EXHIBIT 12.2 MONITRONICS INTERNATIONAL, INC. COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES (DOLLARS IN THOUSANDS) Fiscal Year ended June 30, 2003 ------------- Pro Forma Fixed Charges as Defined: Deferred Finance Charges 2,263 Interest Expense 33,478 Interest component of non-cancelable lease rent 220 -------- Total Pro Forma Fixed Charges (A) 35,961 Pro Forma Loss as Defined: Pretax loss (4,045) Add fixed charges 35,961 --------- Loss and fixed charges (B) 31,916 Amount by which pro forma loss is insufficient to cover fixed charges (B-A) (4,045)