Exhibit 12



MEDCO HEALTH SOLUTIONS, INC.



Computation of Ratios of Earnings to Fixed Charges

(In millions except ratio data)



|                                      |  |                                 |       | Years Ended 
|------------------------------------- |  | ------------------------------- | ----- | ------------
|                                      |  | Nine Months EndedSept. 27, 2003 |       | Dec. 28,2002
|Income Before Taxes                   |  | $                               | 526.3 |             
|One-third of rents                    |  |                                 | 15.3  |             
|Interest expense                      |  |                                 | 10.0  |             
|Equity (income) loss from affiliates  |  |                                 | 4.6   |             
|                                      |  |                                 |       |             
|Earnings                              |  | $                               | 556.2 |             
|                                      |  |                                 |       |             
|One-third of rents                    |  | $                               | 15.3  |             
|Interest expense                      |  |                                 | 10.0  |             
|                                      |  |                                 |       |             
|Fixed charges                         |  | $                               | 25.3  |             
|                                      |  |                                 |       |             
|Ratio of Earnings to Fixed Charges(1) |  |                                 | 22.0  |             
|                                      |  |                                 |       |             



|(1) | The ratio was calculated by dividing the sum of the fixed charges into the sum of the
earnings and fixed charges. In calculating this ratio, earnings include income before income taxes and before fixed charges. Fixed charges include interest expense and one-third of all rent expense (considered representative of the interest factor).
Interest expense gives effect to the incurrence of $1,496 million of debt, and related estimated debt issuance costs, comprised of $900 million of term loans under the $1,150 million senior secured credit facility entered into prior to the
distribution, the $100 million advance under the $500 million accounts receivable financing facility, and the issuance of $496 million aggregate principal amount of senior notes and related estimated debt issuance costs.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------