RISK

     The Company manufactures and markets sleep products including mattresses
and box springs to department stores and specialty shops in certain licensed
territories in central and eastern Pennsylvania and southern New York state.
Sales to one major customer accounted for approximately 14% of net sales in
1998. Amounts receivable from two customers represented approximately 18% and
15%, respectively, of the trade accounts receivable balance at December 31,
1998.

     Purchases of raw materials from one vendor represented approximately 44% of
total raw material purchases for 1998.

6.  LICENSE AGREEMENT

     Serta, Inc. ("Serta"), is a national non-profit organization consisting of
12 domestic licensed operating mattress manufacturing companies. The
organization aids the manufacturers in marketing, merchandising, manufacturing
specifications, trademarks and related activities through license fees paid by
the licensees. Serta owns the rights to the Serta trademark and licenses
companies to manufacture and sell mattresses under the Serta brand name. The
Company's license with Serta is effective until terminated by mutual written
agreement of both parties or if the Company does not comply with the provisions
of the license agreement. In 1998, the Company paid approximately $571,000 in
license fees to Serta.

7.  RELATED PARTY TRANSACTIONS

     The Company has agreements with two former stockholders which provide for
the Company to compensate them for past services. As of December 31, 1998, there
was an agreement to satisfy this deferred compensation agreement with an
aggregate payment of $1,100,000. This amount was paid in February 1999. The
charge to expense under these agreements amounted to $125,285 in 1998.

     The Company is committed under the terms of agreements with its
stockholders to repurchase shares of stock upon the death of a stockholder, if
the personal representative of the deceased offers in writing to sell such
shares to the Company within one year after the date of death. The purchase
price of any shares of stock bought under an offer made in accordance with the
terms of the agreements will be at the agreed upon formula value of such shares
as of the end of the last complete fiscal year prior to the making of such
offer. The formula value is based on the book value of the Company excluding the
book value of the real estate multiplied by 120% plus the agreed value of the
real estate ($2,375,000 at December 31, 1998). The agreed value of the real
estate will be adjusted annually for purposes of the formula.

     At December 31, 1998, the Company has a note payable to a stockholder in
the amount of $163,252. Principal payments on this note during 1998 totaled
$23,321. This note was paid in full in February 1999. Interest expense paid to a
stockholder on the note payable totaled $11,355 for 1998.

8.  LINE OF CREDIT

     The Company had an unsecured line of credit available in the amount of
$700,000 as of December 31, 1998. Interest is at the bank's prime rate. No
amounts were outstanding against the line at December 31, 1998.

9.  NOTE PAYABLE

     During 1998, the Company paid $336,441 to settle a mortgage note payable to
a bank. The interest rate related to this note was 6.95% in 1998.

                                      F-50
<PAGE>   184
                           HERR MANUFACTURING COMPANY

                   NOTES TO FINANCIAL STATEMENTS -- CONTINUED

10.  INCOME TAXES

     The provision for income taxes consists of the following for the year ended
December 31, 1998:

<TABLE>
<S>                                                             <C>
CURRENT
Federal.....................................................    $ 57,427
  State.....................................................      21,109
                                                                --------
          Total current.....................................      78,536
                                                                --------
DEFERRED
  Federal...................................................     390,209
  State.....................................................      63,214
                                                                --------
          Total deferred....................................     453,423
                                                                --------
          Provision for income taxes........................    $531,959
                                                                ========
</TABLE>

     The Company's effective tax rate differs from the appropriate Federal
statutory rate, as shown in the following reconciliation for the year ended
December 31, 1998.

<TABLE>
<S>                                                             <C>
Income tax expense at appropriate Federal statutory rate....     33.5%
State income tax expense, net of appropriate Federal
benefit.....................................................     6.36%
Other, net..................................................     (.74)%
                                                                -----
                                                                39.12%
                                                                =====
</TABLE>

     Deferred income taxes reflect the net tax effects of temporary differences
between the carrying amounts of assets and liabilities for financial-reporting
purposes and the amounts used for income tax-reporting purposes.

     Significant components of net deferred tax assets at December 31, 1998 are
as follows:

<TABLE>
<S>                                                           <C>
Current deferred income taxes:
Accrued liabilities not currently deductible................  $ 23,576
Noncurrent deferred income taxes:
  Goodwill..................................................    97,199
  Depreciation..............................................   (51,219)
                                                              --------
                                                                45,980
                                                              --------
     Net deferred tax asset.................................  $ 69,556
                                                              ========
</TABLE>

11.  RETIREMENT PLAN

     The Company has a profit-sharing plan that covers substantially all
employees. The Company contributed $313,883 to this plan for the year ended
December 31, 1998.

12.  DISABILITY INCOME PLAN

     The Company has a disability income plan that covers substantially all
salaried employees. This plan combines a disability insurance program and a
company-sponsored salary continuation program. Under the company-sponsored
salary continuation program, the Company will provide, in the event of
disability, a proportion of salary above the insurance limits for one year. No
amount was paid for salary continuation under this plan in 1998.

13.  SUBSEQUENT EVENTS

     On February 26, 1999, the Company sold all its issued and outstanding
shares of its common stock to Sleepmaster L.L.C. for $24,700,000 in cash. The
accompanying financial statements do not reflect any adjustments related to the
sale of the Company's stock.

                                      F-51
<PAGE>   185

AUDITORS' REPORT

TO THE DIRECTOR OF STAR BEDDING PRODUCTS (1986) LIMITED

We have audited the consolidated balance sheet of STAR BEDDING PRODUCTS (1986)
LIMITED as at December 31, 1998 and the consolidated statements of income and
retained earnings and cash flows for the year then ended. These financial
statements are the responsibility of the company's management. Our
responsibility is to express an opinion on these financial statements based on
our audit.

We conducted our audit in accordance with generally accepted auditing standards
in Canada. Those standards require that we plan and perform an audit to obtain
reasonable assurance whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.

In our opinion, these consolidated financial statements present fairly, in all
material respects, the financial position of the company as at December 31, 1998
and the results of its operations and its cash flows for the year then ended in
accordance with generally accepted accounting principles in the United States.

The opening balances were reported on by other auditors.

PRICEWATERHOUSECOOPERS LLP
CHARTERED ACCOUNTANTS

North York, Ontario
March 19, 1999

(except as to note 11(b), which is as of April 8, 1999)

                                      F-52
<PAGE>   186

                      STAR BEDDING PRODUCTS (1986) LIMITED

                           CONSOLIDATED BALANCE SHEET
                            AS AT DECEMBER 31, 1998

<TABLE>
<S>                                                           <C>
ASSETS
CURRENT ASSETS
Accounts receivable, less allowance for doubtful accounts of
  $17,523...................................................  $1,993,026
Accounts receivable -- other................................      17,057
Inventories (note 2)........................................     382,252
Prepaid expenses............................................      14,304
                                                              ----------
                                                               2,406,639
INVESTMENT -- 50 shares of Serta Inc. at cost...............       2,500
FIXED ASSETS (note 3).......................................     923,951
                                                              ----------
                                                              $3,333,090
                                                              ==========
LIABILITIES
CURRENT LIABILITIES
Accounts payable............................................  $  666,735
Accrued co-op advertising...................................     158,054
Accrued sales allowances....................................     210,559
Accrued bonuses.............................................     261,888
Other accrued liabilities...................................     261,881
Short-term borrowings (note 4)..............................      26,581
Income taxes payable........................................     413,598
                                                              ----------
                                                               1,999,296
ADVANCES FROM RELATED PARTIES (note 8)......................     317,279
                                                              ----------
DEFERRED INCOME TAXES (note 5)..............................      16,988
                                                              ----------
                                                               2,333,563
                                                              ----------
SHAREHOLDER'S EQUITY:
CAPITAL STOCK
Class A common voting shares, no par value; authorized:
  unlimited number of shares; issued: -- 6,500..............     246,466
Class B common voting shares, no par value; authorized
  unlimited number of shares; issued: -- 6,500..............     180,158
Preference shares, issuable in series with rights and
  restrictions to be determined by the director; authorized:
  unlimited number of shares; issued: nil...................          --
Retained earnings...........................................     532,833
ACCUMULATED OTHER COMPREHENSIVE INCOME......................      40,070
                                                              ----------
                                                                 999,527
                                                              ----------
                                                              $3,333,090
                                                              ==========
COMMITMENTS AND CONTINGENCIES (note 7)
</TABLE>

        The notes to the financial statements form an integral part of these
                             financial statements.

                                      F-53
<PAGE>   187

                      STAR BEDDING PRODUCTS (1986) LIMITED

             CONSOLIDATED STATEMENT OF INCOME AND RETAINED EARNINGS
                      FOR THE YEAR ENDED DECEMBER 31, 1998

<TABLE>
<S>                                                           <C>
NET SALES...................................................  $15,235,721
COST OF SALES...............................................    9,445,921
                                                              -----------
                                                                5,789,800
                                                              -----------
OPERATING EXPENSES
Delivery....................................................      391,989
Selling and advertising.....................................    1,845,611
General and administrative..................................      999,709
                                                              -----------
                                                                3,237,309
                                                              -----------
OPERATING INCOME............................................    2,552,491

Other income (expenses)
Interest expense............................................      (17,265)
                                                              -----------

INCOME BEFORE INCOME TAXES..................................    2,535,226
                                                              -----------

PROVISION FOR INCOME TAXES (note 5)
Current.....................................................      917,947
Deferred....................................................       17,530
                                                              -----------
                                                                  935,477
                                                              -----------
NET INCOME..................................................    1,599,749

OTHER COMPREHENSIVE INCOME
Foreign currency translation adjustments, net of tax........        7,794
                                                              -----------

COMPREHENSIVE INCOME........................................    1,607,543

RETAINED EARNINGS -- BEGINNING OF YEAR......................      374,859

CASH DIVIDENDS PAID.........................................   (1,449,569)
                                                              -----------

RETAINED EARNINGS -- END OF YEAR............................  $   532,833
                                                              ===========
</TABLE>

 The notes to the financial statements form an integral part of these financial
                                  statements.

                                      F-54
<PAGE>   188

                      STAR BEDDING PRODUCTS (1986) LIMITED

                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      FOR THE YEAR ENDED DECEMBER 31, 1998

<TABLE>
<S>                                                             <C>
CASH FLOWS

OPERATING ACTIVITIES
Net income for the year.....................................    $ 1,607,543
Adjustments to reconcile net income to net cash provided by
  operating activities
     Deferred income taxes..................................         16,988
     Depreciation...........................................        190,823
     Gain on sale of fixed assets...........................        (10,727)
Changes in operating assets and liabilities
     Increase in accounts receivable -- trade and other.....       (285,515)
     Increase in inventories................................        (13,681)
     Decrease in prepaid expenses...........................         85,835
     Increase in accounts payable and accrued liabilities...        219,788
                                                                -----------
                                                                  1,811,054
                                                                -----------
INVESTING ACTIVITIES
Purchase of fixed assets....................................       (420,095)
Proceeds from sale of fixed assets..........................         13,147
                                                                -----------
                                                                   (406,948)
                                                                -----------
FINANCING ACTIVITIES
Net borrowings under line of credit agreement...............         26,581
Net increase in advances from related parties...............         15,966
Cash dividends paid.........................................     (1,449,569)
                                                                -----------
                                                                 (1,407,022)
                                                                -----------
EFFECT OF EXCHANGE RATE CHANGES ON CASH.....................         (7,794)
                                                                -----------
NET DECREASE IN CASH AND CASH EQUIVALENTS...................        (10,710)

CASH AND CASH EQUIVALENTS -- BEGINNING OF YEAR..............         10,710
                                                                -----------
CASH AND CASH EQUIVALENTS -- END OF YEAR....................    $        --
                                                                ===========
</TABLE>

     (Cash and cash equivalents are defined as cash and short-term highly liquid
deposits with maturity dates of less than 90 days.)

