UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWASHINGTON, D.C. 20549

FORM 10-Q

|[X] |  | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|--- |  | ---------------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2005

OR

|[   ] |  | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|----- |  | ----------------------------------------------------------------------------------------

FOR THE TRANSITION PERIOD FROM __________________ TO __________________

COMMISSION FILE NUMBER 000-26497

SALEM COMMUNICATIONS CORPORATION(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

|[form10qfinal002.gif]                                                              
|-----------------------------------------------------------------------------------
|DELAWARE                                                                           
|(STATE OR OTHER JURISDICTION OF INCORPORATION OR ORGANIZATION)                     
|                                                                                   
|4880 SANTA ROSA ROAD
CAMARILLO, CALIFORNIA
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)

REGISTRANTS TELEPHONE NUMBER, INCLUDING AREA CODE: (805) 987-0400

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES [X] NO [   ]

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES [X] NO [   ]

As of August 2, 2005, there were 20,200,673 shares of Class A common stock and 5,553,696 shares of Class B common stock of Salem Communications Corporation outstanding.



---



SALEM COMMUNICATIONS CORPORATION
INDEX

|                               |                                                                                               |    | PAGE NO.
|------------------------------ | --------------------------------------------------------------------------------------------- | -- | --------
|                               |                                                                                               |    |         
|COVER PAGE                     |                                                                                               | 1 
|INDEX                          |                                                                                               | 2 
|PART I - FINANCIAL INFORMATION |                                                                                               | 4 
|                               | Item 1. Financial Statements                                                                  |    | 5       
|                               | Item 2. Managements Discussion and Analysis of Financial Condition
and Results of Operations |    | 20      
|                               | Item 3. Quantitative and Qualitative Disclosures About Market Risk                            |    | 31      
|                               | Item 4. Controls and Procedures                                                               |    | 33      
|PART II - OTHER INFORMATION    |                                                                                               | 33
|                               | Item 1. Legal Proceedings                                                                     |    | 33      
|                               | Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                           |    | 34      
|                               | Item 3. Defaults Upon Senior Securities                                                       |    | 34      
|                               | Item 4. Submission of Matters to a Vote of Security Holders                                   |    | 34      
|                               | Item 5. Other Information                                                                     |    | 34      
|                               | Item 6. Exhibits                                                                              |    | 34      
|SIGNATURES                     |                                                                                               | 37
|EXHIBIT INDEX                  |                                                                                               | 38





























2



---



FORWARDLOOKING STATEMENTS

From time to time, in both written reports (such as this report) and oral statements, Salem Communications Corporation (Salem or the company, including references to Salem by we, us and our) makes forward-looking statements within the meaning of federal and state securities laws. Disclosures that use words such as the company believes, anticipates, expects, intends, will, may or plans and similar expressions are intended to identify forward-looking statements, as defined under the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect the companys current expectations and are based upon data available to the company at the time the statements are made. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from expectations. These risks as well as other risks and uncertainties are detailed in Salems periodic reports on Forms 10-K, 10-Q and 8-K filed with the Securities and Exchange Commission. Forward-looking statements made in this report speak as of the date hereof. The company undertakes no obligation to update or revise any forward-looking statements made in this report. Any such forward-looking statements, whether made in this report or elsewhere, should be considered in context with the various disclosures made by Salem about its business. These projections or forward-looking statements fall under the safe harbors of Section 27A of the Securities Act of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act).



































3



---



PART I - FINANCIAL INFORMATION

SALEM COMMUNICATIONS CORPORATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)













































4



---

SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS 
(IN THOUSANDS, EXCEPT SHARE DATA)

|                                                                                                     |                                                                                                                                                                                                             |   | December 31, |         | June  30,  
|---------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | - | ------------ | ------- | -----------
|                                                                                                     |                                                                                                                                                                                                             |   | 2004         |         | 2005       
|                                                                                                     |                                                                                                                                                                                                             |   | (Note 1)     |         | (Unaudited)
|ASSETS                                                                                              
|Current assets:                                                                                      |                                                                                                                                                                                                             |   |              |         |            
|                                                                                                     | Cash and cash equivalents                                                                                                                                                                                   |   | $            | 10,994  |            
|                                                                                                     | Accounts receivable (less allowance for doubtful accounts of $8,109 in 2004 and $7,987 in 2005)                                                                                                             |   |              | 29,535  |            
|                                                                                                     | Other receivables                                                                                                                                                                                           |   |              | 1,629   |            
|                                                                                                     | Prepaid expenses                                                                                                                                                                                            |   |              | 2,083   |            
|                                                                                                     | Deferred income taxes                                                                                                                                                                                       |   |              | 4,683   |            
|Total current assets                                                                                 |                                                                                                                                                                                                             |   | 48,924       |         |            
|Property, plant and equipment, net                                                                   |                                                                                                                                                                                                             |   | 102,987      |         |            
|Broadcast licenses                                                                                   |                                                                                                                                                                                                             |   | 406,290      |         |            
|Goodwill                                                                                             |                                                                                                                                                                                                             |   | 11,419       |         |            
|Amortizable intangible assets (net of accumulated amortization of $6,269 in 2004 and $7,004 in 2005) |                                                                                                                                                                                                             |   | 2,757        |         |            
|Bond issue costs                                                                                     |                                                                                                                                                                                                             |   | 3,342        |         |            
|Bank loan fees                                                                                       |                                                                                                                                                                                                             |   | 3,710        |         |            
|Fair value of interest rate swap                                                                     |                                                                                                                                                                                                             |   | 4,142        |         |            
|Other assets                                                                                         |                                                                                                                                                                                                             |   | 2,213        |         |            
|Total assets                                                                                         |                                                                                                                                                                                                             | $ | 585,784      |         |            
|                                                                                                     |                                                                                                                                                                                                             |   |              |         |            
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                
|Current liabilities:                                                                                
|                                                                                                     | Accounts payable                                                                                                                                                                                            |   | $            | 581     |            
|                                                                                                     | Accrued expenses                                                                                                                                                                                            |   |              | 6,471   |            
|                                                                                                     | Accrued compensation and related expenses                                                                                                                                                                   |   |              | 5,310   |            
|                                                                                                     | Accrued interest                                                                                                                                                                                            |   |              | 5,136   |            
|                                                                                                     | Deferred revenue                                                                                                                                                                                            |   |              | 1,402   |            
|                                                                                                     | Current portion of long-term debt and capital lease obligations                                                                                                                                             |   |              | 1,145   |            
|Total current liabilities                                                                            |                                                                                                                                                                                                             |   | 20,045       |         |            
|Long-term debt and capital lease obligations, less current portion                                   |                                                                                                                                                                                                             |   | 281,024      |         |            
|Deferred income taxes                                                                                |                                                                                                                                                                                                             |   | 32,715       |         |            
|Deferred revenue and expenses                                                                        |                                                                                                                                                                                                             |   | 3,364        |         |            
|Other liabilities                                                                                    |                                                                                                                                                                                                             |   | 999          |         |            
|Total liabilities                                                                                    |                                                                                                                                                                                                             |   | 338,147      |         |            
|Commitments and contingencies                                                                       
|Stockholders equity:                                                                               
|                                                                                                     | Class A common stock, $0.01 par value; authorized 80,000,000 shares; issued and outstanding 20,408,742 at December 31, 2004 and 20,410,867 shares issued and 20,200,548 shares outstanding at June 30, 2005 |   |              | 204     |            
|                                                                                                     | Class B common stock, $0.01 par value; authorized 20,000,000 shares; issued and outstanding 5,553,696 shares                                                                                                |   |              | 56      |            
|                                                                                                     | Additional paid-in capital                                                                                                                                                                                  |   |              | 216,996 |            
|                                                                                                     | Treasury stock, at cost (210,319 shares at June 30, 2005)                                                                                                                                                   |   |              |        |            
|                                                                                                     | Retained earnings                                                                                                                                                                                           |   |              | 30,381  |            
|                                                                                                     | Accumulated other comprehensive loss                                                                                                                                                                        |   |              |        |            
|Total stockholders equity                                                                           |                                                                                                                                                                                                             |   | 247,637      |         |            
|Total liabilities and stockholders equity                                                           |                                                                                                                                                                                                             | $ | 585,784      |         |            
|See accompanying notes                                                                              



5



---





SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA) 
(UNAUDITED)

|                                                              |                                                                                                                                                                                                                                                                                         | Three Months Ended |                  | Six Months Ended
|------------------------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------------ | ---------------- | ----------------
|                                                              |                                                                                                                                                                                                                                                                                         | June 30,           |                  | June 30,        
|                                                              | 2004                                                                                                                                                                                                                                                                                    |                    | 2005             |                 
|Net broadcasting revenue                                      | $47,800                                                                                                                                                                                                                                                                                 |                    | $     51,510     |                 
|Other media revenue                                           | 2,352                                                                                                                                                                                                                                                                                   |                    | 2,740            |                 
|Total revenue                                                 | 50,152                                                                                                                                                                                                                                                                                  |                    | 54,250           |                 
|Operating expenses:                                           |                                                                                                                                                                                                                                                                                         |                    |                  |                 
|                                                              | Broadcasting operating expenses, exclusive of depreciation and amortization shown below (including $270 and $282 for the quarters ended June 30, 2004 and 2005, respectively, and $543 and $555 for the six months ended June 30, 2004 and 2005, respectively, paid to related parties) | 28,875             |                  | 31,527          
|                                                              | Other media operating expenses, exclusive of depreciation and amortization shown below                                                                                                                                                                                                  | 2,030              |                  | 2,494           
|                                                              | Corporate expenses, exclusive of depreciation and amortization shown below (including $89 and $95 for the quarters ended June 30, 2004 and 2005, respectively, and $169 and $157 for the six months ended June 30, 2004 and 2005, respectively, paid to related parties)                | 4,247              |                  | 4,936           
|                                                              | Litigation costs                                                                                                                                                                                                                                                                        |                   |                  | 650             
|                                                              | Depreciation and amortization (including $261 and $243 for the quarters ended June 30 2004 and 2005, respectively, and $529 and $459 for the six months ended June 30, 2004 and 2005, respectively for other media businesses)                                                          | 3,129              |                  | 3,453           
|                                                              | Loss on disposal of assets                                                                                                                                                                                                                                                              |                   |                  | 33              
|Total operating expenses                                      | 38,281                                                                                                                                                                                                                                                                                  |                    | 43,093           |                 
|Operating income                                              | 11,871                                                                                                                                                                                                                                                                                  |                    | 11,157           |                 
|Other income (expense):                                       |                                                                                                                                                                                                                                                                                         |                    |                  |                 
|                                                              | Interest income                                                                                                                                                                                                                                                                         | 93                 |                  | 22              
|                                                              | Interest expense                                                                                                                                                                                                                                                                        | (5,366)            |                  | (5,593)         
|                                                              | Loss on early redemptions of long-term debt                                                                                                                                                                                                                                             | (6,588)            |                  |                
|                                                              | Other income (expense), net                                                                                                                                                                                                                                                             | 279                |                  | (71)            
|Income before income taxes and discontinued operations        | 289                                                                                                                                                                                                                                                                                     |                    | 5,515            |                 
|Provision for income taxes                                    | 117                                                                                                                                                                                                                                                                                     |                    | 1,962            |                 
|Income before discontinued operations                         | 172                                                                                                                                                                                                                                                                                     |                    | 3,553            |                 
|Loss on discontinued operations, net of tax                   | (335)                                                                                                                                                                                                                                                                                   |                    |                 |                 
|Net income (loss)                                             | $      (163)                                                                                                                                                                                                                                                                            |                    | $         3,553  |                 
|Other comprehensive loss, net of tax                          |                                                                                                                                                                                                                                                                                        |                    | (1,326)          |                 
|Comprehensive income (loss)                                   | $      (163)                                                                                                                                                                                                                                                                            |                    | $         2,227  |                 
|Basic net earnings per share before discontinued operations   | $        0.01                                                                                                                                                                                                                                                                           |                    | $           0.14 |                 
|Loss from discontinued operations per share                   | $     (0.01)                                                                                                                                                                                                                                                                            |                    |                 |                 
|Basic net earnings (loss) per share                           | $     (0.01)                                                                                                                                                                                                                                                                            |                    | $           0.14 |                 
|                                                              |                                                                                                                                                                                                                                                                                         |                    |                  |                 
|Diluted net earnings per share before discontinued operations | $        0.01                                                                                                                                                                                                                                                                           |                    | $           0.14 |                 
|Loss from discontinued operations per share                   | $     (0.01)                                                                                                                                                                                                                                                                            |                    |                 |                 
|Diluted net earnings (loss) per share                         | $     (0.01)                                                                                                                                                                                                                                                                            |                    | $           0.14 |                 
|                                                              |                                                                                                                                                                                                                                                                                         |                    |                  |                 
|Basic weighted average shares outstanding                     | 25,205,348                                                                                                                                                                                                                                                                              |                    | 25,887,299       |                 
|Diluted weighted average shares outstanding                   | 25,412,122                                                                                                                                                                                                                                                                              |                    | 25,939,455       |                 
|                                                              |                                                                                                                                                                                                                                                                                         |                    |                  |                 
|See accompanying notes                                       







