Exhibit 12



PSS WORLD MEDICAL, INC. AND SUBSIDIARIES



COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES



FOR THE FISCAL YEARS ENDED APRIL 2, 2004, MARCH 28, 2003, MARCH 29, 2002,

MARCH 30, 2001, AND MARCH 31, 2000



(Dollars in Thousands)



|                                                                             |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|---------------------------------------------------------------------------- |  | ----------------- | ------ | --- | ---- | - | ------ | ---- |  | - | ------ | --- |  | ---- | ------- | ---- |  | - | ------ | ---
|                                                                             |  | Fiscal Year Ended |       
|                                                                             |  | 2004              |        |     | 2003 |   |        | 2002 |  |   | 2001   |     |  | 2000 |        
|Fixed charges:                                                               |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Interest expense                                                             |  | $                 | 5,560  |     |      | $ | 12,554 |      |  | $ | 8,201  |     |  | $    | 11,374  |      |  | $ | 9,278  |    
|Capitalized interest                                                         |  |                   | 27     |     |      |   |       |      |  |   | 1,801  |     |  |      | 1,612   |      |  |   | 1,377  |    
|Interest component of rental expense                                         |  |                   | 8,962  |     |      |   | 12,985 |      |  |   | 12,440 |     |  |      | 12,768  |      |  |   | 11,796 |    
|                                                                             |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Fixed charges                                                                |  | $                 | 14,549 |     |      | $ | 25,539 |      |  | $ | 22,442 |     |  | $    | 25,754  |      |  | $ | 22,451 |    
|                                                                             |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Earnings:                                                                    |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Income (loss) before income taxes and cumulative effect of accounting change |  | $                 | 46,300 |     |      | $ | 14,129 |      |  | $ | 17,934 |     |  | $    | (37,593 | )    |  | $ | 17,582 |    
|Add: Fixed charges                                                           |  |                   | 14,549 |     |      |   | 25,539 |      |  |   | 22,442 |     |  |      | 25,754  |      |  |   | 22,451 |    
|Less: Capitalized interest                                                   |  |                   | 27     |     |      |   |       |      |  |   | 1,801  |     |  |      | 1,612   |      |  |   | 1,377  |    
|                                                                             |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Total earnings (loss)                                                        |  | $                 | 60,822 |     |      | $ | 39,668 |      |  | $ | 38,575 |     |  | $    | (13,451 | )    |  | $ | 38,656 |    
|                                                                             |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Ratio of earnings (loss) to fixed charges:                                   |  |                   |        |     |      |   |        |      |  |   |        |     |  |      |         |      |  |   |        |    
|Total earnings (loss)                                                        |  | $                 | 60,822 |     |      | $ | 39,668 |      |  | $ | 38,575 |     |  | $    | (13,451 | )    |  | $ | 38,656 |    
|Fixed charges                                                                |  | $                 | 14,549 |     |      | $ | 25,539 |      |  | $ | 22,442 |     |  | $    | 25,754  |      |  | $ | 22,451 |    
|Ratio                                                                        |  |                   | 4.2    | (a) |      |   | 1.6    | (a)  |  |   | 1.7    | (a) |  |      | (0.5    | )(a) |  |   | 1.7    | (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.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------