        The notes to the financial statements form an integral part of these
                             financial statements.

                                      F-55
<PAGE>   189

                      STAR BEDDING PRODUCTS (1986) LIMITED

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                               DECEMBER 31, 1998

1.  BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  Basis of Presentation

     The consolidated financial statements include the accounts of the company
and its wholly owned subsidiary, Burrell Bedding Limited, for the year ended
December 31, 1998. The subsidiary company also has a December 31 year end.
Significant intercompany balances and transactions are eliminated.

  Revenue Recognition

     The company recognizes revenue upon the passage of title which is generally
at the time of shipment.

  Inventories

     Finished goods and work-in-process are valued at the lower of cost,
determined on the first-in, first-out basis, and market. Raw materials are
valued at the lower of cost, determined on a first-in, first-out basis, and
replacement cost.

  Fixed Assets

     Fixed assets are stated at cost, less accumulated depreciation.
Depreciation is calculated over the following estimated useful lives:

<TABLE>
<S>                                                           <C>
DECLINING BALANCE
Plant equipment.............................................      20%
Automotive equipment........................................      30%
Computer equipment..........................................      30%
Office equipment............................................      20%
Sign........................................................      20%
STRAIGHT-LINE
Leasehold improvements......................................  5 years
</TABLE>

     Expenditures for maintenance and routine repairs are expensed as incurred.

  Advertising Costs

     The company expenses all advertising costs as incurred. Advertising
expenses for the year ended December 31, 1998 were $1,009,964.

  Income Taxes

     Income taxes are accounted for under the liability method whereby deferred
tax assets and liabilities are recognized for the expected future tax
consequences of events that have been recognized in the financial statements,
based on enacted tax rates.

  Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

                                      F-56
<PAGE>   190
                      STAR BEDDING PRODUCTS (1986) LIMITED

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               DECEMBER 31, 1998

  Foreign Currency Translation

     The Company's functional currency is the Canadian dollar. Assets and
liabilities are translated into U.S. dollars using the current exchange rates in
effect at the balance sheet date, while revenues and expenses are translated at
the average exchange rate during the period. The resulting translation
adjustments are recorded as a component of accumulated other comprehensive
income within the retained earnings section of shareholder's equity. Foreign
currency transaction gains and losses are charged or credited to income as
incurred.

2.  INVENTORIES

<TABLE>
<S>                                                           <C>
Raw materials...............................................  $335,000
Work-in-process.............................................    17,389
Finished goods..............................................    29,863
                                                              --------
                                                              $382,252
                                                              ========
</TABLE>

3.  FIXED ASSETS

<TABLE>
<CAPTION>
                                                        ACCUMULATED        NET
                                             COST       DEPRECIATION    BOOK VALUE
                                          ----------    ------------    ----------
<S>                                       <C>           <C>             <C>
Plant equipment.........................  $1,407,827      $706,005       $701,822
Automotive equipment....................     174,070        87,294         86,776
Computer equipment......................     129,558        64,971         64,587
Office equipment........................     102,358        51,331         51,027
Sign....................................       2,319         1,163          1,156
Leasehold improvements..................      37,275        18,692         18,583
                                          ----------      --------       --------
                                          $1,853,407      $929,456       $923,951
                                          ==========      ========       ========
</TABLE>

Depreciation expense was $190,823 for the year ended December 31, 1998.

4.  SHORT-TERM BORROWINGS

     The company has a (i) $522,705 demand operating facility and (ii) $375,694
demand reducing equipment financing facility. The demand operating facility
bears interest at prime plus  1/2% and the equipment financing facility bears
interest at prime plus 0.90%. The collateral on these facilities is as follows:

            i) a general security agreement having a first charge on all assets
               of the company (other than real property);

           ii) maintenance of fire insurance in an amount acceptable to the
               bank, with loss payable to the bank;

           iii) a guarantee of all debts and liabilities owing to the company,
                limited to $718,719, signed by Burrell Bedding Limited,
                supported by a general security agreement having a first charge
                on all assets of Burrell Bedding Limited (other than real
                property);

           iv) hypothecation by the company of all issued and outstanding shares
               of Burrell Bedding Limited;

            v) postponement and assignment of claim signed by related parties;
               and

                                      F-57
<PAGE>   191
                      STAR BEDDING PRODUCTS (1986) LIMITED

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               DECEMBER 31, 1998

           vi) collateral agreement with respect to the equipment financed under
               the equipment financing facility.

     At December 31, 1998, the company had borrowings of $26,581 on the
operating facility and $nil on the equipment financing facility.

5.  INCOME TAXES

     a) The provision for income taxes consists of the following:

<TABLE>
<S>                                                           <C>
CURRENT TAXES
Federal.....................................................  $572,340
  Provincial................................................   345,607
                                                              --------
                                                               917,947
                                                              --------
DEFERRED TAXES
  Federal...................................................    10,930
  Provincial................................................     6,600
                                                              --------
                                                                17,530
                                                              --------
     PROVISION FOR INCOME TAXES.............................  $935,477
                                                              ========
</TABLE>

     b) Deferred income taxes reflect the net tax effects of temporary
differences between the carrying amounts of assets and liabilities for financial
reporting purposes. Significant components of the liability as of December 31,
1998 are as follows:

<TABLE>
<S>                                                           <C>
Deferred tax liability related to:
  Accumulated depreciation..................................  $(41,988)
  Accumulated goodwill......................................    25,000
                                                              --------
                                                              $(16,988)
                                                              ========
</TABLE>

6.  SUPPLEMENTAL CASH FLOW INFORMATION

<TABLE>
<S>                                                           <C>
Cash paid during the year for
       Interest.............................................  $ 17,265
       Income taxes.........................................   843,452
                                                              --------
                                                              $860,717
                                                              ========
</TABLE>

7.  COMMITMENTS AND CONTINGENCIES

     The company is committed to a lease for premises to December 31, 2000 at an
annual rental of approximately $216,000.

     Future minimum lease payments as of December 31, 1998 are as follows:

<TABLE>
<S>                                                           <C>
1999........................................................  $216,000
  2000......................................................   216,000
                                                              --------
                                                              $432,000
                                                              ========
</TABLE>

                                      F-58
<PAGE>   192
                      STAR BEDDING PRODUCTS (1986) LIMITED

           NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)
                               DECEMBER 31, 1998

8.  RELATED PARTY TRANSACTIONS

     For reporting purposes herein, related parties are the company's director
and companies controlled by the director.

     Advances from related parties, as disclosed on the balance sheet, are
collateralized by a general security agreement, are non-interest bearing except
for advances from the director which bear interest at 10% per annum and have no
specific terms of repayment. Demand for repayment is not expected prior to
January 1, 2000. Advances from the director as at December 31, 1998 are
$123,489. The fair value of the non-interest bearing advances cannot be
reasonably determined.

During the year, interest of $12,743 was paid to the company's director.

9.  FINANCIAL INSTRUMENTS

     The company's financial instruments consist of accounts receivable,
accounts payable, other accrued liabilities, short-term borrowings and advances
from related parties. Unless otherwise noted, it is management's opinion that
the company is not exposed to significant interest rate, currency or credit
risks arising from these financial instruments. The fair value of these
financial instruments approximates their carrying value, unless otherwise noted.

10.  ECONOMIC DEPENDENCE

     Sales to the company's two largest customers account for approximately 48%
of its annual sales volume. To minimize credit risk related to these and other
customers, the company performs ongoing credit evaluations of its customers'
financial condition and limits the amount of credit extended when deemed
necessary. The company maintains provisions for potential credit losses and any
such losses to date have been within management's expectations.

11.  SUBSEQUENT EVENTS

     a) On January 1, 1999, Star Bedding Products (1986) Limited amalgamated
with its subsidiary, Burrell Bedding Limited. The amalgamated company will
continue to operate as Star Bedding Products (1986) Limited. The transaction was
accounted for at carrying value.

     b) On April 8, 1999, the company entered into an asset purchase agreement
with Sleepmaster L.L.C. to sell substantially all of its assets for
approximately $16,077,000 in cash and a promissory note of approximately
$660,000. The sale is expected to be consummated before June 30, 1999.

                                      F-59
<PAGE>   193

                      STAR BEDDING PRODUCTS (1986) LIMITED

                      CONDENSED CONSOLIDATED BALANCE SHEET
                        AS OF MARCH 31, 1999 (UNAUDITED)

<TABLE>
<S>                                                           <C>
ASSETS
CURRENT ASSETS
Accounts receivable, less allowance for doubtful accounts of
  $27,844...................................................  $1,598,978
Accounts receivable -- other................................      19,509
Inventories.................................................     404,422
Other current assets........................................      20,435
                                                              ----------
                                                               2,043,344
INVESTMENT -- 50 SHARES OF SERTA INC. -- AT COST............       2,500
FIXED ASSETS................................................     890,395
                                                              ----------
                                                              $2,936,239
                                                              ==========
LIABILITIES
CURRENT LIABILITIES
Accounts payable............................................  $  476,837
Accrued co-op advertising...................................     158,508
Accrued sales allowances....................................     229,616
Other accrued liabilities...................................     289,550
Short-term borrowings.......................................       3,815
                                                              ----------
                                                               1,158,326
ADVANCES FROM RELATED PARTIES...............................     319,885
DEFERRED INCOME TAXES.......................................      17,228
                                                              ----------
                                                               1,495,439
                                                              ----------
SHAREHOLDER'S EQUITY
CAPITAL STOCK
Class A common voting shares, no par value; authorized:
  unlimited number of shares; issued: 6,500.................     246,466
Class B common voting shares, no par value; authorized:
  unlimited number of shares; issued: 6,500.................     180,158
Preference shares, issuable in series with rights and
  restrictions to be determined by the director, authorized:
  unlimited number of shares; issued: nil...................          --
Retained earnings...........................................     973,451
ACCUMULATED OTHER COMPREHENSIVE INCOME......................      40,725
                                                              ----------
                                                               1,440,800
                                                              ----------
                                                              $2,936,239
                                                              ==========
</TABLE>

             The notes to the financial statements form an integral
                      part of these financial statements.

                                      F-60
<PAGE>   194

                      STAR BEDDING PRODUCTS (1986) LIMITED

                  CONDENSED CONSOLIDATED STATEMENTS OF INCOME
             THREE MONTHS ENDED MARCH 31, 1999 AND 1998 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                 1999          1998
                                                              ----------    ----------
<S>                                                           <C>           <C>
Net sales...................................................  $3,784,145    $3,324,617
Cost of sales...............................................   2,356,279     2,135,335
                                                              ----------    ----------
                                                               1,427,866     1,189,282
                                                              ----------    ----------
OPERATING EXPENSES
Delivery....................................................      89,049        72,185
Selling and advertising.....................................     474,838       400,562
General and administrative..................................     204,936       203,310
                                                              ----------    ----------
                                                                 768,823       676,057
                                                              ----------    ----------
OPERATING INCOME............................................     659,043       513,225
Interest expense............................................       3,231         8,716
                                                              ----------    ----------
INCOME BEFORE INCOME TAXES..................................     655,812       504,509

PROVISION FOR INCOME TAXES
Current.....................................................     215,849       159,670
Deferred....................................................          --            --
                                                              ----------    ----------
                                                                 215,849       159,670
                                                              ----------    ----------
NET INCOME..................................................     439,963       344,839

OTHER COMPREHENSIVE INCOME
Foreign currency translation adjustments, net of tax........         655            --
                                                              ----------    ----------
COMPREHENSIVE INCOME........................................     440,618       344,839

RETAINED EARNINGS -- BEGINNING OF PERIOD....................     532,833       374,859
                                                              ----------    ----------

RETAINED EARNINGS -- END OF PERIOD..........................  $  973,451    $  719,698
                                                              ==========    ==========
</TABLE>

             The notes to the financial statements form an integral
                      part of these financial statements.