6



---

SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS 
(IN THOUSANDS) 
(UNAUDITED)

|                                                                                  |                                                     |                                           |          | Six Months Ended |        
|--------------------------------------------------------------------------------- | --------------------------------------------------- | ----------------------------------------- | -------- | ---------------- | -------
|                                                                                  |                                                     |                                           |          | June 30,         |        
|                                                                                  |                                                     |                                           |          | 2004             |        
|OPERATING ACTIVITIES                                                              |                                                     |                                           |          |                  |        
|Net income                                                                        |                                                     | $                                         | 1,080    |                  |        
|Adjustments to reconcile net income to net cash provided by operating activities: |                                                     |                                           |          |                  |        
|                                                                                  | Loss on early retirement of debt                    |                                           |          | 6,588            |        
|                                                                                  | Tax benefit related to stock options exercised      |                                           |          | 333              |        
|                                                                                  | Depreciation and amortization                       |                                           |          | 6,226            |        
|                                                                                  | Amortization of bond issue costs and bank loan fees |                                           |          | 950              |        
|                                                                                  | Amortization and accretion of financing items       |                                           |          |                 |        
|                                                                                  | Provision for bad debts                             |                                           |          | 1,796            |        
|                                                                                  | Deferred income taxes                               |                                           |          | 164              |        
|                                                                                  | Loss on disposal of assets                          |                                           |          | 224              |        
|                                                                                  | Changes in operating assets and liabilities:       
|                                                                                  |                                                     | Accounts receivable                       |          |                  | (1,245)
|                                                                                  |                                                     | Prepaid expenses and other current assets |          |                  | 360    
|                                                                                  |                                                     | Accounts payable and accrued expenses     |          |                  | (526)  
|                                                                                  |                                                     | Deferred revenue                          |          |                  | 17     
|                                                                                  |                                                     | Other liabilities                         |          |                  | 205    
|                                                                                  |                                                     | Income taxes payable                      |          |                  | 6      
|Net cash provided by operating activities                                         |                                                     |                                           | 16,178   |                  |        
|                                                                                  |                                                     |                                           |          |                  |        
|INVESTING ACTIVITIES                                                             
|Capital expenditures                                                              |                                                     |                                           | (8,664)  |                  |        
|Deposits on radio station acquisitions                                            |                                                     |                                           | (685)    |                  |        
|Purchases of radio station assets                                                 |                                                     |                                           | (16,913) |                  |        
|Purchase of an Internet business                                                  |                                                     |                                           |         |                  |        
|Proceeds from sale of property, plant and equipment                               |                                                     |                                           |         |                  |        
|Other                                                                             |                                                     |                                           | 122      |                  |        
|Net cash used in investing activities                                             |                                                     |                                           | (26,140) |                  |        
|                                                                                  |                                                     |                                           |          |                  |        
|FINANCING ACTIVITIES                                                             
|Proceeds from issuance of long-term debt and notes payable                        |                                                     |                                           | 22,500   |                  |        
|Proceeds from common stock offering                                               |                                                     |                                           | 65,738   |                  |        
|Repurchase of Class A common stock                                                |                                                     |                                           |         |                  |        
|Payment to redeem 9% notes                                                        |                                                     |                                           | (55,630) |                  |        
|Payment of bond premium                                                           |                                                     |                                           | (4,998)  |                  |        
|Payments of long-term debt and notes payable                                      |                                                     |                                           | (12,500) |                  |        
|Proceeds from exercise of stock options                                           |                                                     |                                           | 1,637    |                  |        
|Payments on capital lease obligations                                             |                                                     |                                           | (8)      |                  |        
|Payments of costs related to bank credit facility and debt financing              |                                                     |                                           | 497      |                  |        
|Proceeds from interest rate swap termination                                      |                                                     |                                           |         |                  |        
|Net cash provided by financing activities                                         |                                                     |                                           | 17,236   |                  |        
|Net increase (decrease) in cash and cash equivalents                              |                                                     |                                           | 7,274    |                  |        
|Cash and cash equivalents at beginning of year                                    |                                                     |                                           | 5,620    |                  |        
|Cash and cash equivalents at end of period                                        |                                                     | $                                         | 12,894   |                  |        
|Supplemental disclosures of cash flow information:                                |                                                     |                                           |          |                  |        
|                                                                                  | Cash paid during the period for:                    |                                           |          |                  |        
|                                                                                  |                                                     | Interest                                  |          | $                | 11,936 
|                                                                                  |                                                     | Income taxes                              |          | $                | 180    
|Non-cash investing activities                                                     |                                                     |                                           |          |                  |        
|                                                                                  | Fair value of assets exchanged                      |                                           | $        |                 |        
|See accompanying notes                                                           



7



---







SALEM COMMUNICATIONS CORPORATION
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS 
(UNAUDITED)

NOTE 1. BASIS OF PRESENTATION AND REORGANIZATION

The accompanying condensed consolidated financial statements of Salem Communications Corporation (Salem or the Company) include the Company and its wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated.

Information with respect to the three months and six months ended June 30, 2004 and 2005 is unaudited. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial statements. In the opinion of management, the unaudited interim financial statements contain all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the financial position, results of operations and cash flows of the Company. The results of operations for the interim periods are not necessarily indicative of the results of operations for the full year. For further information, refer to the consolidated financial statements and footnotes thereto included in our annual report on Form 10-K for the year ended December 31, 2004.

The balance sheet at December 31, 2004 has been derived from the audited financial statements at that date, but does not include all of the information and footnotes required by GAAP.

NOTE 2. RECLASSIFICATIONS

Certain items shown in the December 31, 2004 financial statements have been reclassified to conform to the current period presentation.

NOTE 3. ACQUISITIONS AND OTHER SIGNIFICANT TRANSACTIONS

|Acquisition Date |  | Station(s) |  | Market Served |  | Acquisition Cost       |        | Format Changed
|---------------- |  | ---------- |  | ------------- |  | ---------------------- | ------ | --------------
|                 |  |            |  |               |  | (Dollars in thousands) |        |               
|January 19, 2005 |  | KAST-FM    |  | Portland, OR  |  | $                      | 8,000  |               
|January 31, 2005 |  | WKAT-AM    |  | Miami, FL     |  |                        | 10,000 |               
|January 31, 2005 |  | KGBI-FM    |  | Omaha, NE     |  |                        | 10,000 |               
|March 15, 2005   |  | WRMR-AM    |  | Cleveland, OH |  |                        | 10,000 |               
|                 |  |            |  |               |  | $                      | 38,000 |               

The purchase price has been allocated to the assets acquired as follows:

|      |                               | Amount                         
|----- | ----------------------------- | -------------------------------
|      |                               | (Dollars in thousands)         
|Asset |                              
|      | Property and equipment        | $                         2,610
|      | Amortizable intangible assets | 163                            
|      | Goodwill                      | 137                            
|      | Broadcast licenses            | 35,090                         
|      |                               | $                       38,000 



8



---





On January 3, 2005, the Company exchanged selected assets of radio stations KHNR-AM and KHCM-AM, both in Honolulu, Hawaii, for selected assets of radio station KGMZ-FM, Honolulu, Hawaii. The net carrying amount of the assets exchanged approximated $1.2 million. No gain or loss was recognized by the Company as a result of this exchange.

On January 4, 2005, the Company entered into an agreement to sell selected assets of radio station WCCD-AM, Cleveland, Ohio for approximately $2.1 million. The buyer began to operate the station under a local marketing agreement effective April 1, 2005. The Company anticipates this transaction to close in the third quarter of 2005.

On January 7, 2005, the Company entered into an agreement to acquire selected assets of radio station KCRO-AM, Omaha, Nebraska for approximately $3.2 million. The Company began to operate the station under a local marketing agreement effective January 31, 2005. The Company anticipates this transaction to close in the third quarter of 2005.

On February 11, 2005, the Company acquired the Internet website Christianity.com and its related operations for $3.4 million.

On February 18, 2005, the Company entered into an agreement to acquire selected assets of radio stations WGUL-AM, Tampa, Florida and WLSS-AM, Sarasota, Florida for approximately $9.5 million. The Company anticipates this transaction to close in the third quarter of 2005.

On March 31, 2005, the Company exchanged selected assets of radio station WZFS-FM, Chicago, Illinois for selected assets of radio stations WIND-AM, Chicago, Illinois, KOBT-FM, Houston, Texas and KHCK-AM, Dallas, Texas. The net carrying amount of the assets exchanged approximated $3.9 million. No gain or loss was recognized by the Company as a result of this exchange.

On April 6, 2005, the Company entered into an agreement to acquire selected assets of radio station KHLP-AM, Omaha, Nebraska for approximately $0.9 million. The Company anticipates this transaction to close in the third quarter of 2005.

On June 30, 2005, the Company exchanged selected assets of KSFB-FM, San Francisco, California for selected assets of KOSL-FM, Sacramento, California. The net carrying amount of the assets exchanged approximated $7.2 million. No gain or loss was recognized by the Company as a result of this exchange.

With the exception of the acquisitions of KGBI-FM, Omaha, Nebraska and Christianity.com, which were acquisitions of businesses, the above acquisitions were acquisitions of assets.

NOTE 4. STOCK-BASED COMPENSATION

Employee stock options are accounted for under Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued to Employees, which requires the recognition of expense when the option price is less than the fair value of the stock at the date of grant.

The Company generally awards options for a fixed number of shares at an option price equal to the fair value at the date of grant. The Company has adopted the disclosure-only provisions of Statement of Financial Accounting Standards (SFAS) No.123, Accounting for Stock-Based Compensation and SFAS No. 148, Accounting for Stock-Based CompensationTransition and Disclosure.

SFAS No. 123, as amended by SFAS No. 148, permits companies to recognize, as expense over the vesting period, the fair value of all stock-based awards on the date of grant. The Company applies the existing accounting rules under APB No. 25 and provides pro forma net income and pro forma earnings per share disclosures for stock-based awards vested during the year as if the fair value method defined in SFAS No. 123, as amended, had been applied. Net income and earnings per share for each of the three months and six months ended June 30, 2004 and 2005 would have changed to the following pro forma amounts:







9



---



|                                                                                                           |  | Three Months Ended |         | Six Months Ended
|---------------------------------------------------------------------------------------------------------- |  | ------------------ | ------- | ----------------
|                                                                                                           |  | June 30,           |         | June 30,        
|                                                                                                           |  | 2004               |         | 2005            
|Net income (loss), as reported                                                                             |  | $                  | (163)   |                 
|Add: Stock-based compensation, as reported                                                                 |  |                    |        |                 
|Deduct: Total stock-based compensation determined under fair value based method for all awards, net of tax |  |                    | (2,226) |                 
|Pro forma net income (loss)                                                                                |  | $                  | (2,389) |                 
|Earnings per share:                                                                                        |  |                    |         |                 
|Basic net earnings (loss) per share - as reported                                                          |  | $                  | (0.01)  |                 
|Basic net earnings (loss) per share - pro forma                                                            |  | $                  | (0.09)  |                 
|Diluted net earnings (loss) per share - as reported                                                        |  | $                  | (0.01)  |                 
|Diluted net earnings (loss) per share - pro forma                                                          |  | $                  | (0.09)  |                 

NOTE 5. OTHER COMPREHENSIVE INCOME

During the quarter ended June 30, 2005, the Company recorded other comprehensive income of $1.3 million, net of tax of $0.8 million, related to the change in fair value of its three cash flow hedges.

NOTE 6. RECENT ACCOUNTING PRONOUNCEMENTS

Statement of Financial Accounting Standards No. 123R

On October 13, 2004, the Financial Accounting Standards Board (FASB) reached a conclusion on Statement 123R, Share-Based Payment. The Statement would require all public companies accounting for share-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise, or (b) liabilities that are based on the fair value of the enterprise's equity instruments or that may be settled by the issuance of such equity instruments to account for these types of transactions using a fair-value-based method. The Statement would eliminate the ability to account for share-based compensation transactions using APB Opinion No. 25 for annual periods beginning after June 15, 2005. The Company will be required to apply Statement 123R beginning January 1, 2006 and it applies to unvested options granted prior to that date in addition to any new option grants. The Statement offers the Company alternative methods of adopting this final rule. At the present time, the Company has not yet determined which method it will use nor has it determined the financial statement impact.

Statement of Financial Accounting Standards No. 153

In December 2004, the FASB issued SFAS No. 153, Exchanges of Non-monetary Assets  an amendment of APB Opinion No. 29, which addresses the measurement of exchanges of non-monetary assets and eliminates the exception from fair value accounting for non-monetary exchanges of similar productive assets and replaces it with an exception for exchanges that do not have commercial substance. SFAS No. 153 specifies that a non-monetary exchange has commercial substance if the future cash flows of an entity are expected to change significantly as a result of the exchange. This statement is effective for the Company beginning the first quarter of fiscal year 2006 and is not expected to have a significant impact on the Companys results of operations or financial position.

Financial Accounting Standard Interpretation No. 47

In March 2005, the FASB issued Interpretation No. 47, Accounting for Conditional Asset Retirement Obligations, an interpretation of FASB Statement No. 143 (FIN 47), which requires an entity to recognize a liability for the fair value of a conditional asset retirement obligation when incurred if the liabilitys fair value can be reasonably estimated. FIN 47 is effective for fiscal years ending after December 15, 2005. The Company is currently evaluating the effect that the adoption of FIN 47 will have on its consolidated results of operations and financial condition but does not expect it to have a material impact.





10



---

Statement of Financial Accounting Standards No. 154

In May 2005, the FASB issued SFAS No. 154, Accounting Changes and Error Corrections, which replaces Accounting Principles Board Opinions No. 20, Accounting Changes and SFAS No. 3, Reporting Accounting Changes in Interim Financial Statements  An Amendment of APB Opinion No. 28. SFAS 154 provides guidance on accounting for and reporting of accounting changes and error corrections. It establishes retrospective application, or the latest practicable date, as the required method for reporting a change in accounting principle and the reporting of a correction of an error. SFAS 154 is effective for accounting changes and corrections of errors made in fiscal years beginning after December 15, 2005 and is required to be adopted by the Company in the first quarter of fiscal 2006. The Company is currently evaluating the effect that the adoption of SFAS 154 will have on its consolidated results of operations and financial condition, but does not expect it to have a material impact.

NOTE 7. EQUITY TRANSACTIONS

On May 5, 2004, Salem sold 2,325,000 shares of its Class A common stock at $30.00 per share in a public offering, generating offering proceeds of approximately $65.7 million, net of approximately $4.0 million of offering commissions and costs.

In addition, Salems Chairman and Chief Executive Officer sold 290,000 shares and 485,000 shares of Class A common stock, respectively, in the public offering in May 2004, that were beneficially owned by them. Salem did not receive any monies from the sale of shares by these selling stockholders.

During the three month period ended June 30, 2005, Salem made repurchases of 210,319 shares its Class A common stock for approximately $3.8 million pursuant to a $25.0 million share repurchase program adopted by Salems Board of Directors in September 2004.

NOTE 8. PARTIAL REDEMPTION OF $150.0 MILLION 9% SENIOR SUBORDINATED NOTES DUE 2011

During the quarter ended June 30, 2004, the Company repurchased an aggregate amount of $55.6 million of its 9% Senior Subordinated Notes due 2011 (9% Notes) through a combination of redemptions and open market repurchases (the Redemption) pursuant to the terms of the indenture governing the 9% Notes. The Redemption resulted in a loss on early retirement of long-term debt of approximately $6.6 million. The Company used the proceeds from its follow-on offering of 2,325,000 shares of Class A common stock issued in May 2004, to complete the Redemption.



