Exhibit 12.2

MONITRONICS INTERNATIONAL, INC.

COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

 

    

Three Months
ended

September 30, 2003


   

Fiscal Year
ended

June 30, 2003


 

Pro Forma Fixed Charges as Defined:

            

Deferred Finance Charges

   674     2,521  

Interest Expense

   8,607     33,489  

Interest component of non-cancelable lease rent

   45     220  
    

 

Total Pro Forma Fixed Charges (A)

   9,327     36,230  

Pro Forma Loss as Defined:

            

Pretax loss

   (8,866 )   (4,315 )

Add fixed charges

   9,327     36,230  
    

 

Loss and fixed charges (B)

   461     31,915  

Amount by which pro forma loss is insufficient to cover pro forma fixed charges (B-A)

   (8,866 )   (4,315 )