Exhibit 12.2
MONITRONICS INTERNATIONAL, INC.
COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES
(DOLLARS IN THOUSANDS)
Nine Months ended March 31, 2004 | Fiscal Year ended June 30, 2003 | |||||
Pro Forma Fixed Charges as Defined: | ||||||
Deferred Finance Charges | 1,946 | 2,521 | ||||
Interest Expense | 25,591 | 33,489 | ||||
Interest component of non-cancelable lease rent | 132 | 220 | ||||
Total Pro Forma Fixed Charges (A) | 27,669 | 36,230 | ||||
Pro Forma Loss as Defined: | ||||||
Pretax loss | (9,480 | ) | (6,592 | ) | ||
Add fixed charges | 27,669 | 36,230 | ||||
Loss and fixed charges (B) | 18,189 | 29,638 | ||||
Amount by which pro forma loss is insufficient to cover pro forma fixed charges (B-A) | (9,480 | ) | (6,592 | ) |