11



---

NOTE 9. AMORTIZABLE INTANGIBLE ASSETS

The following tables provide details, by major category, of the significant classes of amortizable intangible assets:

|                                    |  | As of December 31, 2004
|----------------------------------- |  | -----------------------
|                                    |  |                        
|                                    |  | Cost                   
|                                    |  | (Dollars in thousands) 
|                                    |  |                        
|Customer lists and contracts        |  | $                      
|Favorable and assigned leases       |  |                        
|Other amortizable intangible assets |  |                        
|                                    |  | $                      



|                                    |  | As of June 30, 2005   
|----------------------------------- |  | ----------------------
|                                    |  |                       
|                                    |  | Cost                  
|                                    |  | (Dollars in thousands)
|                                    |  |                       
|Customer lists and contracts        |  | $                     
|Favorable and assigned leases       |  |                       
|Other amortizable intangible assets |  |                       
|                                    |  | $                     



The identifiable intangible assets are amortized over their estimated useful lives. The estimated aggregate amortization expense for intangibles for the subsequent years is:

|Year Ending December 31,    | Amortization Expense   |      
|--------------------------- | ---------------------- | -----
|                            | (Dollars in thousands) |      
|                           
|2005 (July 1  December 31) | $                      | 719  
|2006                        |                        | 842  
|2007                        |                        | 539  
|2008                        |                        | 165  
|2009                        |                        | 162  
|Thereafter                  |                        | 875  
|Total                       | $                      | 3,302

NOTE 10. BASIC AND DILUTED NET EARNINGS PER SHARE

Basic net earnings per share has been computed using the weighted average number of Class A and Class B shares of common stock outstanding during the period. Diluted net earnings per share is computed using the weighted average number of shares of Class A and Class B common stock outstanding during the period plus the dilutive effects of stock options.



12



---

Options to purchase 1,402,066 and 1,756,494 shares of Class A common stock were outstanding at June 30, 2004 and 2005, respectively. Diluted weighted average shares outstanding excludes outstanding stock options whose exercise price is in excess of the average price of the Companys stock price. Those options are excluded due to their antidilutive effect.

NOTE 11. DERIVATIVE INSTRUMENTS

The Company is exposed to fluctuations in interest rates. Salem actively monitors these fluctuations and uses derivative instruments from time to time to manage the related risk. In accordance with the Companys risk management strategy, Salem uses derivative instruments only for the purpose of managing risk associated with an asset, liability, committed transaction, or probable forecasted transaction that is identified by management. The Companys use of derivative instruments may result in short-term gains or losses and may increase volatility in Salems earnings.

On January 1, 2001, the Company adopted SFAS No. 133, as amended, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS No. 137, Accounting for Derivative Instruments and Hedging ActivitiesDeferral of the Effective Date of SFAS No. 133, and SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities. SFAS No. 133, as amended, requires all derivative instruments to be measured at fair value and recognized as either assets or liabilities. In addition, all derivative instruments used in hedging transactions must be designated, reassessed and documented pursuant to the provisions of SFAS No. 133, as amended.

Under SFAS No. 133, as amended, the accounting for changes in the fair value of a derivative instrument at each new measurement date is dependent upon its intended use. The change in the fair value of a derivative instrument designated as a hedge of the exposure to changes in the fair value of a recognized asset or liability or a firm commitment, referred to as a fair value hedge, is recognized as gain or loss in earnings in the period of the change together with an offsetting gain or loss for the change in fair value of the hedged item attributable to the risk being hedged. The differential paid or received on the interest rate swap is recognized in earnings as an adjustment to interest expense.

During 2004 and through February 18, 2005, the Company had an interest rate swap agreement with a notional principal amount of $66.0 million.  This agreement related to its $94.4 million 9% Notes. This agreement was scheduled to expire in 2011 when the 9% Notes will mature, and effectively swapped the 9.0% fixed interest rate on $66.0 million of the 9% Notes for a floating rate equal to the LIBOR rate plus 3.09%. On February 18, 2005, the Company sold its entire interest in this swap and received a payment of approximately $3.7 million, which will be amortized as a reduction of interest expense over the remaining life of the 9% Notes.  Interest expense was reduced by approximately $0.2 million related to the amortization of the buyout premium received.  Because this fair value hedge was effective (that is, the change in the fair value of the hedge instrument was designed to be equal to the change in the fair value of the item being hedged), there was no income statement effect relative to the change in the fair value of the swap agreement. Interest expense for the quarter ended March 31, 2005 was reduced by $0.3 million as a result of the difference between the 9.0% fixed interest rate on the 9% hedged debt and the floating interest rate under the swap agreement, which was 5.88% from January 1, 2005 through February 18, 2005.

During 2004, the Company also had a second interest rate swap agreement with a notional principal amount of $24.0 million. This agreement also related to its 9% Notes. This agreement was to expire in 2011 when the 9% Notes will mature, and effectively swapped the 9.0% fixed interest rate on $24.0 million of the 9% Notes for a floating rate equal to the LIBOR rate plus 4.86%. On August 20, 2004, the Company sold its interest in $14.0 million of this swap. As a result of this transaction, the Company paid and capitalized $0.3 million in buyout premium, which will be amortized into interest expense over the remaining life of the 9% Notes. On October 22, 2004, the Company sold its remaining $10.0 million interest in this swap. As a result of this second transaction, the Company paid and capitalized $0.1 million in buyout premium, which will be amortized into interest expense over the remaining life of the 9% Notes. The Company recognized approximately $33,000 in interest expense related to the amortization of capitalized buyout premium for the quarter ended June 30, 2005. Because this fair value hedge was effective (that is, the change in the fair value of the hedge instrument was designed to be equal to the change in the fair value of the item being hedged), there was no income statement effect relative to the change in the fair value of the swap agreement.



13



---

On April 8, 2005, the Company entered into a forward-looking interest rate swap arrangement for the notional principal amount of $30.0 million whereby the Company will pay a fixed interest rate of 4.99% as compared to LIBOR on a future bank credit facility borrowing.  As of June 30, 2005, the Company recorded a liability for the fair value of the interest swap of approximately $1.1 million.  This amount, net of income taxes of approximately $0.4 million, is reflected in other comprehensive income, as the Company has designated the interest rate swap as a cash flow hedge.  The effective date of this interest rate swap is July 1, 2006 and the expiration date is July 1, 2012.

On April 26, 2005, the Company entered into a second forward-looking interest rate swap arrangement for the notional principal amount of $30.0 million whereby the Company will pay a fixed interest rate of 4.70% as compared to LIBOR on a future bank credit facility borrowing.  As of June 30, 2005, the Company recorded a liability for the fair value of the interest swap of approximately $0.6 million.  This amount, net of income taxes of approximately $0.2 million, is reflected in other comprehensive income, as the Company has designated the interest rate swap as a cash flow hedge. The effective date of this interest rate swap is July 1, 2006 and the expiration date is July 1, 2012.

On May 5, 2005, the Company entered into a third forward-looking interest rate swap arrangement for the notional principal amount of $30.0 million whereby the Company will pay a fixed interest rate of 4.53% as compared to LIBOR on a future bank credit facility borrowing.  As of June 30, 2005, the Company recorded a liability for the fair value of the interest swap of approximately $0.4 million.  This amount, net of income taxes of approximately $0.1 million, is reflected in other comprehensive income, as the Company has designated the interest rate swap as a cash flow hedge. The effective date of this interest rate swap is July 1, 2006 and the expiration date is July 1, 2012.

NOTE 12. COMMITMENTS AND CONTINGENCIES

On March 9, 2005, Pipefitters, Locals 522 & 633 Pension Trust Fund filed a Complaint for Violation of the Federal Securities Laws in the Superior Court of California for the County of Ventura against Salem, its directors, certain of its officers and certain underwriters of the Companys April 2004 public offering of Class A common stock. In the purported class action, the plaintiff asserts claims under the Securities Act of 1933 on behalf of a putative class of all persons who purchased the Companys equity securities pursuant or traceable to that offering. The complaint alleges that the offering documents failed to disclose that the Companys financial statements overstated its fixed assets and that the Companys internal controls were flawed with respect to its ability to value fixed assets and that the offering documents contained misstatements regarding the Companys fixed assets and internal controls. The complaint seeks rescission or damages in excess of $5 million, interest, attorneys fees and other costs, as well as equitable and injunctive relief. The complaint was served on the Company on March 15, 2005.  The Company believes these claims are without merit and intends to vigorously defend itself in this matter. During the quarter ended June 30, 2005, the Company recorded a $0.7 million accrual.

The Company and its subsidiaries, incident to its business activities, are parties to a number of legal proceedings, lawsuits, arbitration and other claims including the purported class action described above. Such matters are subject to many uncertainties and outcomes that are not predictable with assurance. Also, the Company maintains insurance which may provide coverage for such matters. Consequently, the Company is unable to ascertain the ultimate aggregate amount of monetary liability or the financial impact with respect to these matters. Except with respect to the purported class action described above which has not yet been assessed due to its recent commencement, the Company believes, at this time that the final resolution of these matters, individually and in the aggregate, will not have a material adverse effect upon the Companys annual consolidated financial position, results of operations or cash flows.

NOTE 13. SEGMENT DATA

SFAS No. 131, Disclosures About Segments of An Enterprise and Related Information requires companies to provide certain information about their operating segments. The Company has one reportable operating segment - radio broadcasting. The remaining non-reportable segments consist of Salem Web NetworkTM and Salem Publishing, which do not meet the reportable segment quantitative thresholds and accordingly are aggregated below as other media. The radio broadcasting segment also operates various radio networks.

Management uses operating income before depreciation, amortization and gain (loss) on disposal of assets as its measure of profitability for purposes of assessing performance and allocating resources.





14



---



|                                                                                                                   |                    | Three Months Ended     |         |      | Six Months Ended
|------------------------------------------------------------------------------------------------------------------ | ------------------ | ---------------------- | ------- | ---- | ----------------
|                                                                                                                   |                    | June 30,               |         |      | June 30,        
|                                                                                                                   |                    | 2004                   |         | 2005 |                 
|                                                                                                                   |                    | (Dollars in thousands)
|Net revenue                                                                                                        |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting | $                      | 47,800  |      | $               
|                                                                                                                   | Other media        |                        | 2,352   |      |                 
|Consolidated net revenue                                                                                           | $                  | 50,152                 |         | $    | 54,250          
|                                                                                                                   |                    |                        |         |      |                 
|Operating expenses before litigation costs, depreciation, amortization and loss on disposal of assets              |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting | $                      | 28,875  |      | $               
|                                                                                                                   | Other media        |                        | 2,030   |      |                 
|                                                                                                                   | Corporate          |                        | 4,247   |      |                 
|Consolidated operating expenses before litigation costs, depreciation, amortization and loss on disposal of assets | $                  | 35,152                 |         | $    | 38,957          
|                                                                                                                   |                    |                        |         |      |                 
|Operating income before litigation costs, depreciation, amortization and loss on disposal of assets                |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting | $                      | 18,925  |      | $               
|                                                                                                                   | Other media        |                        | 322     |      |                 
|                                                                                                                   | Corporate          |                        | (4,247) |      |                 
|Consolidated operating income before litigation costs, depreciation, amortization and loss on disposal of assets   | $                  | 15,000                 |         | $    | 15,293          
|                                                                                                                   |                    |                        |         |      |                 
|Depreciation                                                                                                       |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting | $                      | 2,417   |      | $               
|                                                                                                                   | Other media        |                        | 107     |      |                 
|                                                                                                                   | Corporate          |                        | 223     |      |                 
|Consolidated depreciation expense                                                                                  | $                  | 2,747                  |         | $    | 3,080           
|                                                                                                                   |                    |                        |         |      |                 
|Amortization                                                                                                       |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting | $                      | 224     |      | $               
|                                                                                                                   | Other media        |                        | 155     |      |                 
|                                                                                                                   | Corporate          |                        | 3       |      |                 
|Consolidated amortization expense                                                                                  | $                  | 382                    |         | $    | 373             
|                                                                                                                   |                    |                        |         |      |                 
|Operating income before litigation costs and loss on disposal of assets                                            |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting | $                      | 16,284  |      | $               
|                                                                                                                   | Other media        |                        | 60      |      |                 
|                                                                                                                   | Corporate          |                        | (4,473) |      |                 
|Consolidated operating income before litigation costs and loss on disposal of assets                               | $                  | 11,871                 |         | $    | 11,840          
|                                                                                                                   |                    |                        |         |      |                 
|                                                                                                                   |                    |                        |         |      |                 
|Total property, plant and equipment, net                                                                           |                    |                        |         |      |                 
|                                                                                                                   | Radio broadcasting |                        |         |      |                 
|                                                                                                                   | Other media        |                        |         |      |                 
|                                                                                                                   | Corporate          |                        |         |      |                 
|Consolidated property, plant and equipment, net                                                                    |                    |                        |         |      |                 







15



---



|Reconciliation of operating income before litigation costs, depreciation, amortization,  and loss on disposal of assets to income before income taxes and discontinued operations:
|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  
|                                                                                                                                                                                  





16



---

NOTE 14. CONSOLIDATING FINANCIAL STATEMENTS

The following is the consolidating information of Salem Communications Corporation for purposes of presenting the financial position and operating results of Salem Communications Holding Corporation (HoldCo) as the issuer of the 9% Notes and the 73⁄4% Senior Subordinated Notes due 2010 (73⁄4% Notes) and its guarantor subsidiaries on a consolidated basis and the financial position and operating results of the other guarantors, which are consolidated within the Company. Separate financial information of HoldCo on an unconsolidated basis is not presented because HoldCo has substantially no assets, operations or cash other than its investments in subsidiaries. Each guarantor has given its full and unconditional guarantee, on a joint and several basis, of indebtedness under the 9% Notes and the 73⁄4% Notes. HoldCo and Salem Communications Acquisition Company (AcquisitionCo) are 100% owned by Salem and HoldCo owns 100% of all of its subsidiaries. All subsidiaries of HoldCo are guarantors. The net assets of HoldCo are subject to certain restrictions which, among other things, require HoldCo to maintain certain financial covenant ratios, and restrict HoldCo and its subsidiaries from transferring funds in the form of dividends, loans or advances without the consent of the holders of the 9% Notes and the 73⁄4% Notes. The restricted net assets of HoldCo as of June 30, 2005, amounted to $136.3 million. Included in intercompany receivables of HoldCo presented in the consolidating balance sheet below is $17.4 million of amounts due from Salem and AcquisitionCo as of June 30, 2005.

SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET 
(IN THOUSANDS) 
(UNAUDITED)

|                                   |                           |           | As of June 30, 2005
|---------------------------------- | ------------------------- | --------- | -------------------
|                                   |                           |           |                    
|                                   |                           |           |                    
|                                   |                           |           | Guarantors         
|                                   |                           |           |                    
|                                   |                           |           | Parent             
|Current assets:                    |                           |           |                    
|                                   | Cash and cash equivalents |           | $                 
|                                   | Accounts receivable, net  |           |                   
|                                   | Other receivables         |           |                   
|                                   | Prepaid expenses          |           |                   
|                                   | Deferred income taxes     |           |                   
|Total current assets               |                           |          |                    
|Property, plant and equipment, net |                           |          |                    
|Broadcast licenses                 |                           |          |                    
|Goodwill                           |                           |          |                    
|Amortizable intangible assets, net |                           |          |                    
|Bond issue costs                   |                           |          |                    
|Bank loan fees                     |                           |          |                    
|Intercompany receivables           |                           | 270,569   |                    
|Other assets                       |                           |          |                    
|Total assets                       |                           | $ 270,569 |                    





17



---



NOTE 14. CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)

SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATING BALANCE SHEET 
(IN THOUSANDS) 
(UNAUDITED)

|                                                                           |                                                                 |             | As of June 30, 2005
|-------------------------------------------------------------------------- | --------------------------------------------------------------- | ----------- | -------------------
|                                                                           |                                                                 |             |                    
|                                                                           |                                                                 |             |                    
|                                                                           |                                                                 |             | Guarantors         
|                                                                           |                                                                 |             |                    
|                                                                           |                                                                 |             | Parent             
|Current liabilities:                                                       |                                                                 |             |                    
|                                                                           | Accounts payable                                                |             | $                 
|                                                                           | Accrued expenses                                                |             |                   
|                                                                           | Accrued compensation and related expenses                       |             |                   
|                                                                           | Income taxes payable                                            |             |                   
|                                                                           | Accrued interest                                                |             |                   
|                                                                           | Deferred revenue                                                |             |                   
|                                                                           | Current portion of long-term debt and capital lease obligations |             |                   
|Total current liabilities                                                  |                                                                 |             |                    
|Intercompany payables                                                      |                                                                 | 22,131      |                    
|Long-term debt and capital lease obligations, less current portion         |                                                                 |            |                    
|Fair value in excess of book value of debt hedged with interest rate swaps |                                                                 |            |                    
|Deferred income taxes                                                      |                                                                 | (802)       |                    
|Deferred revenue                                                           |                                                                 |            |                    
|Other liabilities                                                          |                                                                 |            |                    
|Stockholders equity                                                       |                                                                 | 249,240     |                    
|Total liabilities and stockholders equity                                 |                                                                 | $   270,569 |                    





18



---

NOTE 14. CONSOLIDATING FINANCIAL STATEMENTS (CONTINUED)

SALEM COMMUNICATIONS CORPORATION
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS 
(IN THOUSANDS) 
(UNAUDITED)

|                                     |                                 |              | Six Months Ended June 30, 2005
|------------------------------------ | ------------------------------- | ------------ | ------------------------------
|                                     |                                 |              |                               
|                                     |                                 |              |                               
|                                     |                                 |              | Guarantors                    
|                                     |                                 |              |                               
|                                     |                                 |              | Parent                        
|Net broadcasting revenue             |                                 | $           |                               
|Other media revenue                  |                                 |             |                               
|Total revenue                        |                                 |             |                               
|Operating expenses:                  |                                 |              |                               
|                                     | Broadcasting operating expenses |              |                              
|                                     | Other media operating expenses  |              |                              
|                                     | Corporate expenses              |              |                              
|                                     | Litigation costs                |              | 650                           
|                                     | Depreciation and amortization   |              |                              
|                                     | Loss on disposal of assets      |              |                              
|Total operating expenses             |                                 | 650          |                               
|Operating income (loss)              |                                 | (650)        |                               
|Other income (expense):              |                                 |              |                               
|                                     | Interest income                 |              | 2,667                         
|                                     | Interest expense                |              | (1,280)                       
|                                     | Other expense, net              |              |                              
|Income (loss) before income taxes    |                                 | 737          |                               
|Provision (benefit) for income taxes |                                 | 502          |                               
|Net income (loss)                    |                                 | $        235 |                               
|Other comprehensive loss, net of tax |                                 |             |                               
|Comprehensive income (loss)          |                                 | $        235 |                               

NOTE 15. SUBSEQUENT EVENTS

On July 7, 2005, HoldCo amended its credit facility to add a $150.0 million delayed-draw term loan C facility maturing June 30, 2012.  Additionally, the amendment reduced the margin used in determining interest rates and reduced the effect of a limitation on the Companys ability to repurchase Salems stock by effectively increasing an applicable basket from $5 million to $50 million (provided a certain leverage ratio is maintained).

On July 28, 2005, the Company entered into an agreement to exchange selected assets of KSFS-FM, Sacramento, California, and KCEE-FM, Grass Valley, California, for selected assets of KVMG-FM, Sacramento, California and additional consideration of $500,000. Effective July 28, 2005, the Company began to operate KVMG-FM and discontinued operating KSFS-FM and KCEE-FM under local marketing agreements. The Company anticipates this exchange transaction to close in the second quarter of 2006.



19



---



ITEM 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the condensed consolidated financial statements and related notes included elsewhere in this report. Our consolidated financial statements are not directly comparable from period to period because of our acquisition and disposition of selected assets of radio stations and our acquisition of selected assets of other media businesses. See Note 3 to our condensed consolidated financial statements for additional information.

We believe that we are the largest commercial U.S. radio broadcasting company, measured by number of stations and audience coverage, providing programming targeted at audiences interested in Christian and family-themed radio programming. Our core business is the ownership and operation of radio stations in large metropolitan markets. Upon completion of all announced transactions, we will own a national portfolio of 104 radio stations in 41 markets, including 66 stations in 24 of the top 25 markets, which consists of 32 FM stations and 72 AM stations. We are one of only four commercial radio broadcasters with radio stations in all of the top 10 markets. We are the sixth largest operator measured by number of stations overall and the third largest operator measured by number of stations in the top 25 markets.

We also own Salem Radio Network® (SRN), which is a developer, producer and syndicator of Christian and family-themed talk, news and music programming (but not of general broadcast programming), with approximately 1,900 affiliated radio stations. In addition, we own complementary Internet and publishing businesses which target our radio audiences.

Our business strategy is to expand and improve our national radio platform in order to deliver compelling content to audiences interested in Christian and family themes. We program 43 of our stations with our Christian Teaching and Talk format, which is talk programming with Christian and family themes. We also program 31 News Talk and 15 contemporary Christian music stations. SRN supports our strategy by allowing us to reach listeners in markets where we do not own or operate stations.

We maintain a website at http://www.salem.cc. Our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to those reports are available free of charge through our website as soon as reasonably practicable after those reports are electronically filed or furnished to the Securities and Exchange Commission (SEC). Any information found on the companys website is not a part of, or incorporated by reference into, this or any other report of the company filed with, or furnished to, the SEC.

OVERVIEW

As a radio broadcasting company with a national radio network, we derive our revenue primarily from the sale of broadcast time and radio advertising on a national and local basis.

Historically, our principal sources of revenue have been:

·

the sale of block program time, both to national and local program producers,

·

the sale of advertising time on our radio stations, both to national and local advertisers, and

·

the sale of advertising time on our national radio network.

The rates we are able to charge for broadcast time and advertising time are dependent upon several factors, including:

·

audience share,

·

how well our stations perform for our clients,

·

the size of the applicable market,



20



---

·

the general economic conditions in the applicable market, and

·

supply and demand on both a local and national level.

Our sources of revenue and product offerings also include other media businesses, including our Internet and magazine publishing businesses.

Our broadcasting revenue is affected primarily by the program rates our radio stations charge and by the advertising rates our radio stations and networks charge. The rates for block programming time are based upon our stations ability to attract audiences that will support the program producers through contributions and purchases of their products. Advertising rates are based upon the demand for advertising time, which in turn is based on our stations and networks ability to produce results for their advertisers. Historically we have not subscribed to traditional audience measuring services. Instead, we have marketed ourselves to advertisers based upon the responsiveness of our audiences. In selected markets we subscribe to Arbitron, which develops quarterly reports to measure a radio stations audience share in the demographic groups targeted by advertisers. Each of our radio stations and our networks have a general pre-determined level of time that they make available for block programming and/or advertising, which may vary at different times of the day.

As is typical in the radio broadcasting industry, our second and fourth quarter advertising revenue generally exceeds our first and third quarter advertising revenue. This seasonal fluctuation in advertising revenue corresponds generally with quarterly fluctuations in the retail advertising industry. Quarterly revenue from the sale of block programming time does not tend to vary significantly, however, because program rates are generally set annually.

Our cash flow is affected by a transitional period experienced by radio stations when, due to the nature of the radio station, our plans for the market and other circumstances, we find it beneficial to change its format. This transitional period is when we develop a radio stations customer and listener base. During this period, a station may generate negative or insignificant cash flow.

In the broadcasting industry, radio stations often utilize trade or barter agreements to exchange advertising time for goods or services (such as other media advertising, travel or lodging) in lieu of cash. In order to preserve the sale of our advertising time for cash, we generally enter into trade agreements only if the goods or services bartered to us will be used in our business. We have minimized our use of trade agreements and have generally sold most of our advertising time for cash. In 2004, we sold 95% of our advertising time for cash. In addition, it is our general policy not to preempt advertising paid for in cash with advertising paid for in trade.

The primary operating expenses incurred in the ownership and operation of our radio stations include: (i) employee salaries, commissions and related employee benefits and taxes, (ii) facility expenses such as rent and utilities, (iii) promotional expenses, and (iv) music license fees. In addition to these expenses, our network incurs programming costs and lease expenses for satellite communication facilities. We also incur and will continue to incur significant depreciation, amortization and interest expense as a result of completed and future acquisitions of radio stations and existing and future borrowings.

Salem Web NetworkTM, our Internet business, earns its revenue from sales of streaming services, sales of banner advertising and sponsorships on the Internet, and, to a lesser extent, sales of software and software support contracts. Salem PublishingTM, our publishing business, earns its revenue by selling advertising in and subscriptions to its publications. The revenue and related operating expenses of these businesses are reported as other media on our condensed consolidated statements of operations.

SAME STATION DEFINITION

In the discussion of our results of operations below, we compare our results between periods on an as reported basis (that is, the results of operations of all radio stations and network formats owned or operated at any time during either period) and on a same station basis. With regard to fiscal quarters, we include in our same station comparisons the results of operations of radio stations or radio station clusters and networks that we own or operate in the same format during the quarter, as well as the corresponding quarter of the prior year. Same station results for a full year are based on the sum of the same station results for the four quarters of that year.



21



---



RESULTS OF OPERATIONS

|                                                       |                                            |             | Three Months Ended |              |         |          | Six Months Ended |              |         
|------------------------------------------------------ | ------------------------------------------ | ----------- | ------------------ | ------------ | ------- | -------- | ---------------- | ------------ | --------
|                                                       |                                            |             | June 30,           |              |         |          | June 30,         |              |         
|                                                       |                                            |             | 2004               |              | 2005    |          | % Change         |              | 2004    
|Net broadcasting revenue                               |                                            | $   47,800  |                    | $     51,510 |         | 7.8%     |                  | $    90,957  |         
|Other media revenue                                    |                                            | 2,352       |                    | 2,740        |         | 16.5%    |                  | 4,298        |         
|Total revenue                                          |                                            | 50,152      |                    | 54,250       |         | 8.2%     |                  | 95,255       |         
|Operating expenses:                                    |                                            |             |                    |              |         |          |                  |              |         
|                                                       | Broadcasting operating expenses            |             | 28,875             |              | 31,527  |          | 9.2%             |              | 56,419  
|                                                       | Other media operating expenses             |             | 2,030              |              | 2,494   |          | 22.9%            |              | 4,192   
|                                                       | Corporate expenses                         |             | 4,247              |              | 4,936   |          | 16.2%            |              | 8,551   
|                                                       | Litigation costs                           |             |                   |              | 650     |          | N/A              |              |        
|                                                       | Depreciation and amortization              |             | 3,129              |              | 3,453   |          | 10.4%            |              | 6,226   
|                                                       | Loss on disposal of assets                 |             |                   |              | 33      |          | N/A              |              | 224     
|Total operating expenses                               |                                            | 38,281      |                    | 43,093       |         | 12.6%    |                  | 75,612       |         
|Operating income                                       |                                            | 11,871      |                    | 11,157       |         | (6.0)%   |                  | 19,643       |         
|Other income (expense):                                |                                            |             |                    |              |         |          |                  |              |         
|                                                       | Interest income                            |             | 93                 |              | 22      |          | (76.3)%          |              | 122     
|                                                       | Interest expense                           |             | (5,366)            |              | (5,593) |          | 4.2%             |              | (11,036)
|                                                       | Loss on early retirement of long-term debt |             | (6,588)            |              |        |          | (100.0)%         |              | (6,588) 
|                                                       | Other income (expense), net                |             | 279                |              | (71)    |          | (125.4)%         |              | 168     
|Income before income taxes and discontinued operations |                                            | 289         |                    | 5,515        |         | 1808.3%  |                  | 2,309        |         
|Provision for income taxes                             |                                            | 117         |                    | 1,962        |         | 1576.9%  |                  | 894          |         
|Income before discontinued operations                  |                                            | 172         |                    | 3,553        |         | 1965.7%  |                  | 1,415        |         
|Loss on discontinued operations, net of tax            |                                            | (335)       |                    |             |         | (100.0)% |                  | (335)        |         
|Net income (loss)                                      |                                            | $     (163) |                    | $   3,553    |         | 2279.8%  |                  | $      1,080 |         





