Exhibit 12.2

MONITRONICS INTERNATIONAL, INC.

COMPUTATION OF PRO FORMA RATIO OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

	Three Months ended September 30, 2003		Fiscal Year ended 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	)