                                      F-61
<PAGE>   195

                      STAR BEDDING PRODUCTS (1986) LIMITED
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
             THREE MONTHS ENDED MARCH 31, 1999 AND 1998 (UNAUDITED)

<TABLE>
<CAPTION>
                                                                1999         1998
                                                              ---------    ---------
<S>                                                           <C>          <C>
CASH FLOWS
OPERATING ACTIVITIES

Net income..................................................  $ 439,963    $ 344,839

Adjustments to reconcile net income to net cash provided by
  operating activities
  Deferred income taxes.....................................        240           --
  Depreciation..............................................     48,344       46,876

Changes in operating assets and liabilities
  Decrease in accounts receivable -- trade and other........    391,596      290,683
  Increase in inventories...................................    (22,170)     (35,253)
  (Increase) decrease in other current assets...............     (6,132)      83,278
  Decrease in accounts payable and accrued liabilities......   (447,545)    (101,298)
  Decrease in income taxes payable..........................   (370,658)    (236,333)
                                                              ---------    ---------
                                                                 33,638      392,792
                                                              ---------    ---------
INVESTING ACTIVITIES
Purchase of fixed assets....................................    (14,788)    (290,363)
                                                              ---------    ---------

FINANCING ACTIVITIES
Net repayments under line of credit agreement...............    (22,766)      12,325
Net decrease in advances from related parties...............      2,606     (125,560)
                                                              ---------    ---------
                                                                (20,160)    (113,235)
                                                              ---------    ---------

EFFECT OF EXCHANGE RATE CHANGES ON CASH.....................      1,310           --

NET CHANGE IN CASH AND CASH EQUIVALENTS.....................         --      (10,806)

CASH AND CASH EQUIVALENTS -- BEGINNING OF PERIOD............         --       10,806
                                                              ---------    ---------

CASH AND CASH EQUIVALENTS -- END OF PERIOD..................  $      --    $      --
                                                              =========    =========
</TABLE>

             The notes to the financial statements form an integral
                      part of these financial statements.

                                      F-62
<PAGE>   196

                      STAR BEDDING PRODUCTS (1986) LIMITED

        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.  BASIS OF PRESENTATION

     The accompanying consolidated financial statements include the accounts of
Star Bedding Products (1986) Limited and its wholly owned subsidiary, Burrell
Bedding Limited (the "Company"). All significant intercompany balances and
transactions have been eliminated. In the opinion of management, the
accompanying interim unaudited consolidated financial statements reflect all
adjustments, consisting only of normal recurring adjustments, necessary to
present fairly the Company's financial position at March 31, 1999 and the
results of their operations and of their cash flows for the three months ended
March 31, 1999 and 1998. The results of operations for the periods presented
should not necessarily be taken as indicative of the results of operations that
may be expected for the entire year. In accordance with the rules of the
Securities and Exchange Commission, these financial statements do not include
all disclosures required by generally accepted accounting principles.

     The accompanying financial information should be read in conjunction with
the financial statements contained in the Company's Offering Memorandum
effective May 12, 1999.

2.  INVENTORIES

     Inventories consist of the following:

<TABLE>
<CAPTION>
                                                              MARCH 31,
                                                                1999
                                                              ---------
<S>                                                           <C>
Raw materials...............................................  $357,922
Work-in-process.............................................    13,651
Finished goods..............................................    32,849
                                                              --------
          Total inventories.................................  $404,422
                                                              ========
</TABLE>

3.  SUBSEQUENT EVENT

     On May 18, 1999, the Company sold substantially all of its assets to
Sleepmaster L.L.C. for CAN $24,500,000 (approximately US $16,700,000) in cash
and a promissory note of CAN $1,000,000 (approximately US $680,000) to
Sleepmaster Holdings L.L.C. The accompanying financial statements do not reflect
any adjustments related to the sale of the Company's assets.

                                      F-63
<PAGE>   197

                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To the Board of Directors of
Adam Wuest, Inc.:

     We have audited the accompanying balance sheets of Adam Wuest, Inc. (an
Ohio corporation) as of December 31, 1998 and 1997, and the related statements
of income, stockholders' equity and cash flows for each of the three years in
the period ended December 31, 1998. These financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these financial statements based on our audits.

     We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements. An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion, the financial statements referred to above present fairly,
in all material respects, the financial position of Adam Wuest, Inc. as of
December 31, 1998 and 1997, and the results of its operations and its cash flows
for each of the three years in the period ended December 31, 1998 in conformity
with generally accepted accounting principles.

Cincinnati, Ohio,
  January 22, 1999 (Except with respect to the matter discussed in Note 11, for
  which the date is August 19, 1999)

                                          Arthur Andersen LLP

                                      F-64
<PAGE>   198

                                ADAM WUEST, INC.

                                 BALANCE SHEETS
                        AS OF DECEMBER 31, 1998 AND 1997

<TABLE>
<CAPTION>
                                                                 1998           1997
                                                              -----------    -----------
<S>                                                           <C>            <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................  $ 2,276,109    $ 7,704,695
  Marketable securities.....................................    5,672,194             --
  Trade receivables, less allowance for doubtful accounts of
    $279,000 and $196,000 in 1998 and 1997, respectively....    3,512,083      2,765,807
  Inventories...............................................      945,594      1,119,822
  Prepaid expenses..........................................       96,388         26,702
                                                              -----------    -----------
    Total current assets....................................   12,502,368     11,617,026
                                                              -----------    -----------
Property, plant and equipment (Note 6):
  Facility under capital lease..............................    3,150,000      3,150,000
  Leasehold improvements....................................      283,743        278,624
  Machinery and equipment...................................    2,359,704      2,372,049
  Furniture and fixtures....................................      710,050        684,889
  Deposits on fixed assets..................................       85,921             --
                                                              -----------    -----------
                                                                6,589,418      6,485,562
  Less -- accumulated depreciation..........................   (3,361,500)    (2,918,538)
                                                              -----------    -----------
                                                                3,227,918      3,567,024
                                                              -----------    -----------
Other assets................................................      568,551        492,490
                                                              -----------    -----------
    Total assets............................................  $16,298,837    $15,676,540
                                                              ===========    ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Current portion of related party capital lease obligation
    (Note 6)................................................  $    94,652    $    94,652
  Accounts payable..........................................      907,175        734,389
  Accrued advertising.......................................      867,608        675,945
  Accrued sales allowances..................................      119,567        112,210
  Accrued compensation......................................      753,373        782,423
  Accrued expenses..........................................      553,125        429,680
  Income taxes payable......................................       47,619         58,048
  Dividends payable.........................................    2,422,000      2,456,191
                                                              -----------    -----------
    Total current liabilities...............................    5,765,119      5,343,538
                                                              -----------    -----------
Long-term liabilities:
  Related party capital lease obligation (Note 6)...........    2,428,687      2,533,212
                                                              -----------    -----------
  Deferred compensation (Note 9)............................      227,130         66,130
                                                              -----------    -----------
    Total long-term liabilities.............................    2,655,817      2,599,342
                                                              -----------    -----------
Commitments and contingencies (Notes 6 and 10)
Stockholders' equity:
  Common stock, no par, 18,106 shares authorized; issued and
    outstanding
    --Voting -- 9,732 in 1998 and 1997
    --Non-voting -- 1,081 in 1998 and 1997..................    1,031,597      1,031,597
  Additional paid-in-capital................................        8,181          8,181
  Retained earnings.........................................    6,838,123      6,693,882
                                                              -----------    -----------
    Total stockholders' equity..............................    7,877,901      7,733,660
                                                              -----------    -----------
    Total liabilities and stockholders' equity..............  $16,298,837    $15,676,540
                                                              ===========    ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of these
                                balance sheets.

                                      F-65
<PAGE>   199

                                ADAM WUEST, INC.

                              STATEMENTS OF INCOME
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                         1998           1997           1996
                                                     ------------    -----------    -----------
<S>                                                  <C>             <C>            <C>
Net sales (Note 5).................................  $ 43,572,710    $41,255,302    $36,590,204
Cost of goods sold.................................    24,245,947     24,090,099     23,053,292
                                                     ------------    -----------    -----------

     Gross profit..................................    19,326,763     17,165,203     13,536,912
Selling, general and administrative expenses.......    13,227,576     12,874,993     11,749,190
                                                     ------------    -----------    -----------

     Operating income..............................     6,099,187      4,290,210      1,787,722
                                                     ------------    -----------    -----------
Other income (Expense):

  Interest income..................................       317,235        274,581        198,566

  Interest expense.................................      (346,617)      (340,239)      (350,932)

  Other, net.......................................         5,560          6,234        (47,022)
                                                     ------------    -----------    -----------
                                                          (23,822)       (59,424)      (199,388)
                                                     ------------    -----------    -----------

     Net income....................................  $  6,075,365    $ 4,230,786    $ 1,588,334
                                                     ============    ===========    ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of these
                                  statements.

                                      F-66
<PAGE>   200

                                ADAM WUEST, INC.

                       STATEMENTS OF STOCKHOLDERS' EQUITY
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                               ADDITIONAL
                                                    COMMON      PAID-IN      RETAINED
                                                    STOCK       CAPITAL      EARNINGS        TOTAL
                                                  ----------   ----------   -----------   -----------
<S>                                               <C>          <C>          <C>           <C>
BALANCE, DECEMBER 31, 1995......................  $1,031,597     $8,181     $ 6,208,553   $ 7,248,331
Net income......................................          --         --       1,588,334     1,588,334
Dividends.......................................          --         --     (1,390,825)    (1,390,825)
                                                  ----------     ------     -----------   -----------
BALANCE, DECEMBER 31, 1996......................   1,031,597      8,181       6,406,062     7,445,840
Net income......................................          --         --       4,230,786     4,230,786
Dividends.......................................          --         --     (3,942,966)    (3,942,966)
                                                  ----------     ------     -----------   -----------
BALANCE, DECEMBER 31, 1997......................   1,031,597      8,181       6,693,882     7,733,660
Net income......................................          --         --       6,075,365     6,075,365
Dividends.......................................          --         --     (5,931,124)    (5,931,124)
                                                  ----------     ------     -----------   -----------
BALANCE, DECEMBER 31, 1998......................  $1,031,597     $8,181     $ 6,838,123   $ 7,877,901
                                                  ==========     ======     ===========   ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of these
                                  statements.

                                      F-67
<PAGE>   201

                                ADAM WUEST, INC.

