Exhibit 12.1

MONITRONICS INTERNATIONAL, INC.

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

(DOLLARS IN THOUSANDS)

	Fiscal Year Ended
	June 30, 2000 Restated		June 30, 2001 Restated		June 30, 2002 Restated	June 30, 2003 Restated	June 30, 2004
Fixed Charges as Defined:
Deferred Finance Charges	423		524		1,205	1,777	2,221
Interest Expense	21,325		27,160		19,183	20,838	31,598
Rent	100		176		209	220	176
Total Fixed Charges (A)	21,848		27,860		20,597	22,835	33,995
Earnings as Defined:
Pretax Income	(2,608	)	(2,487	)	4,584	6,304	(7,268	)
Add Fixed Charges	21,848		27,860		20,597	22,835	33,995
Earnings and Fixed Charges (B)	19,240		25,373		25,181	29,139	26,727
Ratio of earnings to fixed charges (B/A)					1.22	1.28
Insufficient to cover fixed charges (B-A)	(2,608	)	(2,487	)			(7,268	)

MONITRONICS INTERNATIONAL, INC.

COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES

INCLUDING DIVIDENDS PAYABLE

(DOLLARS IN THOUSANDS)

	Fiscal Year Ended
	June 30, 2000 Restated		June 30, 2001 Restated		June 30, 2002 Restated		June 30, 2003 Restated		June 30, 2004
Fixed Charges as Defined:
Deferred Finance Charges	423		524		1,205		1,777		2,221
Interest Expense	21,325		27,160		19,183		20,838		31,598
Dividends Payable	2,940		4,603		24,689		30,940		21,018
Amort of accretion	102		114		193		214		217
Rent	100		176		209		220		176
Total Fixed Charges (A)	24,890		32,577		45,479		53,989		55,230
Earnings as Defined:
Pretax Income	(2,608	)	(2,487	)	4,584		6,303		(7,268	)
Add fixed charges less dividends payable	21,848		27,860		20,597		22,835		33,995
Adj Earnings	19,240		25,373		25,181		29,138		26,727
Total Fixed Charges (B)	24,890		32,577		45,479		53,989		55,230
Ratio of earnings to fixed charges (B/A)
Insufficient to cover fixed charges (B-A)	(5,650	)	(7,204	)	(20,298	)	(24,851	)	(28,503	)