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 | (9,237 | ) | (6,592 | ) |