                            STATEMENTS OF CASH FLOWS
              FOR THE YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

<TABLE>
<CAPTION>
                                                         1998           1997           1996
                                                      -----------    -----------    -----------
<S>                                                   <C>            <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income..........................................  $ 6,075,365    $ 4,230,786    $ 1,588,334
  Adjustments to reconcile net income to net cash
     provided by operating activities--
     Depreciation...................................      519,518        544,464        481,276
     Changes in certain assets and liabilities--
       Marketable securities........................   (5,672,194)            --             --
       Accounts receivable..........................     (746,276)       555,157        320,438
       Inventories..................................      174,228         34,661        (55,456)
       Prepaid expenses and other assets............     (145,747)       (99,184)      (126,365)
       Accounts payable.............................      172,786        (47,659)       258,551
       Accrued expenses and deferred compensation...      454,415        723,429       (414,437)
       Income taxes payable.........................      (10,429)        27,629         (2,819)
                                                      -----------    -----------    -----------
          Net cash provided by operating
            activities..............................      821,666      5,969,283      2,049,522
                                                      -----------    -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property and equipment...............     (180,412)      (569,819)      (440,362)
                                                      -----------    -----------    -----------
          Net cash used in investing activities.....     (180,412)      (569,819)      (440,362)
                                                      -----------    -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of long-term obligations..................     (104,525)      (187,995)      (199,880)
  Dividends.........................................   (5,965,315)    (1,486,775)    (1,442,350)
                                                      -----------    -----------    -----------
          Net cash used in financing activities.....   (6,069,840)    (1,674,770)    (1,642,230)
                                                      -----------    -----------    -----------
Increase (decrease) in cash and cash equivalents....   (5,428,586)     3,724,694        (33,070)
Cash and cash equivalents, beginning of year........    7,704,695      3,980,001      4,013,071
                                                      -----------    -----------    -----------
Cash and cash equivalents, end of year..............  $ 2,276,109    $ 7,704,695    $ 3,980,001
                                                      ===========    ===========    ===========
Supplemental disclosures:
  Cash payments for interest........................  $   346,617    $   340,239    $   350,932
                                                      ===========    ===========    ===========
  Cash payments for taxes...........................  $    90,000    $    36,000    $    62,000
                                                      ===========    ===========    ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of these
                                  statements.

                                      F-68
<PAGE>   202

                                ADAM WUEST, INC.

                       NOTES TO THE FINANCIAL STATEMENTS
                  AS OF DECEMBER 31, 1998 AND 1997 AND FOR THE
                  YEARS ENDED DECEMBER 31, 1998, 1997 AND 1996

(1) THE COMPANY

     Adam Wuest, Inc. (the Company), founded in 1850, is the nation's oldest
family-owned mattress manufacturer. The Company currently owns three Serta
licenses: Cincinnati, Cleveland and Indianapolis and operates as Serta Mattress
Company, a Division of Adam Wuest, Inc. The Company's principal products are
Serta brand bedding, but it also manufactures its own brand bedding. The
Company's customers are primarily retail outlets who sell to the end users and
its primary market areas are Ohio, Indiana, eastern Kentucky and West Virginia.

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Recognition of Revenues -- The Company recognizes revenue from the sale
of its products at the time of shipment. Accruals for returns, discounts,
rebates and other allowances are recorded as a reduction in sales. The Company's
bedding products offer limited warranties of up to ten years for manufacturing
defects. The Company's annual costs for warranty claims are nominal.

     (b) Cash and Cash Equivalents -- Cash and cash equivalents include cash on
hand and highly liquid investments with original maturities of three months or
less.

     (c) Marketable Securities -- Marketable securities as of December 31, 1998
consist primarily of tax-free bonds. The Company classifies all marketable
securities as available for sale. Accordingly, these securities are recorded at
market value which approximated historical cost at December 31, 1998. Realized
gains or losses are included in earnings upon sale of the securities and are
calculated based on the proceeds received less the applicable original cost.
These net gains were nominal for the year ended December 31, 1998.

     (d) Inventories -- Inventories are stated at the lower of cost or market.
Cost is determined using the last-in, first-out (LIFO) method. If the lower of
first-in, first-out (FIFO) cost or market method had been used, the inventory
would have been approximately $236,000 and $280,000 higher at December 31, 1998
and 1997, respectively and cost of goods sold would have been approximately
$44,000 more and $68,000 less for the years ended December 31, 1998 and 1997,
respectively. The impact to cost of goods sold would have been nominal for the
year ended December 31, 1996.

     Inventories consist of the following at December 31, 1998 and 1997:

<TABLE>
<CAPTION>
                                                         1998         1997
                                                       --------    ----------
<S>                                                    <C>         <C>
Raw materials........................................  $532,770    $  727,201
Work-in-process......................................    78,769        48,777
Finished goods.......................................   334,055       343,844
                                                       --------    ----------
                                                       $945,594    $1,119,822
                                                       ========    ==========
</TABLE>

     (e) Property, Plant and Equipment -- Property, plant and equipment are
carried at cost and depreciated over their estimated useful lives using the
straight-line method. Depreciation is provided over the lease term for assets
under capital lease. The estimated useful lives are as follows:

<TABLE>
<S>                                                             <C>
Facility under capital lease................................      20 years
Leasehold improvements......................................    3-10 years
Machinery and equipment.....................................    5-10 years
Furniture and fixtures......................................     3-5 years
</TABLE>

     Expenditures for repairs and maintenance are charged to expense as
incurred.

                                      F-69
<PAGE>   203
                                ADAM WUEST, INC.

                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)

     The Company reviews the carrying value of these assets whenever events or
changes in circumstances indicate that the carrying value may not be
recoverable. Impairments are recognized when the expected undiscounted future
cash flows are less than the carrying amount of the asset. The impairment loss
is calculated as the difference between the asset carrying value and the present
value of estimated net cash flows or comparable market values giving
consideration to recent operating performance and pricing trends. Based on its
most recent analysis, the Company believes no impairments exist at December 31,
1998.

     (f) Advertising -- The Company expenses the costs of advertising as
incurred. The Company expenses the costs associated with a cooperative
advertising program when the revenue from sales to customers is recorded.
Advertising expense for the years ended December 31, 1998, 1997, and 1996
approximated $5,353,000, $5,375,000 and $4,827,000, respectively.

     (g) Use of Estimates -- The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.

     (h) New Pronouncements -- In February 1998, the American Institute of
Certified Public Accountants Accounting Standards Executive Committee issued
Statement of Position No. 98-1 ("SOP 98-1"), "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use". SOP 98-1 requires
certain costs incurred in connection with developing or obtaining internal use
software to be capitalized and other costs to be expensed. The Company is
required to adopt this SOP January 1, 1999. The implementation of SOP 98-1 will
not have a material impact on the Company's financial statements.

     In June 1997, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income" (SFAS 130), which requires comprehensive income and the associated
income tax expense or benefit to be reported in a financial statement that is
displayed with the same prominence as other financial statements with an
aggregate amount of comprehensive income reported in the same financial
statement. "Other Comprehensive Income" refers to revenues, expenses, gains and
losses that, under generally accepted accounting principles, are included in
comprehensive income but not in net income. The Company adopted this statement
in the first quarter of fiscal 1998 with no impact on the Company's reported
financial position, results of operations, cash flows or related disclosures.

     (i) Litigation -- The Company is subject to various claims, lawsuits and
administrative proceedings arising in the ordinary course of business. The
Company believes that any liability that may be finally determined will not have
a material effect on its financial position, results of operations or its cash
flows.

     (j) Reclassifications -- Certain reclassifications have been made to the
prior years' financial statements to conform with the 1998 presentation.

(3) INCOME TAXES

     Effective December 1, 1994, the Company elected for federal and certain
state income tax purposes to include its taxable income with that of its
shareholders (an S corporation election). Accordingly, net income reported by
the Company for the years ended December 31, 1998, 1997 and 1996 does not
include provisions for federal and state income tax, which would otherwise be
included in the determination of net income.

     Deferred taxes result from reporting certain income and expense items in
different years for financial reporting purposes than for income tax purposes.
In the event that the S Corporation election is

                                      F-70
<PAGE>   204
                                ADAM WUEST, INC.

                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)

terminated, federal and certain state future tax benefits applicable to these
differences would be reflected in the accompanying financial statements. The
components of the net future tax benefits would be as follows:

<TABLE>
<CAPTION>
                                                           12/31/98     12/31/97
                                                           ---------    ---------
<S>                                                        <C>          <C>
Capital lease............................................  $(233,448)   $(193,729)
Depreciation.............................................    205,196      166,871
Currently non-deductible expenses and reserves...........    531,598      376,503
                                                           ---------    ---------
                                                           $ 503,346    $ 349,645
                                                           =========    =========
</TABLE>

(4) LINE OF CREDIT

     The Company has a $4,000,000 unsecured line of credit with its bank which
matures in January 2000 and bears interest at the lesser of prime or the LIBOR
rate plus 175 basis points. No amounts were outstanding on the line of credit at
December 31, 1998 or 1997.

(5) SIGNIFICANT CUSTOMER

     Approximately 15%, 11% and 11% of gross sales in 1998, 1997 and 1996,
respectively, were with one customer. This customer accounted for approximately
15% and 18% of the Company's trade receivables at December 31, 1998 and 1997,
respectively.

(6) CAPITAL LEASE OBLIGATIONS

     The Company leases its primary manufacturing and office facilities from an
entity related to the Company by common ownership (Lessor). The lease expires in
2010 and includes two five-year renewal options. The fair value of the
obligation approximates its carrying value. The minimum lease payments under the
capital lease at December 31, 1998 are as follows:

<TABLE>
<S>                                                       <C>
1999....................................................  $   362,500
2000....................................................      362,500
2001....................................................      362,500
2002....................................................      362,500
2003....................................................      362,500
Thereafter..............................................    2,528,251
                                                          -----------
                                                            4,340,751
Less-amount representing interest.......................   (1,817,412)
                                                          -----------
Present value of lease payments.........................    2,523,339
Less-current portion....................................      (94,652)
                                                          -----------
                                                          $ 2,428,687
                                                          ===========
</TABLE>

     The Company is jointly liable with the Lessor on Economic Development
Revenue Bonds with an outstanding balance of $2,145,000 and $2,231,000 at
December 31, 1998 and 1997, respectively. The interest rates on the bonds range
from 4.3% to 5.6% depending on the maturity date of the bond series. The bonds
are payable in quarterly installments of principal and interest through 2010 and
are secured by an irrevocable letter of credit expiring in September 2001. The
letter of credit is secured by the building purchased with the proceeds of the
bonds.

                                      F-71
<PAGE>   205
                                ADAM WUEST, INC.

                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)

(7) LICENSE AGREEMENT

     Serta, Inc. ("Serta") is a national non-profit organization consisting of
twelve domestic licensed operating mattress manufacturing companies. The
organization aids the manufacturers in marketing, merchandising, manufacturing
specifications, trademarks and related activities through license fees paid by
the licensees. Serta owns the rights to the Serta trademark and licenses
companies to manufacture and sell mattresses under the Serta brand name. The
Company's license with Serta is effective until terminated by mutual written
agreement by both parties or if the Company does not comply with the provisions
of the license agreement. The company expenses the costs associated with the
license agreement as paid. In 1998, 1997 and 1996, the Company expensed
approximately $1,556,000, $1,572,000 and $1,288,000, respectively, in license
and advertising fees to Serta.

(8) EMPLOYEE BENEFIT PLANS

     (a) The Company has a profit sharing plan covering salaried employees who
have met certain age and length of service requirements. The plan includes
provisions which permit eligible employees to defer a portion of their
compensation up to a stipulated amount. Company contributions are at the
discretion of the Board of Directors and approximated $224,000, $179,000 and
$171,000 in 1998, 1997 and 1996, respectively.

     (b) Union employees of the Company are covered by union sponsored
multi-employer pension plans. The Company's contributions to these plans
approximated $181,000, $179,000 and $180,000 in 1998, 1997 and 1996,
respectively. These contributions are determined in accordance with provisions
of negotiated labor contracts. Based on recent reports provided by the plan
trustees, these plans are fully funded.

(9) PHANTOM STOCK PLAN

     The Company maintains a phantom stock plan (the Plan) to provide incentive
compensation for non-shareholder officers and key employees. The Plan is
administered by the Company's Board of Directors which has exclusive power to
grant shares.