22



---

The following table presents selected financial data for the periods indicated as a percentage of total revenue:

|                                                       |                                       |     | Three Months Ended |   | Six Months Ended
|------------------------------------------------------ | ------------------------------------- | --- | ------------------ | - | ----------------
|                                                       |                                       |     | June 30,           |   | June 30,        
|                                                       |                                       |     | 2004               |   | 2005            
|Net broadcasting revenue                               |                                       | 95  | %                  |   | 95              
|Other media revenue                                    |                                       | 5   | %                  |   | 5               
|Total revenue                                          |                                       | 100 | %                  |   | 100             
|Operating expenses:                                    |                                       |     |                    |   |                 
|                                                       | Broadcasting operating expenses       |     | 58                 | % |                 
|                                                       | Other media operating expenses        |     | 4                  | % |                 
|                                                       | Corporate expenses                    |     | 8                  | % |                 
|                                                       | Litigation costs                      |     |                   | % |                 
|                                                       | Depreciation and amortization         |     | 6                  | % |                 
|                                                       | Loss on disposal of assets            |     |                   | % |                 
|                                                       | Total operating expenses              |     | 76                 | % |                 
|Operating income                                       |                                       | 24  | %                  |   | 21              
|Other income (expense):                                |                                       |     |                    |   |                 
|                                                       | Interest income                       |     |                   | % |                 
|                                                       | Interest expense                      |     | (11)               | % |                 
|                                                       | Loss on termination of long-term debt |     | (13)               | % |                 
|                                                       | Other expense, net                    |     | 1                  | % |                 
|Income before income taxes and discontinued operations |                                       | 1   | %                  |   | 10              
|Provision for income taxes                             |                                       |    | %                  |   | 4               
|Income before discontinued operations                  |                                       |    | %                  |   | 7               
|Discontinued operations, net of tax                    |                                       | (1) | %                  |   |                
|Net income (loss)                                      |                                       |    | %                  |   | 7               

Three months ended June 30, 2005 compared to three months ended June 30, 2004

NET BROADCASTING REVENUE.      Net broadcasting revenue increased $3.7 million or 7.8% to $51.5 million for the quarter ended June 30, 2005 from $47.8 million for the same quarter of the prior year. On a same station basis, net revenue improved $2.5 million or 6.2% to $43.1 million for the quarter ended June 30, 2005 from $40.6 million for the same quarter of the prior year. The growth is primarily attributable to the increases on our News Talk stations in local spot revenue of $1.6 million and in local program revenue of $0.7 million and increases on our Christian Teaching and Talk stations in national and local program revenue of $0.9 million and in local spot revenue of $0.7 million.  Revenue from advertising as a percentage of our gross broadcasting revenue decreased to 54.2% for the quarter ended June 30, 2005 from 55.0% for the same quarter of the prior year. Revenue from block program time as a percentage of our gross broadcasting revenue increased to 32.3% for the quarter ended June 30, 2005 from 31.9% for the same quarter of the prior year. This change in our revenue mix was primarily due to additional program revenue on our News Talk stations and continued program revenue growth and our Christian Teaching and Talk stations.

OTHER MEDIA REVENUE.      Other media revenue increased $0.3 million or 16.5% to $2.7 million for the quarter ended June 30, 2005 from $2.4 million for the same quarter of the prior year. This increase was due primarily to increased Internet display advertising of $0.2 million and revenue of $0.1 million related to our acquisition of the Internet portal operations of Christianity.com in the first quarter of 2005.



23



---

BROADCASTING OPERATING EXPENSES.      Broadcasting operating expenses increased $2.6 million or 9.2% to $31.5 million for the quarter ended June 30, 2005 from $28.9 million for the same quarter of the prior year. On a same station basis, broadcasting operating expenses increased $0.7 million or 3.1% to $24.2 million for the quarter ended June 30, 2005 from $23.5 million for the same quarter of the prior year. The increase is primarily due to incremental selling expenses, including commissions, of approximately $2.2 million incurred to produce the increased revenue in the period and increased promotional expenses of approximately $0.8 million related to our contemporary Christian music stations and the rollout of our News Talk format in new markets, partially offset by reduced bad debt expense of approximately $0.2 million as a result of improved collections.

OTHER MEDIA OPERATING EXPENSES.      Other media operating expenses increased $0.5 million or 22.9% to $2.5 million for the quarter ended June 30, 2005 from $2.0 million for the same quarter of the prior year. The increase is attributable primarily to costs associated with our acquisition of the assets of the Internet portal operations of Christianjobs.com in the third quarter of 2004 and our acquisition of the Internet portal operations of Christianity.com in the first quarter of 2005.

CORPORATE EXPENSES.      Corporate expenses increased $0.7 million or 16.2% to $4.9 million for the quarter ended June 30, 2005 from $4.2 million for the same quarter of the prior year, primarily due to increased overhead costs of approximately $0.5 million associated with the growth of the company and due to costs, including audit fees, of approximately $0.1 million associated with the implementation of the requirements of Section 404 of the Sarbanes-Oxley Act of 2002.

LITIGATION COSTS.      During the quarter ended June 30, 2005, the Company recorded a $0.7 million accrual for potential litigation costs.

DEPRECIATION AND AMORTIZATION.      Depreciation and amortization expense increased $0.4 million or 10.4% to $3.5 million for the quarter ended June 30, 2005 from $3.1 million for the same quarter of the prior year. The increase is due principally to depreciation associated with the acquisition of radio station assets during 2004.

LOSS ON DISPOSAL OF ASSETS.       Loss on disposal of assets of approximately $33,000 for the quarter ended June 30, 2005 was primarily due to the write-off of certain assets that were damaged in various storms.

OTHER INCOME (EXPENSE).      Interest income of approximately $22,000 and $93,000 for the quarters ended June 30, 2005 and 2004, respectively, was primarily from interest earned on excess cash. Interest expense increased $0.2 million or 4.2% to $5.6 million for the quarter ended June 30, 2005 from $5.4 million for the same quarter of the prior year. The increase is primarily due to an increase in interest expense in the three months ended June 30, 2005 of $0.5 million as a result of increased borrowings and higher interest rates under our credit facilities, as well as reduced interest savings of approximately $0.8 million realized from interest rate swaps, which were terminated in late 2004 and early 2005, partially offset by savings of approximately $1.0 million in interest due to a combination of redemptions and open market repurchases (the Redemption) of $55.6 million of the 9% Notes effected during the quarter ended June 30, 2004. Other expense, net, of approximately $70,000 for the quarter ended June 30, 2005 was related primarily to bank commitment fees associated with our credit facilities. Other income, net was $0.3 million for the quarter ended June 2004 and was related primarily to a brokerage fee earned from the sale of WGST-FM, Atlanta, Georgia, partially offset by bank commitment fees of $50,000.

PROVISION FOR INCOME TAXES.      Provision for income taxes was $2.0 million for the quarter ended June 30, 2005 as compared to $0.1 million for the same quarter of the prior year. Provision for income taxes as a percentage of income before income taxes (that is, the effective tax rate) was 35.6% for the quarter ended June 30, 2005 and 40.5% for the same quarter of the prior year. For the quarters ended June 30, 2005 and 2004, the effective tax rate differs from the federal statutory income rate of 35.0% primarily due to the effect of state income taxes, and certain expenses that are not deductible for tax purposes and changes in the valuation allowance from the use of certain state net operating loss carryforwards.

LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX.       Loss from discontinued operations was approximately $0.3 million net of income taxes for the quarter ended June 30, 2004. This amount relates to an increase in a contingent liability arising from the sale of WYGY-FM, Cincinnati, Ohio, which was sold on September 30, 2002 for $45.0 million.



24



---

NET INCOME (LOSS). We recognized net income of $3.6 million for the quarter ended June 30, 2005 as compared to net loss of $0.2 million for the same quarter of the prior year. The change is primarily due to the loss from early redemption of long-term debt of $6.6 million for the quarter ended June 30, 2004, partially offset by a decrease in operating income of $0.7 million for the quarter ended June 30, 2005 as compared to the same quarter in the prior year and an increase in the provision for income taxes of $1.9 million for the quarter ended June 30, 2005 as compared to the same quarter in the prior year.

Six months ended June 30, 2005 compared to six months ended June 30, 2004

NET BROADCASTING REVENUE.      Net broadcasting revenue increased $8.3 million or 9.2% to $99.3 million for the six months ended June 30, 2005 from $91.0 million for the same period of the prior year. On a same station basis, net revenue improved $6.6 million or 8.5% to $84.3 million for the six months ended June 30, 2005 from $77.7 million for the same period of the prior year. The growth is primarily attributable to increases in net broadcasting revenue from our News Talk platform of approximately $4.2 million, our Christian Teaching and Talk stations of $2.5 million and our music stations of approximately $1.1 million. Revenue from advertising as a percentage of our gross broadcasting revenue increased to 53.7% for the six months ended June 30, 2005 from 53.0% for the same period of the prior year. Revenue from block program time as a percentage of our gross broadcasting revenue decreased to 32.7% for the six months ended June 30, 2005 from 33.9% for the same period of the prior year. This change in our revenue mix was primarily due to the growth of advertising revenues at our contemporary Christian music and News Talk radio stations and our continued efforts to develop more advertising revenue in all of our markets, partially offset by increased program revenue on our News Talk radio stations.

OTHER MEDIA REVENUE.      Other media revenue increased $0.9 million or 20.2% to $5.2 million for the six months ended June 30, 2005 from $4.3 million for the same period of the prior year. This increase was due primarily to increased Internet display advertising of $0.3 million, revenue of $0.1 million related to our acquisition of the assets of the Internet portal operations of Christianjobs.com in the third quarter of 2004, revenue of $0.2 million related to our acquisition of the Internet portal operations of Christianity.com in the first quarter of 2005 and increased print advertising revenue of $0.1 million.

BROADCASTING OPERATING EXPENSES.      Broadcasting operating expenses increased $5.6 million or 10.0% to $62.0 million for the six months ended June 30, 2005 from $56.4 million for the same period of the prior year. On a same station basis, broadcasting operating expenses increased $2.4 million or 5.1% to $49.2 million for the six months ended June 30, 2005 from $46.8 million for the same period of the prior year. The increase is primarily due to incremental selling expenses, including commissions, of approximately $3.5 million incurred to produce the increased revenue in the period and increased promotional expenses of $1.2 million related to our contemporary Christian music stations and the rollout of our News Talk format in new markets and increased rent and office expense of approximately $1.1 million associated recently acquired facilities, partially offset by reduced bad debt expense of $0.5 million as a result of improved collections.

OTHER MEDIA OPERATING EXPENSES.      Other media operating expenses increased $0.7 million or 16.2% to $4.9 million for the six months ended June 30, 2005 from $4.2 million for the same period of the prior year. The increase is attributable primarily to costs associated with our acquisition of the assets of the Internet portal operations of Christianjobs.com in the third quarter of 2004, our acquisition of the Internet portal operations of Christianity.com in the first quarter of 2005 and increased circulation costs due to additional production at Salem PublishingTM.

CORPORATE EXPENSES.      Corporate expenses increased $1.4 million or 16.7% to $10.0 million for the six months ended June 30, 2005 from $8.6 million for the same period of the prior year, primarily due to increased overhead costs of approximately $0.9 million associated with the growth of the company and due to costs, including audit fees, of approximately $0.4 million associated with the implementation of the requirements of Section 404 of the Sarbanes-Oxley Act of 2002.

LITIGATION COSTS.      During the six months ended June 30, 2005, the Company recorded a $0.7 million accrual for litigation costs..

DEPRECIATION AND AMORTIZATION.      Depreciation and amortization expense increased $0.5 million or 9.3% to $6.8 million for the six months ended June 30, 2005 from $6.2 million for the same period of the prior year.



25



---

The increase is due principally to depreciation associated with the acquisition of radio station assets and Internet assets during 2004 and 2005.

LOSS ON DISPOSAL OF ASSETS.       Loss on disposal of assets of approximately $15,000 for the six months ended June 30, 2005 was primarily due to the write-off of certain assets that were damaged in various storms partially offset by insurance proceeds received from three separate claims.  Loss on disposal of assets of $0.2 million for the six months ended March 31, 2004 was primarily due to certain studio and production equipment being sold in connection with the early termination of a lease with a related party

OTHER INCOME (EXPENSE).      Interest income of approximately $45,000 and $0.1 million for the six months ended June 30, 2005 and 2004, respectively, was primarily from interest earned on excess cash. Interest expense decreased $0.3 million or 3.0% to $10.7 million for the six months ended June 30, 2005 from $11.0 million for the same period of the prior year. The decrease is primarily due to savings of approximately $2.2 million in interest due to the Redemption of $55.6 million of the 9% Notes effected during the quarter ended June 30, 2004, partially offset by an increase in interest expense in the quarter ended June 30, 2005 of $0.7 million as a result of increased borrowings and higher interest rates under our credit facilities, as well as reduced interest savings of $1.5 million realized from interest rate swaps, which were terminated in late 2004 and early 2005. Other expense, net, was $0.1 million for the six months ended June 30, 2005 was related primarily to bank commitment fees associated with our credit facilities. Other income, net was $0.2 million for the six months ended June 30, 2004 a brokerage fee earned from the sale of WGST-FM, Atlanta, Georgia, partially offset by bank commitment fees of $0.1 million.

PROVISION FOR INCOME TAXES.      Provision for income taxes was $3.4 million for the six months ended June 30, 2005 as compared to $0.9 million for the same period of the prior year. Provision for income taxes as a percentage of income before income taxes (that is, the effective tax rate) was 36.3% for the six months ended June 30, 2005 and 38.7% for the same period of the prior year. For the six months ended June 30, 2005 and 2004, the effective tax rate differs from the federal statutory income rate of 35.0% primarily due to the effect of state income taxes, and certain expenses that are not deductible for tax purposes and changes in the valuation allowance from the use of certain state net operating loss carryforwards.

LOSS FROM DISCONTINUED OPERATIONS, NET OF TAX.       Loss from discontinued operations was approximately $0.3 million net of income taxes for the six months ended June 30, 2004. This amount relates to an increase in a contingent liability arising from the sale of WYGY-FM, Cincinnati, Ohio, which was sold on September 30, 2002 for $45.0 million.

NET INCOME. We recognized net income of $5.9 million for the six months ended June 30, 2005 as compared to net income of $1.1 million for the same period of the prior year. The change is primarily due to an increase in operating income of $0.4 million the six months ended June 30, 2005 over 2004 and no loss from early redemption of long-term debt of $6.6 million for the six months ended June 30, 2005 as compared to the same period in the prior year, partially offset by an increase in provision for income taxes of $2.5 million for the six months ended June 30, 2005 as compared to the same period in the prior year.

