Exhibit 12

PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES

FOR THE FISCAL YEARS ENDED MARCH 31, 2006, APRIL 1, 2005, APRIL 2, 2004,

MARCH 28, 2003, AND MARCH 29, 2002

(Dollars in Thousands)

	Fiscal Year Ended
	2006			2005			2004			2003			2002
Fixed charges:
Interest expense	$	5,884		$	6,856		$	5,560		$	12,554		$	8,201
Capitalized interest		606			469			27			—			1,801
Interest component of rental expense		12,838			13,229			8,962			12,985			12,440
Fixed charges	$	19,328		$	20,554		$	14,549		$	25,539		$	22,442
Earnings:
Income from continuing operations before provision for income taxes	$	70,094		$	56,154		$	46,300		$	14,129		$	17,934
Add: Fixed charges		19,328			20,554			14,549			25,539			22,442
Less: Capitalized interest		606			469			27			—			1,801
Total earnings (loss)	$	88,816		$	76,239		$	60,822		$	39,668		$	38,575
Ratio of earnings (loss) to fixed charges:
Total earnings (loss)	$	88,816		$	76,239		$	60,822		$	39,668		$	38,575
Fixed charges	$	19,328		$	20,554		$	14,549		$	25,539		$	22,442
Ratio		4.6			3.7			4.2			1.6			1.7
		(a	)		(a	)		(a	)		(a	)		(a	)

(a) The consolidated ratios of earnings to fixed charges shown above is calculated in accordance with Section 229.503 (d) of Regulation S-K.