Exhibit 12.2

 

MONITRONICS INTERNATIONAL, INC.

COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

 

     Fiscal Year
ended
June 30, 2004


    Fiscal Year
ended
June 30, 2003


 

Proforma Fixed Chages as Defined:

            

Deferred Finance Charges

   2,462     2,521  

Interest Expense

   34,214     33,489  

Interest Component of non-cancelable lease rent

   176     220  
    

 

Total Pro Forma Fixed Charges (A)

   36,852     36,230  

Pro Forma Loss as Defined:

            

Pretax loss

   (9,238 )   (6,592 )

Add fixed charges

   36,852     36,230  
    

 

Loss and fixed charges (B)

   27,614     29,638  

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

   (9,237 )   (6,592 )