NON-GAAP FINANCIAL MEASURES

The performance of a radio broadcasting company is customarily measured by the ability of its stations to generate station operating income. We define station operating income (SOI) as net broadcasting revenue less broadcasting operating expenses.

SOI is not a measure of performance calculated in accordance with GAAP; as a result it should be viewed as a supplement to and not a substitute for our results of operations presented on the basis of GAAP. Management believes that SOI is a useful non-GAAP financial measure to investors, when considered in conjunction with operating income, the most directly comparable GAAP financial measure, because it is generally recognized by the radio broadcasting industry as a tool in measuring performance and in applying valuation methodologies for companies in the media, entertainment and communications industries. This measure is used by investors and analysts who report on the industry to provide comparisons between broadcasting groups. Additionally, our management uses SOI as one of the key measures of operating efficiency and profitability. SOI does not purport to represent cash provided by operating activities. Our statement of cash flows presents our cash flow activity and our income statement presents our historical performance prepared in accordance with GAAP. SOI as defined by and used by our company is not necessarily comparable to similarly titled measures employed by other companies.



26



---

Three months ended June 30, 2005 compared to the three months ended June 30, 2004

STATION OPERATING INCOME.      SOI increased $1.1 million or 5.6 % to $20.0 million for the quarter ended June 30, 2005 from $18.9 million for the same quarter of the prior year. As a percentage of net broadcasting revenue, SOI decreased to 38.8% for the quarter ended June 30, 2005 from 39.6% for the same quarter of the prior year. On a same station basis, SOI improved $1.8 million or 10.6% to $18.9 million for the quarter ended June 30, 2005 from $17.1 million for the same quarter of the prior year. As a percentage of same station net broadcasting revenue, same station SOI increased to 43.9% for the quarter ended June 30, 2005 from 42.1% for the same quarter of the prior year.

Six months ended June 30, 2005 compared to the six months ended June 30, 2004

STATION OPERATING INCOME.      SOI increased $2.8 million or 7.9% to $37.3 million for the six months ended June 30, 2005 from $34.5 million for the same period of the prior year. As a percentage of net broadcasting revenue, SOI decreased to 37.5% for the six months ended June 30, 2005 from 38.0% for the same period of the prior year. On a same station basis, SOI improved $4.2 million or 13.7% to $35.1 million for the six months ended June 30, 2005 from $30.9 million for the same period of the prior year. As a percentage of same station net broadcasting revenue, same station SOI increased to 41.6% for the six months ended June 30, 2005 from 39.7% for the same period of the prior year.

The following table provides a reconciliation of SOI (a non-GAAP financial measure) to operating income (as presented in our financial statements) for the quarters ended June 30, 2004 and 2005:

|                                    |  | Three Months Ended June 30, |  | Six Months Ended June 30,
|----------------------------------- |  | --------------------------- |  | -------------------------
|                                    |  | 2004                        |  | 2005                     
|                                    |  | (Dollars in thousands)     
|Station operating income            |  | $     18,925                |  | $     19,983             
|Plus other media revenue            |  | 2,352                       |  | 2,740                    
|Less other media operating expenses |  | (2,030)                     |  | (2,494)                  
|Less depreciation and amortization  |  | (3,129)                     |  | (3,453)                  
|Plus loss on disposal of assets     |  |                            |  | (33)                     
|Less corporate expenses             |  | (4,247)                     |  | (4,936)                  
|Less litigation costs               |  |                            |  | (650)                    
|Operating income                    |  | $     11,871                |  | $       11,157           

CRITICAL ACCOUNTING POLICIES, JUDGMENTS AND ESTIMATES

The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP. The preparation of these financial statements requires management to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates, including those related to allowance for doubtful accounts, acquisitions and upgrades of radio station and network assets, goodwill and other intangible assets, income taxes, and long-term debt and debt covenant compliance. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

We believe the following accounting policies and the related judgments and estimates are critical accounting policies which affect the preparation of our consolidated financial statements.

Accounting for acquisitions and upgrades of radio station and network assets

Most of our radio station acquisitions have been acquisitions of selected assets and not of businesses. Such asset acquisitions have consisted primarily of the FCC licenses to broadcast in a particular market. We often do not acquire the existing format, or we change the format upon acquisition when we find it beneficial. As a result, a substantial portion of the purchase price for the assets of a radio station is allocated to the FCC license. It is our policy generally to retain third-party appraisers to value radio stations, networks or other media properties under



27



---

consideration for acquisition. The allocations assigned to acquired FCC licenses and other assets are subjective by their nature and require our careful consideration and judgment. We believe the allocations represent appropriate estimates of the fair value of the assets acquired. As part of the valuation and appraisal process, the third-party appraisers prepare reports which assign values to the various asset categories in our financial statements. Our management reviews these reports and determines the reasonableness of the assigned values used to record the acquisition of the radio station, network or other media properties at the close of the transaction.

From time to time we undertake projects to upgrade our radio station technical facilities and/or FCC licenses. Our policy is to capitalize costs up to the point where the project is complete, at which point we transfer the costs to the appropriate fixed asset and/or intangible asset categories. In certain cases where a projects completion is contingent upon FCC or other regulatory approval, we assess the probable future benefit of the asset at the time that it is recorded and monitor it through the FCC or other regulatory approval process. In the event the required approval is not considered probable, we write-off the capitalized costs of the project.

Allowance for doubtful accounts

We maintain allowances for doubtful accounts for estimated losses resulting from the inability of our customers to make required payments. An analysis is performed by applying various percentages based on the age of the receivable and other subjective and historical analysis. A considerable amount of judgment is required in assessing the likelihood of ultimate realization of these receivables including the current creditworthiness of each customer. If the financial condition of our customers were to deteriorate, resulting in an impairment of their ability to make payments, additional allowances may be required.

Intangible assets

Under the Financial Accounting Standards Boards rules, SFAS No. 141, Business Combinations, and SFAS No. 142, Goodwill and Other Intangible Assets, we no longer amortize goodwill and intangible assets deemed to have indefinite lives, but perform annual impairment tests in accordance with these statements. We believe our FCC licenses have indefinite lives and accordingly amortization expense is no longer recorded for our FCC licenses as well as our goodwill. Other intangible assets continue to be amortized over their useful lives.

We perform a test of impairment on our FCC licenses and our goodwill at least annually. The annual tests are performed early in the fourth quarter of each year and include comparing the recorded values to the appraised values, calculations of discounted cash flows, operating income and other analyses. As of June 30, 2005, no impairment was recorded. The assessment of the fair values of these assets and the underlying businesses are estimates, which require careful consideration and judgments by our management. If conditions in the markets in which our stations and other media businesses operate or if the operating results of our stations and other media businesses change or fail to develop as anticipated, our estimates of the fair values may change in the future and result in impairment charges.

Valuation allowance (deferred taxes)

For financial reporting purposes, the company has recorded a valuation allowance of $3.8 million as of June 30, 2005, to offset a portion of the deferred tax assets related to the state net operating loss carryforwards. Management regularly reviews our financial forecasts in an effort to determine our ability to utilize net operating loss carryforwards for tax purposes. Accordingly, the valuation allowance is adjusted periodically based on managements estimate of the benefit the company will receive from such carryforwards.

Long-term debt and debt covenant compliance

Our classification of our borrowings under our credit facilities as long-term debt on our balance sheet is based on our assessment that, under the borrowing restrictions and covenants in our credit facilities and after considering our projected operating results and cash flows for the coming year, no principal payments, other than the scheduled principal reductions in our term loan facility, will be required pursuant to the credit agreement. These projections are estimates dependent upon a number of factors including developments in the markets in which we are operating in and economic and political factors, among other factors. Accordingly, these projections are inherently uncertain and our actual results could differ from these estimates. Should our actual results differ materially from these estimates, payments may become due under our credit facilities or it may become necessary to seek an amendment to our



28



---

credit facilities. Based on our managements current assessment, we do not anticipate principal payments becoming due under our credit facilities or a further amendment of our credit facilities becoming necessary.

LIQUIDITY AND CAPITAL RESOURCES

We have historically financed acquisitions through borrowings, including borrowings under credit facilities and, to a lesser extent, from operating cash flow and selected asset dispositions. We expect to fund future acquisitions from cash on hand, proceeds from our debt and equity offerings, borrowings under the credit facilities and operating cash flow. We have historically funded, and will continue to fund, expenditures for operations, administrative expenses, capital expenditures and debt service required by our credit facilities and our senior subordinated notes from operating cash flow and borrowings under our credit facilities. We believe that cash on hand, cash flow from operations, and borrowings under the credit facility will be sufficient to permit us to meet our financial obligations, fund pending acquisitions and fund operations for at least the next twelve months.

On May 5, 2004, we completed a follow-on public offering of our Class A common stock. We used the net proceeds of $65.7 million from this offering for working capital and general corporate purposes, including the Redemption of $55.6 million principal amount of our 9% Notes.

Cash. Cash and cash equivalents were $6.1 million on June 30, 2005. Working capital was $24.9 million on June 30, 2005. During the six months ended June 30, 2005, we made net borrowings of $26.8 million under our credit facilities and used $43.7 million cash to acquire selected assets of four radio stations and one Internet business.

Net cash provided by operating activities increased to $19.1 million for the six months ended June 30, 2005 compared to $16.2 million for the same period of the prior year, primarily due to an increase in deferred revenue of $3.9 million and in operating income of $0.5 million for the six months ended June 30, 2005 as compared to the same period of the prior year, partially offset by an increase in accounts receivable and a decrease in accounts payable and accrued expenses.

Net cash used in investing activities increased to $50.7 million for the six months ended June 30, 2005 compared to $26.1 million for the same period of the prior year. The increase is due to cash used for acquisitions ($43.7 million cash used to purchase selected assets of four radio stations and one Internet business during the six months ended June 30, 2005 as compared to $16.9 million used to purchase the assets of two radio stations in the same period of the prior year).

Net cash provided by financing activities was $26.7 million for the six months ended June 30, 2005 compared to $17.2 million for the same period of the prior year. Included in the cash provided by financing activities during the six months ended June 30, 2005 is net borrowings under our credit facilities of $26.8 million and proceeds of $3.7 million from the sale of an interest rate swap in 2005, partially offset by repurchases of approximately $3.8 of our Class A common stock.  Included in the cash provided by financing activities during the six months ended June 30, 2004 are net borrowings under our credit facility of $10.0 million, proceeds from our follow-on equity offering of $65.7 million in May 2004 and $60.6 million to redeem $55.6 million principal amount of our 9% Notes.

Credit Facilities.  Our wholly-owned subsidiary, Salem Communications Holding Corporation (Salem Holding), is the borrower under our credit facilities. On July 7, 2005, the credit facilities were amended to, among other things, add a $150.0 million delayed-draw term loan C facility (term loan C facility).  The credit facilities, as amended, include a $75.0 million senior secured reducing revolving credit facility (revolving credit facility), a $75.0 million term loan B facility (term loan B facility) and a $150.0 million term loan C facility. As of June 30, 2005, the borrowing capacity and aggregate commitments under our revolving credit facility was $75.0 million and under our term loan B facility was $74.3 million. The amount we can borrow, however, is subject to certain restrictions as described below. At June 30, 2005, $74.3 million was outstanding under the term loan B facility and $36.5 million was outstanding under our revolving credit facility. The borrowing capacity under the revolving credit facility steps down in three 10% increments commencing June 30, 2007, and matures on March 25, 2009. The borrowing capacity under the term loan B facility steps down 0.5% each December 31 and June 30. The term loan B facility matures on the earlier of March 25, 2010, or the date that is six months prior to the maturity of any subordinated indebtedness of Salem or Salem Holding. The borrowing capacity under the term loan C facility steps down 0.5% each December 31 and June 30, commencing December 31, 2008. The term loan C facility matures on the earlier of June 30, 2012, or the date that is six months prior to the maturity of any subordinated indebtedness of Salem or Salem Holding. The credit facilities require us, under certain circumstances, to prepay borrowings under



29



---

the credit facilities with excess cash flow and the net proceeds from the sale of assets, the issuance of equity interests and the issuance of subordinated notes. If we are required to make these prepayments, our borrowing capacity and the aggregate commitments under the facilities will be reduced, but such reduction shall not, in any event, reduce the borrowing capacity and aggregate commitments under the facilitates below $50.0 million.

Amounts outstanding under the credit facilities bear interest at a rate based on, at Salem Holdings option, the banks prime rate or LIBOR, in each case plus a spread. For purposes of determining the interest rate under our revolving credit facility, the prime rate spread ranges from 0.00% to 1.00%, and the LIBOR spread ranges from 1.00% to 2.00%. For both the term loan B facility and the term loan C facility, the prime rate spread ranges from 0.25% to 0.75%, and the LIBOR spread ranges from 1.25% to 1.75%. In each case, the spread is based on the total leverage ratio on the date of determination. At June 30, 2005, the blended interest rate on amounts outstanding under the credit facilities was 4.3%. If an event of default occurs, the rate may increase by 2.0%.

The maximum amount that Salem Holding may borrow under our credit facilities is limited by a ratio of our consolidated existing total adjusted funded debt to pro forma twelve-month cash flow (the Total Leverage Ratio). Our credit facilities will allow us to adjust our total debt as used in such calculation by the lesser of (i) 50% of the aggregate purchase price of acquisitions of newly acquired radio stations that we reformat to a religious talk, News Talk or religious music format or (ii) $45.0 million, and the cash flow from such stations will not be considered in the calculation of the ratio during the period in which such acquisition gives rise to an adjustment to total debt. The Total Leverage Ratio allowed under the credit facilities was 6.75 to 1 as of June 30, 2005. The ratio will decline periodically until December 31, 2006, at which point it will remain at 5.5 to 1 through March 2009. The Total Leverage Ratio under our credit facilities at June 30, 2005, on a pro forma basis, was 4.98 to 1, resulting in a borrowing availability of approximately $38.3 million.

