Exhibit 12.1

PSS WORLD MEDICAL, INC. AND SUBSIDIARIES

COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES

FOR THE FISCAL YEARS ENDED APRIL 1, 2005, APRIL 2, 2004, MARCH 28, 2003, MARCH 29, 2002,

MARCH 30, 2001, AND FOR THE SIX MONTHS ENDED SEPTEMBER 30, 2005 AND OCTOBER 1, 2004

(Unaudited)

(Dollars in Thousands)

	Fiscal Year Ended															Six Months Ended
	2005			2004			2003			2002			2001			September 30, 2005			October 1, 2004
Fixed charges:
Interest expense	$	6,856		$	5,560		$	12,554		$	8,201		$	11,374		$	2,867		$	3,759
Capitalized interest		469			27			—			1,801			1,612			339			—
Interest component of rental expense		13,229			8,962			12,985			12,440			12,768			6,443			7,022
Fixed charges	$	20,554		$	14,549		$	25,539		$	22,442		$	25,754		$	9,649		$	10,781
Earnings:
Income (loss) from continuing operations before provision for income taxes	$	56,154		$	46,300		$	14,129		$	17,934		$	(37,593	)	$	30,725		$	24,807
Add: Fixed charges		20,554			14,549			25,539			22,442			25,754			9,649			10,781
Less: Capitalized interest		469			27			—			1,801			1,612			339			—
Total earnings (loss)	$	76,239		$	60,822		$	39,668		$	38,575		$	(13,451	)	$	40,035		$	35,588
Ratio of earnings (loss) to fixed charges:
Total earnings (loss)	$	76,239		$	60,822		$	39,668		$	38,575		$	(13,451	)	$	40,035		$	35,588
Fixed charges	$	20,554		$	14,549		$	25,539		$	22,442		$	25,754		$	9,649		$	10,781
Ratio		3.7	(a)		4.2	(a)		1.6	(a)		1.7	(a)		(0.5	)(a)		4.1	(a)		3.3	(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.