     Phantom shareholders are paid on a current basis an amount equal to their
phantom shares multiplied by the dividend rate per share paid to the common
stockholders. In addition, an amount equal to 125% of the undistributed net
income per share is deferred for each of the phantom shareholders. Payments of
the deferred compensation amounts generally will commence at the earlier of the
employee's termination, death, retirement or a change in control of the Company.
Such payments shall be made quarterly over a period of five years. Participants
vest in their deferred compensation benefits after five years of participation
in the plan. At its discretion, the Company may terminate the plan at any time
prior to vesting by the participants. As of December 31, 1998 and 1997 there
were 963 phantom shares in the plan. Compensation expense related to the Plan
approximated $300,000, $198,000 and $67,000 in 1998, 1997 and 1996,
respectively.

(10) STOCK REPURCHASE AGREEMENT

     The Company and the shareholders have the first right of refusal to
purchase the shares of stock offered for sale by any other shareholders. The
repurchase price would be based upon the Company's adjusted net book value per
share as defined in the agreements.

(11) SUBSEQUENT EVENT

     On August 19, 1999, the Company executed a letter of intent to initiate the
sale of certain of its net assets, including the facility leased from a related
party under a capital lease arrangement, to Sleepmaster LLC (a Serta licensee)
for approximately $56,250,000.

                                      F-72
<PAGE>   206

                                ADAM WUEST, INC.

                            CONDENSED BALANCE SHEET
                      AS OF SEPTEMBER 30, 1999 (UNAUDITED)

<TABLE>
<S>                                                           <C>
ASSETS
Current assets:
  Cash and cash equivalents.................................  $ 3,518,817
  Marketable securities.....................................    3,455,145
  Trade receivables, less allowance for doubtful accounts of
     approximately $300,000.................................    4,199,059
  Inventories...............................................    1,446,719
  Prepaid expenses..........................................       43,937
                                                              -----------
          Total current assets..............................   12,663,677

Property, plant and equipment, net..........................    3,215,832
Other assets................................................      544,733
                                                              -----------
          Total assets......................................  $16,424,242
                                                              ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities:
  Current portion of related party capital lease
     obligation.............................................  $    94,652
  Accounts payable..........................................    1,275,501
  Accrued sales allowances and advertising expenses.........    1,085,128
  Accrued compensation......................................      708,609
  Accrued expenses..........................................      450,242
  Income taxes payable......................................       26,092
                                                              -----------
          Total current liabilities.........................    3,640,224
                                                              -----------
Long-term liabilities:
  Related party capital lease obligation....................    2,342,126
  Deferred compensation.....................................      384,830
                                                              -----------
          Total long-term liabilities.......................    2,726,956
                                                              -----------
Commitments and Contingencies
Stockholders' Equity:
  Common stock, no par, 18,106 shares authorized; issued and
     outstanding
     -- Voting-9,732
     -- Non-voting-1,081....................................    1,031,597
  Additional paid-in-capital................................        8,181
  Retained earnings.........................................    9,017,284
                                                              -----------
          Total stockholders' equity........................   10,057,062
                                                              -----------
          Total liabilities and stockholders' equity........  $16,424,242
                                                              ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of this
                                 balance sheet.

                                      F-73
<PAGE>   207

                                ADAM WUEST, INC.

                         CONDENSED STATEMENTS OF INCOME
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998.
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                   1999             1998
                                                                -----------      -----------
<S>                                                             <C>              <C>
Net sales...................................................    $38,067,871      $33,292,861
Cost of goods sold..........................................     21,759,958       18,537,346
                                                                -----------      -----------
     Gross profit...........................................     16,307,913       14,755,515
Selling, general and administrative expenses................     11,086,616        9,967,099
                                                                -----------      -----------
     Operating income.......................................      5,221,297        4,788,416
                                                                -----------      -----------
Other income (expense):
  Interest income...........................................        186,828          249,022
  Interest expense..........................................       (257,841)        (261,291)
  Other, net................................................        (20,189)         (21,370)
                                                                -----------      -----------
                                                                    (91,202)         (33,639)
                                                                -----------      -----------
     Net income.............................................    $ 5,130,095      $ 4,754,777
                                                                ===========      ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of these
                                  statements.

                                      F-74
<PAGE>   208

                                ADAM WUEST, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                  (UNAUDITED)

<TABLE>
<CAPTION>
                                                                 1999           1998
                                                              -----------    -----------
<S>                                                           <C>            <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income..................................................  $ 5,130,095    $ 4,754,777
  Adjustments to reconcile net income to net cash provided
     by operating activities --
     Depreciation...........................................      374,982        412,317
     Changes in certain assets and liabilities --
       Marketable securities................................    2,217,049     (5,452,472)
       Accounts receivable..................................     (686,976)    (1,030,915)
       Inventories..........................................     (501,125)        (2,685)
       Prepaid expenses and other assets....................       76,269        (26,722)
       Accounts payable.....................................      368,326      1,158,222
       Accrued expenses and deferred compensation...........      108,006        213,151
       Income taxes payable.................................      (21,527)       (36,313)
                                                              -----------    -----------
          Net cash provided by (used in) operating
             activities.....................................    7,065,099        (10,640)
                                                              -----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
  Additions to property and equipment.......................     (362,896)       (88,892)
                                                              -----------    -----------
          Net cash used in investing activities.............     (362,896)       (88,892)
                                                              -----------    -----------
CASH FLOWS FROM FINANCING ACTIVITIES:
  Payment of long-term obligations..........................      (86,561)       (78,393)
  Dividends.................................................   (5,372,934)    (5,088,033)
                                                              -----------    -----------
          Net cash used in financing activities.............   (5,459,495)    (5,166,426)
                                                              -----------    -----------
Increase (decrease) in cash and cash equivalents............    1,242,708     (5,265,958)
Cash and cash equivalents, beginning of period..............    2,276,109      7,704,695
                                                              -----------    -----------
Cash and cash equivalents, end of period....................  $ 3,518,817    $ 2,438,737
                                                              ===========    ===========
Supplemental disclosures:
  Cash payments for interest................................  $   257,841    $   261,291
                                                              ===========    ===========
  Cash payments for taxes...................................  $    88,000    $   116,000
                                                              ===========    ===========
</TABLE>

The accompanying notes to the financial statements are an integral part of these
                                  statements.

                                      F-75
<PAGE>   209

                                ADAM WUEST, INC.

                       NOTES TO THE FINANCIAL STATEMENTS
             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 AND 1998
                                  (UNAUDITED)

(1) BASIS OF PRESENTATION

     The accompanying interim financial statements have been prepared pursuant
to the rules and regulations of the Securities and Exchange Commission.
Accordingly, certain information and footnotes required by generally accepted
accounting principles for complete financial statements have been omitted.

     The information contained herein reflect all normal and recurring
adjustments which, in the opinion of management, are necessary for the nine
months ended September 30, 1999 and 1998. The results of operations for the
periods presented should not necessarily be taken as indicative of the results
of operations that may be expected for the entire year. It is suggested that
these unaudited interim financial statements be read in conjunction with the
Company's annual financial statements and the notes thereto for the year ended
December 31, 1998.

(2) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     (a) Business Activities -- The Company is principally engaged in the
manufacture and sale of Serta Brand bedding. The Company's customers are
primarily retail outlets who sell to the end users. The Company's primary market
areas are Ohio, Indiana, eastern Kentucky and West Virginia.

     (b) Inventories -- Inventories are stated at the lower of cost or market.
Cost is determined using the last-in, first-out (LIFO) method. Inventories
consist of the following:

<TABLE>
<CAPTION>
                                                              SEPTEMBER 30,
                                                                  1999
                                                              -------------
<S>                                                           <C>
Raw materials...............................................   $  880,765
Work-in-process.............................................       73,592
Finished goods..............................................      492,362
                                                               ----------
     Total inventories......................................   $1,446,719
                                                               ==========
</TABLE>

     (c) Property, Plant and Equipment -- The Company provides for depreciation
of its property, plant and equipment using the straight-line method.

     The estimated lives of the various classes of assets are as follows:

<TABLE>
<CAPTION>
                                                               YEARS
                                                              -------
<S>                                                           <C>
Facility under capital lease................................       20
Leasehold improvements......................................  3 to 10
Machinery and equipment.....................................  5 to 10
Furniture and fixtures......................................   3 to 5
</TABLE>

     Expenditures for repairs and maintenance of property, plant and equipment
are charged to expense as incurred.

     The components of property, plant and equipment include:

<TABLE>
<S>                                                           <C>
Facility under capital lease from related party.............  $3,150,000
Leasehold improvements......................................     295,659
Machinery and equipment.....................................   2,720,703
Furniture and fixtures......................................     736,217
                                                              ----------
                                                               6,902,579
Less-accumulated depreciation...............................  (3,686,747)
                                                              ----------
                                                              $3,215,832
                                                              ==========
</TABLE>

     (d) Advertising -- The Company expenses advertising costs as incurred.

     (e) Use of Estimates -- The preparation of financial statements in
conformity with generally accepted accounting principles requires management to
make estimates and assumptions that affect the reported

                                      F-76
<PAGE>   210
                                ADAM WUEST, INC.

                NOTES TO THE FINANCIAL STATEMENTS -- (CONTINUED)

amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Actual results could differ
from those estimates.

     (f) Marketable Securities -- Marketable securities consist primarily of tax
free bonds. The Company classifies all marketable securities as available for
sale. Accordingly, these securities are recorded at market value as determined
by published yearend market quotes and unrealized holding gains and losses are
included as a separate component of stockholders' equity until realized.
Realized gains and losses are included in earnings upon the sale of a marketable
security and are calculated based upon the proceeds received less the original
cost. Net realized and unrealized gains were nominal for the periods ended
September 30, 1999 and 1998.

     (g) New Pronouncements -- In February 1998, the American Institute of
Certified Public Accountants Accounting Standards Executive Committee issued
Statement of Position No. 98-1 ("SOP 98-1"), "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use". SOP 98-1 requires
certain costs incurred in connection with developing or obtaining internal use
software to be capitalized and other costs to be expensed. The Company adopted
this SOP January 1, 1999. The implementation of SOP 98-1 did not have a material
impact on the Company's financial statements.

     In June 1997, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 130, "Reporting Comprehensive
Income" (SFAS 130), which requires comprehensive income and the associated
income tax expense or benefit to be reported in a financial statement that is
displayed with the same prominence as other financial statements with an
aggregate amount of comprehensive income reported in the same financial
statement. "Other Comprehensive Income" refers to revenues, expenses, gains and
losses that, under generally accepted accounting principles, are included in
comprehensive income but not in net income. The Company adopted this statement
in the first quarter of fiscal 1998 with no impact on the Company's reported
financial position, results of operations, cash flows or related disclosures.

     (h) Litigation -- The Company is subject to various claims, lawsuits, and
administrative proceedings arising in the ordinary course of business. The
Company believes that any liability that may be finally determined will not have
a material effect on its financial position, results of operations, or its cash
flows.

     (i) Reclassifications -- Certain reclassifications have been made to the
prior years' financial statements to conform with the 1999 presentation.

(3) INCOME TAXES-

     Effective December 1, 1994, the Company elected for federal and certain
state income tax purposes to include its taxable income with that of its
shareholders (an S Corporation election). Accordingly, subsequent to December 1,
1994, net income reported by the Company does not include a provision for
federal and state income tax which would otherwise be included in the
determination of net income.

(4) LINE OF CREDIT-

     The Company has a $4,000,000 unsecured line of credit with its bank which
matures in January 2000 and bears interest at the lesser of prime or the LIBOR
rate plus 175 basis points. No amounts were outstanding on the line of credit at
September 30, 1999 and 1998.