Our credit facilities contain additional restrictive covenants customary for facilities of their size, type and purpose which, with specified exceptions, limits our ability to incur debt, have liens, enter into affiliate transactions, pay dividends, consolidate, merge or effect certain asset sales, make specified investments, acquisitions and loans and change the nature of our business. Our credit facilities also require us to satisfy specified financial covenants, which covenants require us on a consolidated basis to maintain specified financial ratios and comply with certain financial tests, including ratios for maximum leverage as described above, minimum interest coverage (not less than 1.5 to 1 through June 29, 2005 increasing in increments to 2.5 to 1 after June 30, 2008), minimum debt service coverage (a static ratio of not less than 1.25 to 1), a maximum consolidated senior leverage ratio (currently 4.5 to 1, which will decline periodically until December 31, 2008, at which point it will remain at 3.5 to 1 through March 2009), and minimum fixed charge coverage (a static ratio of not less than 1.1 to 1). Salem and all of its subsidiaries, except for Salem Holding, are guarantors of borrowings under the credit facilities. The credit facilities are secured by liens on all of our and our subsidiaries assets and pledges of all of the capital stock of our subsidiaries.

As of June 30, 2005, and currently, management believes we were and remain in compliance with all of the covenants under the terms of the credit facilities.

9% Notes. In September 2001, Salem Holding issued $150.0 million principal amount of 9% Notes. The indenture for the 9% Notes contains restrictive covenants that, among other things, limit the incurrence of debt by Salem Holding and its subsidiaries, the payment of dividends, the use of proceeds of specified asset sales and transactions with affiliates. During the second quarter of 2004, Salem completed the Redemption of $55.6 million of the 9% Notes, leaving $94.4 million outstanding. After giving effect to the Redemption, Salem Holding is required to pay $8.5 million per year in interest on the outstanding 9% Notes. We and all of our subsidiaries (other than Salem Holding) are guarantors of the 9% Notes.

As a result of the Redemption of $55.6 million of 9% Notes, we incurred a non-cash charge in the second quarter of 2004 of approximately $1.6 million for the write-off of unamortized bond issue costs in addition the $5.0 million premium paid in connection with the Redemption. The $6.6 million was reported as loss on early redemption of long-term debt in the Statements of Operations.

As of June 30, 2005, and currently, management believes we were in compliance with all of the covenants under the indenture for the 9% Notes.

73⁄4% Notes. In December 2002, Salem Holding issued $100.0 million principal amount of 73⁄4% Notes. The indenture for the 73⁄4% Notes contains restrictive covenants that, among other things, limit the incurrence of debt by



30



---

Salem Holding and its subsidiaries, the payment of dividends, the use of proceeds of specified asset sales and transactions with affiliates. Salem Holding used the net proceeds to redeem the $100.0 million 91⁄2% Senior Subordinated Notes due 2007 on January 22, 2003. Salem Holding is required to pay $7.8 million per year in interest on the 73⁄4% Notes. We and all of our subsidiaries (other than Salem Holding) are guarantors of the 73⁄4% Notes.

As of June 30, 2005, and currently, management believes we were in compliance with all of the covenants under the indenture for the 73⁄4% Notes.

Summary of long-term debt obligations

Long-term debt consisted of the following at the balance sheet dates indicated:

|                                                  | December 31,           |         | June 30,
|------------------------------------------------- | ---------------------- | ------- | --------
|                                                  | 2004                   |         | 2005    
|                                                  | (Dollars in thousands)
|                                                  |                        |         |         
|Revolving line of credit under credit facility    | $                      | 9,000   |         
|Term loan under credit facility                   |                        | 75,000  |         
|73⁄4% senior subordinated notes due 2010            |                        | 100,000 |         
|9% senior subordinated notes due 2011 (1)         |                        | 98,102  |         
|Fair value of forward looking interest rate swaps |                        |        |         
|Capital leases and other loans                    |                        | 67      |         
|                                                  |                        | 282,169 |         
|Less current portion                              |                        | 1,145   |         
|                                                  | $                      | 281,024 |         

(1) Includes $3,732 and $2,887 as of December 31, 2004 and June 30, 2005, respectively, of fair value adjustments related to a terminated interest rate swap.

Off-balance sheet arrangements

At June 30, 2005 and 2004, we did not have any relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, which would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes. As such, we are not materially exposed to any financing, liquidity, market or credit risk that could arise if we had engaged in such relationships.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

DERIVATIVE INSTRUMENTS

We are exposed to fluctuations in interest rates. Salem actively monitors these fluctuations and uses derivative instruments from time to time to manage the related risk. In accordance with our risk management strategy, Salem uses derivative instruments only for the purpose of managing risk associated with an asset, liability, committed transaction, or probable forecasted transaction that is identified by management. Our use of derivative instruments may result in short-term gains or losses and may increase volatility in Salems earnings.

On January 1, 2001, we adopted SFAS No. 133, as amended, Accounting for Derivative Instruments and Hedging Activities, as amended by SFAS No. 137, Accounting for Derivative Instruments and Hedging ActivitiesDeferral of the Effective Date of SFAS No. 133, and SFAS No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activities. SFAS No. 133, as amended, requires all derivative instruments to be measured at fair value and recognized as either assets or liabilities. In addition, all derivative instruments used in hedging transactions must be designated, reassessed and documented pursuant to the provisions of SFAS No. 133, as amended.



31



---

Under SFAS No. 133, as amended, the accounting for changes in the fair value of a derivative instrument at each new measurement date is dependent upon its intended use. The change in the fair value of a derivative instrument designated as a hedge of the exposure to changes in the fair value of a recognized asset or liability or a firm commitment, referred to as a fair value hedge, is recognized as gain or loss in earnings in the period of the change together with an offsetting gain or loss for the change in fair value of the hedged item attributable to the risk being hedged. The differential paid or received on the interest rate swap is recognized in earnings as an adjustment to interest expense.

During 2004 and through February 18, 2005, we had an interest rate swap agreement with a notional principal amount of $66.0 million.  This agreement related to its $94.4 million 9% Notes. This agreement was scheduled to expire in 2011 when the 9% Notes will mature, and effectively swapped the 9.0% fixed interest rate on $66.0 million of the 9% Notes for a floating rate equal to the LIBOR rate plus 3.09%. On February 18, 2005, we sold its entire interest in this swap and received a payment of approximately $3.7 million, which will be amortized as a reduction of interest expense over the remaining life of the 9% Notes.  Interest expense was reduced by approximately $0.2 million related to the amortization of the buyout premium received.  Because this fair value hedge was effective (that is, the change in the fair value of the hedge instrument was designed to be equal to the change in the fair value of the item being hedged), there was no income statement effect relative to the change in the fair value of the swap agreement. Interest expense for the quarter ended March 31, 2005 was reduced by $0.3 million as a result of the difference between the 9.0% fixed interest rate on the 9% hedged debt and the floating interest rate under the swap agreement, which was 5.88% from January 1, 2005 through February 18, 2005.

During 2004, we also had a second interest rate swap agreement with a notional principal amount of $24.0 million. This agreement also related to its 9% Notes. This agreement was to expire in 2011 when the 9% Notes will mature, and effectively swapped the 9.0% fixed interest rate on $24.0 million of the 9% Notes for a floating rate equal to the LIBOR rate plus 4.86%. On August 20, 2004, we sold its interest in $14.0 million of this swap. As a result of this transaction, we paid and capitalized $0.3 million in buyout premium, which will be amortized into interest expense over the remaining life of the 9% Notes. On October 22, 2004, we sold its remaining $10.0 million interest in this swap. As a result of this second transaction, we paid and capitalized $0.1 million in buyout premium, which will be amortized into interest expense over the remaining life of the 9% Notes. We recognized approximately $33,000 in interest expense related to the amortization of capitalized buyout premium for the quarter ended June 30, 2005. Because this fair value hedge was effective (that is, the change in the fair value of the hedge instrument was designed to be equal to the change in the fair value of the item being hedged), there was no income statement effect relative to the change in the fair value of the swap agreement.

On April 8, 2005, we entered into a forward-looking interest rate swap arrangement for the notional principal amount of $30.0 million whereby we will pay a fixed interest rate of 4.99% as compared to LIBOR on a future bank credit facility borrowing.  As of June 30, 2005, we recorded a liability for the fair value of the interest swap of approximately $1.1 million.  This amount, net of income taxes of approximately $0.4 million, is reflected in other comprehensive income, as we have designated the interest rate swap as a cash flow hedge.  The effective date of this interest rate swap is July 1, 2006 and the expiration date is July 1, 2012.

On April 26, 2005, we entered into a second forward-looking interest rate swap arrangement for the notional principal amount of $30.0 million whereby we will pay a fixed interest rate of 4.70% as compared to LIBOR on a future bank credit facility borrowing.  As of June 30, 2005, we recorded a liability for the fair value of the interest swap of approximately $0.6 million.  This amount, net of income taxes of approximately $0.2 million, is reflected in other comprehensive income, as we have designated the interest rate swap as a cash flow hedge. The effective date of this interest rate swap is July 1, 2006 and the expiration date is July 1, 2012.

On May 5, 2005, we entered into a third forward-looking interest rate swap arrangement for the notional principal amount of $30.0 million whereby we will pay a fixed interest rate of 4.53% as compared to LIBOR on a future bank credit facility borrowing.  As of June 30, 2005, we recorded a liability for the fair value of the interest swap of approximately $0.4 million.  This amount, net of income taxes of approximately $0.1 million, is reflected in other comprehensive income, as we have designated the interest rate swap as a cash flow hedge. The effective date of this interest rate swap is July 1, 2006 and the expiration date is July 1, 2012.

MARKET RISK



32



---

In addition to the interest rate swap agreements discussed above under Derivative Instruments, borrowings under the credit facilities are subject to market risk exposure, specifically to changes in LIBOR and in the prime rate in the United States. As of June 30, 2005, we had borrowed $110.8 million under the credit facilities. As of June 30, 2005, we could borrow up to an additional $38.3 million under the credit facilities. Amounts outstanding under the credit facilities bear interest at a rate based on, at Salem Holdings option, the banks prime rate or LIBOR, in each case plus a spread. For purposes of determining the interest rate under our revolving credit facility, the prime rate spread ranges from 0.00% to 1.00%, and the LIBOR spread ranges from 1.00% to 2.00%. For both the term loan B facility and the term loan C facility, the prime rate spread ranges from 0.25% to 0.75%, and the LIBOR spread ranges from 1.25% to 1.75%. In each case, the spread is based on the total leverage ratio on the date of determination. At June 30, 2005, the blended interest rate on amounts outstanding under the credit facilities was 4.3%. At June 30, 2005, a hypothetical 100 basis point increase in the prime rate or LIBOR, as applicable, would result in additional interest expense of $1.1 million on an annualized basis.

In addition to the variable rate debt disclosed above, we have fixed rate debt with a carrying value of $194.4 million (relating to the outstanding 9% Notes and the 73⁄4% Notes) as of June 30, 2005, with an aggregate fair value of $205.4 million. We are exposed to changes in the fair value of these financial instruments based on changes in the market rate of interest on this debt. The ultimate value of these notes will be determined by actual market prices, as all of these notes are tradable. We estimate that a hypothetical 100 basis point increase in market interest rates would result in a decrease in the aggregate fair value of the notes to approximately $196.5 million and a hypothetical 100 basis point decrease in market interest rates would result in the increase of the fair value of the notes to approximately $214.9 million.

ITEM 4. CONTROLS AND PROCEDURES

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective.

There was no change in our internal control over financial reporting during the period covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

On March 9, 2005, Pipefitters, Locals 522 & 633 Pension Trust Fund filed a Complaint for Violation of the Federal Securities Laws in the Superior Court of California for the County of Ventura against us, our directors, certain of our officers and certain underwriters of our April 2004 public offering of Class A common stock. In the purported class action, the plaintiff asserts claims under the Securities Act of 1933 on behalf of a putative class of all persons who purchased our equity securities pursuant or traceable to that offering. The complaint alleges that the offering documents failed to disclose that our financial statements overstated its fixed assets and that our internal controls were flawed with respect to its ability to value fixed assets and that the offering documents contained misstatements regarding our fixed assets and internal controls. The complaint seeks rescission or damages in excess of $5 million, interest, attorneys fees and other costs, as well as equitable and injunctive relief. The complaint was served on us on March 15, 2005.  We believe these claims are without merit and intend to vigorously defend ourselves in this matter. During the quarter ended June 30, 2005, the Company recorded a $0.7 million accrual.

We and our subsidiaries, incident to our business activities, are parties to a number of legal proceedings, lawsuits, arbitration and other claims including the purported class action described above. Such matters are subject to many uncertainties and outcomes that are not predictable with assurance. Also, we maintain insurance which may provide coverage for such matters. Consequently, we are unable to ascertain the ultimate aggregate amount of monetary liability or the financial impact with respect to these matters. Except with respect to the purported class action described above which has not yet been assessed due to its recent commencement, we believe, at this time, that the final resolution of these matters, individually and in the aggregate, will not have a material adverse effect upon our annual consolidated financial position, results of operations or cash flows.



33



---

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

During the three month period ended June 30, 2005, we made repurchases of our Class A common stock pursuant to a $25.0 million share repurchase program adopted by our Board of Directors in September 2004.  The following table provides information on our repurchases during the three months ended June 30, 2005.

|                               |                 |                         | Total Number of    | Maximum Approximate             
|------------------------------ | --------------- | ----------------------- | ------------------ | --------------------------------
|                               |                 |                         | Shares Purchased   | Dollar Value of Shares          
|                               | Total Number of |                         | as Part of         | That May Yet Be                 
|                               | of Shares       | Average Price           | Publicly Announced | Purchased Under The             
|Period                         | Purchased       | Paid Per Share          | Plans or Programs  | Plans or Programs               
|April 1, 2005 - April 30, 2005 | -               | $                     - | -                  | $                     25,000,000
|May 1, 2005 - May 31, 2005     | 117,168         | 17.29                   | 117,168            | 22,973,759                      
|June 1, 2005 - June 30, 2005   | 93,151          | 18.87                   | 93,151             | 21,216,003                      
|Total                          | 210,319         |                         | 210,319            |                                 





ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

ITEM 5. OTHER INFORMATION

Not Applicable.

