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	)