(5) PENDING SALE-

     On August 19, 1999, the Company executed a letter of intent to initiate the
sale of certain of its net assets, including the facility leased from a related
party under a capital lease agreement, to Sleepmaster LLC (a Serta licensee) for
approximately $56,250,000. The accompanying interim financial statements do not
reflect any adjustments related to the sale of the net assets.

                                      F-77
<PAGE>   211

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                                  $115,000,000

                                  [SERTA LOGO]

                                  SLEEPMASTER

                     11% SENIOR SUBORDINATED NOTES DUE 2009

                     -------------------------------------

                                   PROSPECTUS
                     -------------------------------------

                                [       ], 1999

- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>   212

                                    PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     Sleepmaster L.L.C. is a limited liability company organized under the laws
of the State of New Jersey. Section 42:2B-10 of the New Jersey Limited Liability
Company Act provides that, subject to such standards and restrictions, if any,
as are in its operating agreement, a limited liability company may, and shall
have the power to indemnify and hold harmless any member or manager or other
person from and against any and all claims and demands whatsoever.

     Section 8.1 of Sleepmaster's Amended and Restated Limited Liability Company
Operating Agreement provides, among other things, that:

     No Member (including the Managing Member), Advisor or officer of the
Company shall be liable to the Company or to any Member for any loss or damage
sustained by the Company or to any Member, unless the loss or damage shall have
been the result of gross negligence, fraud or intentional misconduct by the
Member (including the Managing Member), Advisor or officer in question. In
performing such Person's duties, each such Person shall be entitled to rely in
good faith on the provisions of this Agreement and on information, opinions,
reports or statements (including financial statements and information, opinions,
reports or statements as to the value or amount of the assets, liabilities,
profits or losses of the Company or any facts pertinent to the existence and
amount of assets from which distributions to Members might properly be paid) of
the following other Persons or groups: one or more officers or employees of the
Company; any attorney, independent accountant, appraiser or other expert or
professional employed or engaged by or on behalf of the Company, the Managing
Member, the Board or any committee of the Board; or any other Person who has
been selected with reasonable care by or on behalf of the Company, the Managing
Member, the Board or any committee of the Board in each case as to matters which
such relying Person reasonably believes to be within such other Person's
competence. The preceding sentence shall in no way limit any Person's right to
rely on information to the extent provided in Section 42:2B-31 of the Act. No
Member (including the Managing Member), Advisor or officer of the Company shall
be personally liable under any judgment of a court, or in any other manner, for
any debt, obligation or liability of the Company, whether that liability or
obligation arises in contract, tort or otherwise, solely by reason of being a
Member, Advisor or officer of the Company or any combination of the foregoing.

     Section 8.3 of Sleepmaster's Amended and Restated Limited Liability Company
Operating Agreement provides further that subject to the limitations and
conditions as provided in this Article 8, each Person who was or is made a party
or is threatened to be made a party to or is involved in any threatened, pending
or completed action, suit or proceeding, whether civil, criminal, administrative
or arbitrative (hereinafter a "Proceeding"), or any appeal in such a Proceeding
or any inquiry or investigation that could lead to such a Proceeding, by reason
of the fact that such Person, or a Person of which such Person is the legal
representative, is or was a Member, Advisor or officer shall be indemnified by
the Company to the fullest extent permitted by applicable law, as the same
exists or may hereafter be amended (but, in the case of any such amendment, only
to the extent that such amendment permits the Company to provide broader
indemnification rights than said law permitted the Company to provide prior to
such amendment) against judgments, penalties (including excise and similar taxes
and punitive damages), fines, settlements and reasonable expenses (including,
without limitation, reasonable attorneys' fees and expenses) actually incurred
by such Person in connection with such Proceeding, appeal, inquiry or
investigation, and indemnification under this Article 8 shall continue as to a
Person who has ceased to serve in the capacity which initially entitled such
Person to indemnity hereunder; provided, that such Person shall be entitled to
indemnification hereunder only if such Person acted in good faith and in a
manner such Person reasonably believed to be in or not opposed to the best
interest of the Company.

     Section 8.4 of Sleepmaster's Amended and Restated Limited Liability Company
Operating Agreement provides further that the right to indemnification conferred
in this Article 8 shall include the

                                      II-1
<PAGE>   213

right to be paid or reimbursed by the Company the reasonable expenses incurred
by a Person of the type entitled to be indemnified under Section 8.3 who was, is
or is threatened to be, made a named defendant or respondent in a Proceeding in
advance of the final disposition of the Proceeding and without any determination
as to the Person's ultimate entitlement to indemnification; provided, however,
that the payment of such expenses incurred by any such Person in advance of the
final disposition of a Proceeding shall be made only upon delivery to the
Company of a written affirmation by such Person of his or her good faith belief
that he has met the standard of conduct necessary for indemnification under
Article 8 and a written undertaking (acceptable to the Board), by or on behalf
of such Person, to repay all amounts so advanced if it shall ultimately be
determined that such indemnified Person is not entitled to be indemnified under
this Article 8 or otherwise.

     Sleepmaster Finance Corporation is a Delaware corporation. Section 145 of
the General Corporation Law of the State of Delaware provides that a Delaware
corporation may indemnify any person who were, are or are threatened to be made,
parties to any threatened, pending or completed action, suit or proceeding,
whether civil, criminal, administrative of investigative (other than an action
by or in the right of such corporation), by reason of the fact that such person
is or was an officer, director, employee or agent of such corporation, or is or
was serving at the request of such corporation as a director, officer, employee
or agent of another corporation or enterprise. The indemnity may include
expenses (including attorneys' fees), judgments, fines and amounts paid in
settlement actually and reasonably incurred by such person in connection with
such action, suit or proceeding, provided such person acted in good faith and in
a manner he reasonably believed to be in or not opposed to the corporation's
best interests and, with respect to any criminal action or proceeding, had no
reasonable cause to believe that his conduct was illegal. A Delaware corporation
may indemnify any persons who are, were or are threatened to be made, a party to
any threatened, pending or completed action or suit by or in the right of the
corporation by reasons of the fact that such person was a director, officer,
employee or agent of such corporation, or is or was serving at the request of
such corporation as a director, officer, employee or agent of another
corporation as a director, officer, employee or agent of another corporation or
enterprise. The indemnity may include expenses (including attorneys' fees)
actually and reasonably incurred by such person in connection with the defense
or settlement of such action or suit, provided such person acted in good faith
and in a manner he reasonably believed to be in or not opposed to the
corporation's best interest, provided that no indemnification is permitted
without judicial approval if the officer, director, employee or agent is
adjusted to be liable to the corporation. Where an officer, director, employee
or agent is successful on the merits or otherwise in the defense of any action
referred to above, the corporation must indemnify him against the expenses which
such officer or director has actually and reasonably incurred.

     The Certificate of Incorporation of Sleepmaster Finance Corporation
provides that each person who was or is made a party or is threatened to be made
a party to or is involved in any action, suit or proceeding, whether civil,
criminal, administrative or investigative (hereinafter a "proceeding"), by
reason of the fact that he (or a person of whom he is the legal representative),
is or was a director of officer of Sleepmaster Finance Corporation or is or was
serving at the request of Sleepmaster Finance Corporation as a director,
officer, employee, fiduciary, or agent of another corporation or of a
partnership, joint venture, trust or other enterprise, including service with
respect to employee benefit plans, whether the basis of such proceeding is
alleged action in an official capacity as a director, officer, employee,
fiduciary or agent or in any other capacity while serving as a director,
officer, employee, fiduciary or agent, shall be indemnified and held harmless by
Sleepmaster Finance Corporation to the fullest extent which it is empowered to
do so by the General Corporation Law of the State of Delaware, as the same
exists or may hereafter be amended (but, in the case of any such amendment, only
to the extent that such amendment permits Sleepmaster Finance Corporation to
provide broader indemnification rights than said law permitted Sleepmaster
Finance Corporation to provide prior to such amendment) against all expense,
liability and loss (including attorneys' fees actually and reasonably incurred
by such person in connection with such proceeding and such indemnification shall
inure to the benefit of his or her heirs, executors and administrators'
provided, however, that, except as provided in Section 2 of this Article Eight,
Sleepmaster Finance Corporation shall indemnify any such person seeking
indemnification in connection with a proceeding initiated by such person only if
such proceeding was authorized by the Board of Directors of

                                      II-2
<PAGE>   214

Sleepmaster Finance Corporation. The right to indemnification conferred in this
Article Eight shall be a contract right and, subject to Sections 2 and 5 of this
Article Eight, shall include the right to payment by Sleepmaster Finance
Corporation of the expenses incurred in defending any such proceeding in advance
of its final disposition. Sleepmaster Finance Corporation may, by action of the
Board of Directors, provide indemnification to employees and agents of
Sleepmaster Finance Corporation with the same scope and effect as the foregoing
indemnification of directors and officers.

ITEM 21.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

     (a) Exhibits.

     See Exhibit Index.

     (b) Financial Statement Schedules.

     All schedules have been omitted because they are not applicable or because
the required information is shown in the financial statements or notes thereto.

ITEM 22.  UNDERTAKINGS.

     The undersigned registrant hereby undertakes:

     (1) To file, during any period in which offers or sales are being made, a
         post-effective amendment to this registration statement;

        (A) To include any prospectus required by Section 10(a)(3) of the
            Securities Act of 1933;

        (B) To reflect in the prospectus any facts or events arising after the
            effective date of the registration statement (or the most recent
            post-effective amendment thereof) which individually or in the
            aggregate, represent a fundamental change in the information in the
            registration statement;

        (C) To include any material information with respect to the plan of
            distribution not previously disclosed in the registration statement
            or any material change to such information in the registration
            statement;

     (2) That, for the purpose of determining any liability under the Securities
         Act of 1933, each such post-effective amendment shall be deemed to be a
         new registration statement relating to the securities offered therein,
         and the offering of such securities at the time shall be deemed to be
         the initial bona fide offering thereof;

     (3) To remove from registration by means of a post-effective amendment any
         of the securities being registered which remain unsold at the
         termination of the offering.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Securities Act") may be permitted to directors, officers and
controlling persons of the registrant pursuant to the provisions described under
Item 20 or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Securities Act and is, therefore, unenforceable. In the
event that a claim for indemnification against such liabilities (other than the
payment by the registrant of expenses incurred or paid by a director, officer or
controlling person of the registrant in the successful defense of any action,
suit or proceeding) is asserted by such director, officer or controlling person
in connection with the securities being registered, the registrant will, unless
in the opinion of its counsel the matter has been settled by controlling
precedent, submit to a court of appropriate jurisdiction the question whether
such indemnification by it is against public policy as expressed in the
Securities Act and will be governed by the final adjudication of such issue.

                                      II-3
<PAGE>   215

     The undersigned registrant hereby undertakes that:

     (4) The undersigned registrant hereby undertakes to respond to requests for
         information that is incorporated by reference into the prospectus
         pursuant to Item 4, 10(b), 11 or 13 of this form, within one business
         day of receipt of such request, and to send the incorporated documents
         by first class mail or other equally prompt means. This includes
         information contained in documents filed subsequent to the effective
         date of the registration statement through the date of responding to
         the request.

     (5) The undersigned registrant hereby undertakes to supply by means of a
         post-effective amendment all information concerning a transaction, and
         the company being acquired involved therein, that was not the subject
         of and included in the registration statement when it became effective.

                                      II-4
<PAGE>   216

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 to the Registration Statement on Form S-4
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Linden, State of New Jersey, on November 24, 1999.