ITEM 6. EXHIBITS

Set forth below is a list of exhibits included as part of this Quarterly Report:

|        |  |                                                                                                                                               
|------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit |  |                                                                                                                                               
|Number  |  | Description of Exhibits                                                                                                                       
|        |  |                                                                                                                                               
|3.01    |  | Amended and Restated Certificate of Incorporation of Salem Communications Corporation, a Delaware corporation. (1)                            
|3.02    |  | Bylaws of Salem Communications Corporation, a Delaware Corporation. (1)                                                                       
|3.03    |  | Certificate of Incorporation of Salem Communications Holding Corporation (incorporated by reference to previously filed exhibit 2.01). (2)    
|3.04    |  | Bylaws of Salem Communications Holding Corporation (incorporated by reference to previously filed exhibit 2.02). (2)                          
|3.05    |  | Certificate of Incorporation of Salem Communications Acquisition Corporation (incorporated by reference to previously filed exhibit 2.03). (2)
|3.06    |  | Bylaws of Salem Communications Acquisition Corporation (incorporated by reference to previously filed exhibit 2.04). (2)                      
|3.07    |  | Certificate of Incorporation of SCA License Corporation (incorporated by reference to previously filed exhibit 2.05). (2)                     
|3.08    |  | Bylaws of SCA License Corporation (incorporated by reference to previously filed exhibit 2.06). (2)                                           



34



---



|4.01 |  | Indenture between Salem Communications Corporation, a California corporation, certain named guarantors and The Bank of New York, as Trustee, dated as of September 25, 1997, relating to the 91⁄2% Series A and Series B Senior Subordinated Notes due 2007. (3)                                                                                                                                                                                                                                        
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.02 |  | Form of 91⁄2% Senior Subordinated Note (filed as part of exhibit 4.01). (3)                                                                                                                                                                                                                                                                                                                                                                                                                             
|4.03 |  | Form of Note Guarantee (filed as part of exhibit 4.01). (3)                                                                                                                                                                                                                                                                                                                                                                                                                                           
|4.04 |  | Specimen of Class A common stock certificate. (4)                                                                                                                                                                                                                                                                                                                                                                                                                                                     
|4.05 |  | Supplemental Indenture No.1, dated as of March 31, 1999, to the Indenture, dated as of September 25, 1997, by and among Salem Communications Corporation, a California corporation, Salem Communications Corporation, a Delaware corporation, The Bank of New York, as Trustee, and the Guarantors named therein. (4)                                                                                                                                                                                 
|4.06 |  | Supplemental Indenture No. 2, dated as of August 24, 2000, by and among Salem Communications Corporation, a Delaware corporation, Salem Communications Holding Corporation, a Delaware corporation, the guarantors named therein and The Bank of New York, as Trustee (incorporated by reference to previously filed exhibit 4.11). (2)                                                                                                                                                               
|4.07 |  | Supplemental Indenture No. 3, dated as of March 9, 2001, by and among Salem Communications Corporation, a Delaware corporation, Salem Communications Holding Corporation, a Delaware corporation, the guarantors named therein and The Bank of New York, as Trustee. (5)                                                                                                                                                                                                                              
|4.08 |  | Supplemental Indenture No. 4, dated as of June 25, 2001, by and among Salem Communications Holding Corporation, a Delaware corporation, the guarantors named therein and The Bank of New York, as Trustee. (6)                                                                                                                                                                                                                                                                                        
|4.09 |  | Fifth Amended and Restated Credit Agreement, dated as of September 25, 2003, by and among Salem Communications Corporation, Salem Communications Holding Corporation, General Electric Capital Corporation, as Syndication Agent, SunTrust Bank, as Syndication Agent, Fleet National Bank, as Documentation Agent, ING (U.S.) Capital, LLC, as Documentation Agent, The Bank of New York, as Administrative Agent, and the Lenders party thereto. (10)                                               
|4.10 |  | Second Amended and Restated Parent Security Agreement dated as of June 15, 2001, by and among Salem Communications Corporation, a Delaware corporation, Salem Communications Holding Corporation, a Delaware corporation, and The Bank of New York, as Administrative Agent. (6)                                                                                                                                                                                                                      
|4.11 |  | Amendment #1, dated as of May 19, 2004, to the Fifth Amended and Restated Credit Agreement, dated as of September 25, 2003, by and among Salem Communications Corporation, Salem Communications Holding Corporation, General Electric Capital Corporation, as Syndication Agent, SunTrust Bank, as Syndication Agent, Fleet National Bank, as Documentation Agent, ING (U.S.) Capital, LLC, as Documentation Agent, The Bank of New York, as Administrative Agent, and the Lenders party thereto. (11)
|4.15 |  | Indenture between Salem Communications Holding Corporation, a Delaware corporation, certain named guarantors and The Bank of New York, as Trustee, dated as of June 25, 2001, relating to the 9% Series A and Series B Senior Subordinated Notes due 2011. (6)                                                                                                                                                                                                                                        
|4.16 |  | Form of 9% Senior Subordinated Notes (filed as part of exhibit 4.15).                                                                                                                                                                                                                                                                                                                                                                                                                                 
|4.17 |  | Form of Note Guarantee (filed as part of exhibit 4.15). (6)                                                                                                                                                                                                                                                                                                                                                                                                                                           
|4.18 |  | Registration Rights Agreement dated as of June 25, 2001, by and among Salem Communications Holding Corporation, the guarantors and initial purchasers named therein. (6)                                                                                                                                                                                                                                                                                                                              
|4.19 |  | Indenture, dated as of December 23, 2002, relating to the 73⁄4% Senior Subordinated Notes due 2010 by and among Salem Holding, the Company and The Bank of New York, as trustee, with form of Note incorporated (incorporated by reference to previously filed exhibit 4.1). (7)                                                                                                                                                                                                                        
|4.20 |  | Form of 73⁄4% Senior Subordinated Notes (filed as part of exhibit 4.19). (7)                                                                                                                                                                                                                                                                                                                                                                                                                            
|4.21 |  | Form of Note Guarantee (filed as part of exhibit 4.19). (7)                                                                                                                                                                                                                                                                                                                                                                                                                                           
|4.22 |  | Supplemental Indenture No. 1 to the 73⁄4% Senior Subordinated Notes, dated as of December 16, 2002, between Salem Communications Corporation and its guarantors, and Bank of New York. (8)                                                                                                                                                                                                                                                                                                              



35



---



|4.23 |  | Supplemental Indenture No. 1 to the 9% Senior Subordinated Notes, dated as of December 23, 2002, between Salem Communications Corporation and its guarantors, and Bank of New York. (8)    
|---- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|4.24 |  | Supplemental Indenture No. 2 to the 73⁄4% Senior Subordinated Notes, dated as of June 12, 2003, between Salem Communications Corporation and its guarantors, and Bank of New York. (9)       
|4.25 |  | Supplemental Indenture No. 2 to the 9% Senior Subordinated Notes, dated as of June 12, 2003, between Salem Communications Corporation and its guarantors, and Bank of New York. (9)        
|4.26 |  | Consent No. 2, dated as of July 23, 2003, under the Fourth Amended and Restated Credit Agreement between Salem Communications Corporation and its guarantors, and The Bank of New York. (9)
|31.1 |  | Certification of Edward G. Atsinger III Pursuant to Rules 13a-14(a) and 15d-14(a) under the Exchange Act.                                                                                  
|31.2 |  | Certification of David A.R. Evans Pursuant to Rules 13a-14(a) and 15d-14(a) under the Exchange Act.                                                                                        
|32.1 |  | Certification of Edward G. Atsinger III Pursuant to 18 U.S.C. Section 1350.                                                                                                                
|32.2 |  | Certification of David A.R. Evans Pursuant to 18 U.S.C. Section 1350.                                                                                                                      





|     |  |                                                                                                                                                                                                                                                      
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, of Salems Current Report on Form 8-K, filed with the Securities and Exchange Commission on April 14, 1999.                                                     
|(2)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, to Salems Current Report on Form 8-K; filed with the Securities and Exchange Commission on September 8, 2000.                                                  
|(3)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, of Salems Registration Statement on Form S-4 (No. 333-41733), as amended, as declared effective by the Securities and Exchange Commission on February 9, 1998. 
|(4)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, to the Companys Registration Statement on Form S-1 (No.333-76649) as amended, as declared effective by the Securities and Exchange Commission on June 30, 1999.
|(5)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, of the Companys Current Report on Form 8-K, filed with the Securities and Exchange Commission on October 16, 2001.                                             
|(6)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, to Salems Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission on August 14, 2001.                                                 
|(7)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, to Salems Current Report on Form 8-K, filed with the Securities and Exchange Commission on December 23, 2002.                                                  
|(8)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted of Salems Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 31, 2003.                                                      
|(9)  |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, to Salems Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission on August 6, 2003.                                                  
|(10) |  | Incorporated by reference to the exhibit of the same number, unless otherwise noted, to Salems Quarterly Report on Form 10-Q, filed with the Securities and Exchange Commission on November 6, 2003.                                                
|(11) |  | Incorporated by reference to Appendix B to Salems Proxy Statement on Schedule 17A, filed with the Securities and Exchange Commission on April 29, 2003.                                                                                             



36



---

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, Salem Communications Corporation has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|               |  | SALEM COMMUNICATIONS CORPORATION                    
|-------------- |  | ----------------------------------------------------
|August 8, 2005 |  |                                                     
|               |  | By: /s/ EDWARD G. ATSINGER III                      
|               |  | Edward G. Atsinger III                              
|               |  | President and Chief Executive Officer               
|               |  | (Principal Executive Officer)                       
|               |  |                                                     
|               |  |                                                     
|August 8, 2005 |  |                                                     
|               |  | By: /s/ DAVID A.R. EVANS                            
|               |  | David A.R. Evans                                    
|               |  | Executive Vice President and Chief Financial Officer
|               |  | (Principal Financial Officer)                       









37



---

EXHIBIT INDEX

|Exhibit
Number |  | Description of Exhibits                                                                                  
|-------------- |  | ---------------------------------------------------------------------------------------------------------
|               |  |                                                                                                          
|31.1           |  | Certification of Edward G. Atsinger III Pursuant to Rules 13a-14(a) and 15d-14(a) under the Exchange Act.
|               |  |                                                                                                          
|31.2           |  | Certification of David A.R. Evans Pursuant to Rules 13a-14(a) and 15d-14(a) under the Exchange Act.      
|               |  |                                                                                                          
|32.1           |  | Certification of Edward G. Atsinger III Pursuant to 18 U.S.C. Section 1350.                              
|               |  |                                                                                                          
|32.2           |  | Certification of David A.R. Evans Pursuant to 18 U.S.C. Section 1350.                                    









38



---



EXHIBIT 31.1

Certification of Chief Executive Officer

I, Edward G. Atsinger III, certify that:

|1. |     | I have reviewed this report on Form 10-Q of Salem Communications Corporation;                                                                                                                                                                                                                                                                                                          
|-- | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|2. |     | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;                                                                             
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|3. |     | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;                                                                                                
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|4. |     | The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:                                                
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;         
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;                
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (c) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and                                                                                                     
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (d) | Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|5. |     | The registrants other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions):                                                                                     
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and                                                                                                              
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.                                                                                                                                                                                                             
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   |     | August 8, 2005                                                                                                                                                                                                                                                                                                                                                                         
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        



39



---



| |  | By: /s/ EDWARD G. ATSINGER III |  | 
| |  | ------------------------------ |  | 
| |  | Edward G. Atsinger III        
| |  | Chief Executive Officer       



A signed original of this written statement required by Section 302 of the Sarbanes-Oxley Act of 2002 or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 302 has been provided to Salem Communications Corporation and will be retained by Salem Communications Corporation and furnished to the Securities and Exchange Commission or its staff upon request.



40



---



EXHIBIT 31.2

Certification of Chief Financial Officer

I, David A.R. Evans, certify that:

|1. |     | I have reviewed this report on Form 10-Q of Salem Communications Corporation;                                                                                                                                                                                                                                                                                                          
|-- | --- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|2. |     | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;                                                                             
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|3. |     | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;                                                                                                
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|4. |     | The registrants other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:                                                
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;         
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;                
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (c) | Evaluated the effectiveness of the registrants disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures as of the end of the period covered by this report based on such evaluation; and                                                                                                     
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (d) | Disclosed in this report any change in the registrants internal control over financial reporting that occurred during the registrants most recent fiscal quarter (the registrants fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrants internal control over financial reporting; and
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|5. |     | The registrants other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrants auditors and the audit committee of the registrants board of directors (or persons performing the equivalent functions):                                                                                     
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrants ability to record, process, summarize and report financial information; and                                                                                                              
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   | (b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal control over financial reporting.                                                                                                                                                                                                             
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        
|   |     | August 8, 2005                                                                                                                                                                                                                                                                                                                                                                         
|   |     |                                                                                                                                                                                                                                                                                                                                                                                        



41



---



| |  | By: /s/ DAVID A.R. EVANS |  | 
| |  | ------------------------ |  | 
| |  | David A.R. Evans        
| |  | Chief Financial Officer 



A signed original of this written statement required by Section 302 of the Sarbanes-Oxley Act of 2002 or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 302 has been provided to Salem Communications Corporation and will be retained by Salem Communications Corporation and furnished to the Securities and Exchange Commission or its staff upon request.



42



---

EXHIBIT 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned hereby certifies, in his capacity as President and Chief Executive Officer of Salem Communications Corporation (the Company), for purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that based on his knowledge:

·

the Quarterly Report of the Company on Form 10-Q for the period ended March 31, 2005 (the Report) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934; and

·

the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

|August 8, 2005 |  |                                      
|-------------- |  | -------------------------------------
|               |  | By: /s/ EDWARD G. ATSINGER III       
|               |  | Edward G. Atsinger III               
|               |  | President and Chief Executive Officer

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906 has been provided to Salem Communications Corporation and will be retained by Salem Communications Corporation and furnished to the Securities and Exchange Commission or its staff upon request.





43



---

EXHIBIT 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

The undersigned hereby certifies, in his capacity as Executive Vice President and Chief Financial Officer of Salem Communications Corporation (the Company), for purposes of 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that based on his knowledge:

·

the Quarterly Report of the Company on Form 10-Q for the period ended March 31, 2005 (the Report) fully complies with the requirements of Section 13(a) or Section 15(d) of the Securities Exchange Act of 1934; and

·

the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

|August 8, 2005 |  |                                                     
|-------------- |  | ----------------------------------------------------
|               |  | By: /s/ DAVID A.R. EVANS                            
|               |  | David A.R. Evans                                    
|               |  | Executive Vice President and Chief Financial Officer

A signed original of this written statement required by Section 906 of the Sarbanes-Oxley Act of 2002 or other document authenticating, acknowledging, or otherwise adopting the signature that appears in typed form within the electronic version of this written statement required by Section 906 has been provided to Salem Communications Corporation and will be retained by Salem Communications Corporation and furnished to the Securities and Exchange Commission or its staff upon request.





44