Exhibit 12.2
MONITRONICS INTERNATIONAL, INC.
COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES
(DOLLARS IN THOUSANDS)
Three Months September 30, 2003 | Fiscal Year 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 | ) |