                                          Sleepmaster L.L.C.

                                          By:                  *
                                            ------------------------------------
                                              Name: Charles Schweitzer
                                              Title: Executive Advisor,
                                              President and
                                                    Chief Executive Officer


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to the Registration Statement on Form S-4 has been signed by the following
persons in the capacities indicated on November 24, 1999.


<TABLE>
<CAPTION>
                  SIGNATURE                                           CAPACITY
                  ---------                                           --------
<C>                                                 <S>
                      *                             Executive Advisor, President, Chief Executive
- ---------------------------------------------         Officer and Advisor (principal executive
             Charles Schweitzer                       officer)

            /s/ JAMES P. KOSCICA                    Executive Advisor/Vice President, Chief
- ---------------------------------------------         Financial Officer, Secretary and Advisor
              James P. Koscica                        (principal financial officer and accounting
                                                      officer)

                      *                             Advisor
- ---------------------------------------------
             Robert Bartholomew

                      *                             Advisor
- ---------------------------------------------
                John D. Weber

                      *                             Advisor
- ---------------------------------------------
               David F. Thomas

                      *                             Advisor
- ---------------------------------------------
               Michael Bradley

                      *                             Advisor
- ---------------------------------------------
                Michael Bubis
</TABLE>

- ---------------
* Executed by power of attorney.

                                      II-5
<PAGE>   217

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 to the Registration Statement on Form S-4
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Linden, State of New Jersey, on November 24, 1999.


                                          Sleepmaster Finance Corporation

                                          By:                  *
                                            ------------------------------------
                                              Name: Charles Schweitzer
                                              Title:  President and Chief
                                              Executive Officer


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to the Registration Statement on Form S-4 has been signed by the following
persons in the capacities indicated on November 24, 1999.


<TABLE>
<CAPTION>
                  SIGNATURE                                            CAPACITY
                  ---------                                            --------
<C>                                              <S>
                      *                          President, Chief Executive Officer and Director
- ---------------------------------------------      (principal executive officer)
             Charles Schweitzer

            /s/ JAMES P. KOSCICA                 Executive Vice President, Chief Financial Officer;
- ---------------------------------------------      Secretary and Director (principal financial
              James P. Koscica                     officer
                                                   and accounting officer)

                      *                          Director
- ---------------------------------------------
             Robert Bartholomew

                      *                          Director
- ---------------------------------------------
                John D. Weber

                      *                          Director
- ---------------------------------------------
               David F. Thomas

                      *                          Director
- ---------------------------------------------
               Michael Bradley

                      *                          Director
- ---------------------------------------------
                Michael Bubis
</TABLE>

- ---------------
* Executed by power of attorney.

                                      II-6
<PAGE>   218

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 to the Registration Statement on Form S-4
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Linden, State of New Jersey, on November 24, 1999.


                                          Palm Beach Bedding Company

                                          By:                  *
                                            ------------------------------------
                                              Name: Michael Bubis
                                              Title:  President


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to the Registration Statement on Form S-4 has been signed by the following
persons in the capacities indicated on November 24, 1999.


<TABLE>
<CAPTION>
                  SIGNATURE                                           CAPACITY
                  ---------                                           --------
<C>                                            <S>
                      *                        Chief Executive Officer and Chairman of the Board of
- ---------------------------------------------    Directors (principal executive officer)
             Charles Schweitzer

            /s/ JAMES P. KOSCICA               Executive Vice President, Chief Financial Officer,
- ---------------------------------------------    Secretary and Director (principal financial officer
              James P. Koscica                   and accounting officer)

                      *                        Director
- ---------------------------------------------
             Robert Bartholomew

                      *                        Director
- ---------------------------------------------
                John D. Weber

                      *                        Director
- ---------------------------------------------
               David F. Thomas

                      *                        Director
- ---------------------------------------------
               Michael Bradley

                      *                        Director
- ---------------------------------------------
                Michael Bubis
</TABLE>

- ---------------
* Executed by power of attorney

                                      II-7
<PAGE>   219

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 to the Registration Statement on Form S-4
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Linden, State of New Jersey, on November 24, 1999.


                                          Herr Manufacturing Company

                                          By:                  *
                                            ------------------------------------
                                              Name: Stuart W. Herr
                                              Title:  President


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to the Registration Statement on Form S-4 has been signed by the following
persons in the capacities indicated on November 24, 1999.


<TABLE>
<CAPTION>
                  SIGNATURE                                           CAPACITY
                  ---------                                           --------
<C>                                            <S>
                      *                        Chief Executive Officer and Chairman of the Board of
- ---------------------------------------------    Directors (principal executive officer)
             Charles Schweitzer

            /s/ JAMES P. KOSCICA               Executive Vice President, Chief Executive Officer,
- ---------------------------------------------    Secretary and Director (principal financial officer
              James P. Koscica                   and accounting officer)

                      *                        Director
- ---------------------------------------------
             Robert Bartholomew

                      *                        Director
- ---------------------------------------------
                John D. Weber

                      *                        Director
- ---------------------------------------------
               David F. Thomas

                      *                        Director
- ---------------------------------------------
               Michael Bradley

                      *                        Director
- ---------------------------------------------
                Michael Bubis
</TABLE>

- ---------------
* Executed by power of attorney

                                      II-8
<PAGE>   220

                                   SIGNATURES


     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment No. 4 to the Registration Statement on Form S-4
to be signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Linden, State of New Jersey on November 24, 1999.


                                          Lower Road Associates, LLC

                                          By:                  *
                                            ------------------------------------
                                              Name: Charles Schweitzer
                                              Title:  President and Chief
                                                      Executive Officer


     Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 4 to the Registration Statement on Form S-4 has been signed by the following
persons in the capacities indicated on November 24, 1999.


<TABLE>
<CAPTION>
                  SIGNATURE                                           CAPACITY
                  ---------                                           --------
<C>                                            <S>
                      *                        President, Chief Executive Officer and Advisor
- ---------------------------------------------    (principal executive officer)
             Charles Schweitzer

            /s/ JAMES P. KOSCICA               Executive Vice President, Chief Financial Officer,
- ---------------------------------------------    Secretary and Advisor (principal financial officer
              James P. Koscica                   and accounting officer)

                      *                        Advisor
- ---------------------------------------------
             Robert Bartholomew

                      *                        Advisor
- ---------------------------------------------
                John D. Weber

                      *                        Advisor
- ---------------------------------------------
               David F. Thomas

                      *                        Advisor
- ---------------------------------------------
               Michael Bradley

                      *                        Advisor
- ---------------------------------------------
                Michael Bubis
</TABLE>

- ---------------
* Executed by power of attorney

                                      II-9
<PAGE>   221

                                 EXHIBIT INDEX


<TABLE>
<C>    <S>  <C>
 2.1        Recapitalization, Redemption and Purchase Agreement dated
              October, 1996 by and among Sleepmaster Holdings L.L.C.,
              Sleepmaster L.L.C., Brown/Schweitzer Holdings, Inc., the
              members of Sleepmaster Holdings, L.L.C., the investors
              names therein and Sleep Investor L.L.C.*
 3.1        Certificate of Formation of Sleepmaster L.L.C. dated
              December 14, 1994.*
 3.2        Sleepmaster L.L.C. Amended and Restated Limited Liability
              Company Operating Agreement dated November 14, 1996.*
 3.3        Certificate of Incorporation of Sleepmaster Finance
              Corporation dated April 30, 1999.*
 3.4        By-laws of Sleepmaster Finance Corporation.*
 3.5        Articles of Incorporation of Palm Beach Bedding Company
              dated July 16, 1959.*
 3.6        By-laws of Palm Beach Bedding Company.*
 3.7        Articles of Incorporation of Herr Manufacturing Company
              dated May 5, 1933.*
 3.8        By-laws of Herr Manufacturing Company.*
 3.9        Certificate of Formation of Lower Road Associates, LLC dated
              April 6, 1998.*
 3.10       Operating Agreement of Lower Road Associates, LLC.*
 3.11       Certificate of Incorporation of Adam Wuest Corporation dated
              October 14, 1999.*
 3.12       Amendment No. 1 to the Certificate of Incorporation of Adam
              Wuest Corporation dated October 21, 1999.*
 3.13       Amendment No. 2 to the Certificate of Incorporation for AWI
              Corporation (previously Adam Wuest Corporation) dated
              November 5, 1999.*
 3.14       By-laws of Adam Wuest Corporation.*
 4.1        Indenture dated as of May 18, 1999 by and among Sleepmaster
              L.L.C., Sleepmaster Finance Corporation, the Guarantors
              listed on the signature pages thereto and the United
              States Trust Company of New York.*
 4.2        Executed Regulation S Note.*
 4.3        Executed 144A Note.*
 5.1        Opinion of Kirkland & Ellis.*
 8.1        Opinion of Kirkland & Ellis with respect to Federal tax
              consequences.*
 9.1        Amended and Restated Securityholders Agreement by and among
              Sleepmaster Holdings L.L.C., Sleep Investor L.L.C., PMI
              Mezzanine Fund, L.P., Charles Schweitzer, James P.
              Koscica, Michael Reilly, Timothy DuPont, Michael Bubis,
              Richard Tauber, Douglas Phillips and any employees of
              Sleepmaster Holdings L.L.C. or its subsidiaries which may
              thereafter execute a joinder agreement thereto dated March
              3, 1998.*
 9.2        Joinder to Amended and Restated Securityholders Agreement by
              and among Sleepmaster Holdings L.L.C., certain
              securityholders of Sleepmaster Holdings L.L.C. party
              thereto and Stuart W. Herr dated March 3, 1998.*
 9.3        Joinder to Amended and Restated Securityholders Agreement by
              and among Sleepmaster Holdings L.L.C., certain
              securityholders of Sleepmaster Holdings L.L.C. party
              thereto and John K. Herr, III dated March 3, 1998.*
10.1        Registration Rights Agreement dated as of May 18, 1999 by
              and among Sleepmaster L.L.C., Sleepmaster Finance
              Corporation, the guarantors listed on the signature pages
              thereto and Merrill Lynch, Pierce, Fenner & Smith
              Incorporated and First Union Capital Markets Corp.*
10.2        Purchase Agreement dated as of May 12, 1999 by and among
              Sleepmaster L.L.C., Sleepmaster Finance Corporation and
              the guarantors listed on the signature pages thereto and
              Merrill Lynch, Pierce, Fenner & Smith Incorporated and
              First Union Capital Markets Corp.*
</TABLE>

