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.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------