<PAGE>   222
<TABLE>
<C>    <S>  <C>
10.3        Second Amended and Restated Limited Liability Company
              Operating Agreement of Sleepmaster Holdings L.L.C., dated
              November 14, 1996 (including the joinder agreement of
              Stuart Herr and John Herr, dated February 26, 1999), as
              amended effective May 12, 1999.*
10.4        License Agreement and Memorandum of Agreement, each dated
              January 12, 1995, between Sleepmaster L.L.C. and Serta,
              Inc., covering certain territories in New Jersey, New York
              and Connecticut, as amended.*
10.5        License Agreement and Memorandum of Agreement, each dated
              January 12, 1995, between Sleepmaster L.L.C. and Serta,
              Inc., covering certain territories in Pennsylvania, New
              Jersey, Maryland and Delaware, as amended.*
10.6        License Agreement, dated November 4, 1989, and Memorandum of
              Agreement, dated December 1, 1969, between Palm Beach
              Bedding Company and Serta, Inc., covering certain
              territories in Florida, as amended.*
10.7        License Agreement, dated November 4, 1989, and Memorandum of
              Agreement, dated December 1, 1969, between Herr
              Manufacturing Company and Serta, Inc., covering certain
              territories in Pennsylvania and New York, as amended.*
10.8        Standard Canadian License Agreement and Memorandum of
              Agreement -- Form B, dated as of and effective May 18,
              1999, between Serta, Inc. and Star Bedding Products (1986)
              Ltd., covering certain territories in Ontario, Canada.*
10.9        Masterpiece Sleep Products, Inc. Manufacturing and Servicing
              Agreement, dated October 1, 1998, by and between
              Masterpiece Sleep Products, Inc. and Sleepmaster L.L.C.
              and affiliates.*
10.10       Employment Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and Charles Schweitzer.*
10.11       Employment Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and James Koscica.*
10.12       Employment Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and Timothy Dupont.*
10.13       Employment Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and Michael Reilly.*
10.14       Option Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and Charles Schweitzer.*
10.15       Option Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and James Koscica.*
10.16       Option Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and Timothy Dupont.*
10.17       Option Agreement, dated as of November 15, 1996, between
              Sleepmaster Holdings L.L.C., Sleepmaster L.L.C., Sleep
              Investor L.L.C. and Michael Reilly.*
10.18       Employment Agreement, dated March 3, 1998, between Palm
              Beach Bedding Company joined by Sleepmaster Holdings
              L.L.C. and Sleepmaster L.L.C. and Michael W. Bubis.*
10.19       Employment and Stock Purchase Agreement, dated as of
              February 26, 1999, by and among Herr Manufacturing
              Company, Sleepmaster Holdings L.L.C., Sleepmaster L.L.C.,
              Charles Schweitzer, Sleep Investor L.L.C. and Stuart W.
              Herr.*
10.20       Employment and Stock Purchase Agreement, dated as of
              February 26, 1999, by and among Herr Manufacturing
              Company, Sleepmaster Holdings L.L.C., Sleepmaster L.L.C.,
              Charles Schweitzer, Sleep Investor L.L.C. and John K.
              Herr, III.*
10.21       Sleepmaster Holdings L.L.C. Amended and Restated Common
              Interest Purchase Warrants, dated as of March 3, 1998 and
              Sleepmaster Holdings L.L.C. Common Interest Purchase
              Warrants, dated as of March 3, 1998, each as amended on
              February 26, 1999.*
</TABLE>
<PAGE>   223


<TABLE>
<C>        <S>        <C>
    10.22             Loan Agreement, dated as of April 1, 1996, between Palm Beach Bedding Company and Palm Beach County,
                        Florida, relating to the Palm Beach County, Florida Variable Rate Demand Industrial Development Revenue
                        Bonds (Palm Beach Bedding Company Project, Series 1996) originally outstanding in the original
                        principal amount of $7,650,000.*
    10.23             Trust Indenture, dated as of April 1, 1996, by and among Palm Beach County, the Trustee and the Credit
                        Facility Trustee.*
    10.24             Lease by and between Hartz Mountain Industries, Inc. and Sleepmaster Products Company, L.P., dated
                        October 13, 1993.*
    10.25             Letter of Credit and Reimbursement Agreement, dated as of April 1, 1996, between Palm Beach Bedding
                        Company and First Union National Bank of Florida.*
    10.26             Amendment to Reimbursement Agreement, dated March 3, 1998, between Palm Beach Bedding Company and First
                        Union National Bank of Florida.*
    10.27             Lease Agreement by and between N.H.D. Developments Limited and Star Bedding Products (1986) Ltd. dated
                        August 15, 1995.*
    10.28             Assignment of lease agreement by and between Star Bedding Products (1986) Ltd., Star Bedding Products
                        Limited and N.H.D. Developments Limited dated as of May 18, 1999.*
    10.29             Intentionally left blank.*
    10.30             Form of Junior Subordinated Note, dated November 14, 1996, of Sleep Investor L.L.C. issued to each of
                        Charles Schweitzer, James Koscica, Timothy DuPont, Michael Reilly, Douglas A. Brown, Douglas A. Brown
                        VIP Plus Profit Sharing Plan, Donald S. Brown, John S. Coates, Harold M. Wit, Allen Investments II,
                        L.L.C., Karl Dillon, Jessand Corp. Profit Sharing Plan and Trust, Alan Gelband, Panorama Holdings,
                        L.L.C., Arnold Gussoff Holding Capital Management Corp., Steven Leischner, William Colaianni, Jo
                        Levinson 1989 Trust, John M. McMahon, Kaplan, Coate Special Situations L.P., Robert W. Plaster, Bennett
                        Rosenthal, Dhiren Shah, and WKM Partners.*
    10.31             Amended and Restated Registration Rights Agreement, dated as of March 3, 1998, by and among Sleepmaster
                        Holdings L.L.C., Sleep Investor L.L.C., PMI Mezzanine Fund, L.P., Charles Schweitzer, James P. Koscica,
                        Michael Reilly, Timothy Dupont, Michael Bubis, Richard Tauber, Douglas Phillips (including the joinder
                        agreements of each of Stuart W. Herr and John K. Herr, III, dated March 3, 1998).*
    10.32             Limited Liability Company Operating Agreement of Sleep Investor L.L.C. dated November 14, 1996.*
    10.33             Stock Purchase Agreement, dated as of February 26, 1999, by and among Sleepmaster L.L.C., Herr
                        Manufacturing Company, and the stockholders listed on the Seller signature page attached thereto
                        (including the related Indemnity Escrow Agreement and Adjustment Escrow Agreement).*
    10.34             Asset Purchase Agreement by and among Star Bedding Products Limited and Sleepmaster L.L.C., as Purchaser
                        and Star Bedding Products (1986) Limited and Cecil Brauer, as Seller.*
    10.35             Amended and Restated Credit Agreement, dated as of November 5, 1999, by and among Sleepmaster L.L.C., as
                        borrower, Sleepmaster Holdings L.L.C. and our domestic restricted subsidiaries, as guarantors, and
                        First Union National Bank, as agent.*
    10.36             1997-1999 Collective Agreement between Star Bedding Products (1986) Limited and United Steelworkers of
                        America Local 400.*
    10.37             Collective Bargaining Agreement by and between Sleepmaster L.L.C., its plant located in Linden, New
                        Jersey, and the United Steelworkers of America (ABG Division), AFL-CIO, CLC, and its Local Union #396
                        dated May, 1997.*
    10.38             Agreement and Plan of Merger by and among Sleepmaster L.L.C., Sleepmaster Acquisition Corp. and Palm
                        Beach Bedding Company dated February, 1998.*
    10.39             License Agreement and Memorandum of Agreement, each dated December 1, 1969, between Serta Associates,
                        Inc. covering portions of Ohio, Kentucky and West Virginia, as amended.*
</TABLE>

<PAGE>   224


<TABLE>
<C>        <S>        <C>
    10.40             License Agreement and Memorandum of Agreement, each dated November 4, 1989, between Serta, Inc. and Adam
                        Wuest, Inc. covering Ohio, as amended.*
    10.41             License Agreement and Memorandum of Agreement, each dated December 1, 1990, between Serta, Inc. and Adam
                        Wuest, Inc. covering Indiana, as amended.*
    10.42             Subordinated Credit Agreement, dated as of November 5, 1999 by and between Sleepmaster Holdings, L.L.C.,
                        as borrower and Citicorp Mezzanine Partners, L.P., as lender.*
    10.43             Asset Purchase Agreement among Adam Wuest, Inc., Adam Wuest Realty, Inc., Sleepmaster L.L.C. and AWI
                        Corporation dated as of November 5, 1999.*
    10.44             Subordinated Note issued by Sleepmaster Holdings L.L.C. to Citicorp Mezzanine Partners, L.P. on November
                        5, 1999, in aggregate principal amount of $10.0 million.*
    10.45             Warrant Agreement dated as of November 5, 1999 between Sleepmaster L.L.C. and Citicorp Mezzanine
                        Partners, L.P.*
    10.46             Form of Unit Purchase Warrant issued by Sleepmaster Holdings L.L.C. to Citicorp Mezzanine Partners L.P.
                        on November 5, 1999.*
    10.47             Trust Indenture dated as of February 1, 1994 by and among Hamilton County, Ohio, the Fifth Third Bank, as
                        trustee.*
    10.48             Loan Agreement, dated as of February 1, 1994, between Hamilton County, Ohio, Adam Wuest, Inc. and Adam
                        Wuest Realty, Inc. relating to the Hamilton County, Ohio Fixed Rate Economic Development Revenue Bonds
                        (Adam Wuest, Inc. Project, Series 1994) originally outstanding in the aggregate principal amount of
                        $2,980,000.*
    10.49             Letter of Credit issued on November 5, 1999 by First Union National Bank to Fifth Third Bank on behalf of
                        Adam Wuest Corporation in the amount of $2,284,425.*
    10.50             Mortgage and Security Agreement, dated as of May 18, 1999 by and between Palm Beach Bedding Company, as
                        Grantor, and First Union National Bank, as Agent.*
    10.51             First Amendment to the Mortgage and Security Agreement, dated November 5, 1999 by and between Palm Beach
                        Bedding Company, as Grantor, and First Union National Bank, as Agent.*
    10.52             Mortgage and Security Agreement, dated as of May 18, 1999 by and between Herr Manufacturing Company, as
                        Grantor, and First Union National Bank, as Agent.*
    10.53             First Amendment to Mortgage and Security Agreement, dated as of November 5, 1999 by and between Herr
                        Manufacturing Company, as Grantor, and First Union National Bank, as Agent.*
    10.54             Mortgage and Security Agreement, dated as of November 5, 1999 by and between Adam Wuest Corporation, as
                        Grantor, and First Union National Bank, as Lender.*
    12.1              Statement of Ratio of Earnings to Fixed Charges.*
    21.1              Subsidiaries of the Registrant.*
    23.1              Consent of PricewaterhouseCoopers LLP.**
    23.2              Consent of Kirkland & Ellis (included in Exhibit 5.1).*
    23.3              Consent of Arthur Andersen LLP.*
    24.1              Powers of Attorney (included in signature pages).*
    25.1              Statement of Eligibility of Trustee on Form T-1.*
    27.1              Financial Data Schedule.*
    99.1              Form of Letter of Transmittal.*
    99.2              Form of Letter of Notice of Guaranteed Delivery.*
    99.3              Form of Tender Instructions.*
</TABLE>


- ---------------
 * Filed previously.

** Filed herewith.

<PAGE>   1


                                                                    Exhibit 23.1



                       CONSENT OF INDEPENDENT ACCOUNTANTS


We hereby consent to the use in this Registration Statement on Form S-4 of
Sleepmaster L.L.C. of our reports dated:

- - April 2, 1999, except as to Note 18, which is as of May 18, 1999, relating to
  the consolidated financial statements of Sleepmaster L.L.C. and Subsidiary;

- - March 26, 1999 relating to the financial statements of Palm Beach Bedding
  Company; and

- - March 26, 1999 relating to the financial statements of Herr Manufacturing
  Company;

which appear in such Registration Statement.  We also consent to the reference
to us under the heading "Experts" in such Registration Statement.





PricewaterhouseCoopers LLP
New York, New York
November 24, 1999



<PAGE>   2

            To the Director of Star Bedding Products [1986] Limited


We hereby consent to the use in this Registration Statement on Form S-4 of
Sleepmaster L.L.C. of our report dated March 19, 1999 (except as to note 11(b),
which is as of April 8, 1999) relating to the consolidated financial statements
of Star Bedding Products (1986) Limited, which appear in such Registration
Statement. We also consent to the reference to us under the heading "Experts" in
such Registration Statement.


PricewaterhouseCoopers LLP
Chartered Accountants


North York, Ontario
November 24, 1999




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission