##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549



---

FORM 10-K



---



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended December 31, 2006

Commission File Number:
333-78573

333-78573-01



---

MUZAK HOLDINGS LLC

MUZAK HOLDINGS FINANCE CORP

(Exact Name of Registrants as Specified in their charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|DELAWARE                                                       |  | 04-3433730                          
|DELAWARE                                                       |  | 04-3433728                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)

3318 LAKEMONT BLVD.

FORT MILL, SC 29708

(803) 396-3000

(Address, Including Zip Code and Telephone Number including Area Code of Registrants Principal Executive Offices)



---

Securities registered pursuant to
Section 12(g) of the Act: None

Securities registered pursuant to Section 12(b) of the Act: None



---

Indicate by check mark if the
registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    Yes ̈No  x

Indicate by check mark if the registrant is not
required to file reports pursuant to Section 13 or 15(d) of the Act.    Yes  x    No ̈

Indicate by check mark whether the registrants have filed all documents
and reports required to be filed by Section 13 or 5(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrants were required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.    Yes  x    No ̈

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is
not contained herein, and will not be contained, to the best of Registrants knowledge in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.  x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a
non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. Check one):

Large accelerated filer ̈Accelerated
filer ̈Non-accelerated filer    x

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Act).    Yes ̈No  x

Muzak Holdings Finance Corp. meets the conditions set forth in General Instruction I (1) (a) and (b) of Form 10-K and is
therefore filing this form with the reduced disclosure format.



---



---

##### Table of Contents

MUZAK HOLDINGS LLC

MUZAK HOLDINGS FINANCE CORP

FORM 10-K INDEX



|         |  |                                                                                                                 |  |     
|-------- |  | --------------------------------------------------------------------------------------------------------------- |  | ----
|         |  |                                                                                                                 |  | Page
|         |  | PART I                                                                                                          |  |     
|Item 1.  |  | Business                                                                                                        |  | 3   
|Item 1A. |  | Risk Factors                                                                                                    |  | 9   
|Item 1B. |  | Unresolved Staff Comments                                                                                       |  | 12  
|Item 2.  |  | Properties                                                                                                      |  | 12  
|Item 3.  |  | Legal Proceedings                                                                                               |  | 12  
|Item 4.  |  | Submission of Matters to a Vote of Security Holders                                                             |  | 13  
|         |  |                                                                                                                
|         |  | PART II                                                                                                         |  |     
|Item 5.  |  | Market for Registrants Common Equity and Related Stockholder Matters and Issuer Purchases of Equity Securities |  | 14  
|Item 6.  |  | Selected Financial Data                                                                                         |  | 14  
|Item 7.  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                           |  | 16  
|Item 7A. |  | Quantitative and Qualitative Disclosures About Market Risk                                                      |  | 25  
|Item 8.  |  | Financial Statements and Supplementary Data                                                                     |  | 25  
|Item 9.  |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure                            |  | 25  
|Item 9A. |  | Controls and Procedures                                                                                         |  | 25  
|Item 9B. |  | Other Information                                                                                               |  | 26  
|         |  |                                                                                                                
|         |  | PART III                                                                                                        |  |     
|Item 10. |  | Directors and Executive Officers of the Registrants                                                             |  | 27  
|Item 11. |  | Executive Compensation                                                                                          |  | 29  
|Item 12. |  | Security Ownership of Certain Beneficial Owners and Management and, Related Stockholder Matters                 |  | 34  
|Item 13. |  | Certain Relationships and Related Transactions                                                                  |  | 35  
|Item 14. |  | Principal Accountant Fees and Services                                                                          |  | 37  
|         |  |                                                                                                                
|         |  | PART IV                                                                                                         |  |     
|Item 15. |  | Exhibits and Financial Statement Schedules                                                                      |  | 38  

Safe Harbor Statement

This Form 10-K contains statements which, to the extent they are not historical facts (such as when we describe what we believe, expect, or anticipate will occur), constitute
forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities and Exchange Act of 1934 (the Safe Harbor Acts). All forward-looking statements involve risks and
uncertainties. The forward-looking statements in this Form 10-K are intended to be subject to the safe harbor protection provided by the Safe Harbor Acts. The Company does not undertake any obligation to update any such statements unless required by
law.



2



---

##### Table of Contents

PART I

ITEM 1. BUSINESS

Muzak LLC (Muzak) believes that it is the leading provider of business music
programming in the United States. Muzak is a wholly owned subsidiary of Muzak Holdings LLC, previously known as ACN Holdings, LLC. ACN Holdings, LLC was formed in September 1998 pursuant to the laws of Delaware and Muzak LLC began its operations on
October 7, 1998 with the acquisition of independent franchisees from Audio Communications Network, Inc. On March 18, 1999, Muzak Limited Partnership merged with and into Audio Communications Network LLC. At the time of the merger, ACN
changed its name to Muzak LLC. We refer to Muzak Holdings and its subsidiaries collectively as the Company.

Our two core products are Audio ArchitectureSMand VoiceSM. We provide
our products to numerous types of businesses including specialty retailers, restaurants, department stores, supermarkets, drug stores, financial institutions, hotels, health and fitness centers, business offices, manufacturing facilities and medical
centers, among others. During 2006, our top twenty clients represented approximately 15% of our revenues with no single client representing more than 5% of our revenues. Our clients typically enter into a non-cancelable five-year contract that
renews automatically for at least one additional five-year term unless specifically terminated at the initial contract expiration date. We believe that our clients use our products because they recognize them as a key element in establishing their
desired business environment, in promoting their corporate identities and in strengthening their brand images at a low monthly cost.

We
also sell, install, and maintain equipment, such as sound systems, noise masking, and drive-thru systems. We provide these services primarily for our existing clients.

We provide our products and services domestically through our integrated, nationwide network of Company owned territories and franchisee territories. We believe our nationwide network is the largest in the industry
and provides us with a key competitive advantage in effectively marketing and servicing clients ranging from local accounts with single or multiple locations to national accounts with significant geographic presences. In 2006,95% of our
revenues were generated by our owned operations and the remaining 5% were generated from fees from our franchisees.

Recent Developments

Operating Results:

During January 2006, the Company reorganized its field management structure, including the Operations, Sales and Customer Service departments. This move was designed to improve our technician productivity and increase our responsiveness to
our customers needs and requests. To support this change, the Company created seven Regional Vice President positions that will be directly responsible for the operations, sales and customer service responsibilities of their respective
regions. In conjunction with the field management reorganization, we recorded restructuring charges of $0.3 million for the twelve months ended December 31, 2006.

Personnel Changes:

The
Company announced several key personnel changes during the year, including the following:



| |  |  | On November 13, 2006, R. Dodd Haynes was named as the Companys Chief Financial Officer effective November 20, 2006. Prior to his appointment to CFO,
Mr. Haynes served as the Vice President of Internal Audit and Loss Prevention at Family Dollar Stores, a NYSE listed retailer headquartered in Matthews, North Carolina.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On August 24, 2006, Bill Boyd, Chairman Emeritus of both Muzak Holdings LLC and Muzak LLC announced his retirement. Mr. Boyd, who recently turned 65 years
old, had served as Chairman Emeritus.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



3



---

##### Table of Contents

| |  |  | On July 26, 2006, Thomas J. Gantert was named as the Companys Chief Operating Officer. Prior to his appointment to COO, Mr. Gantert had served as
the Senior Vice President of Operations since October 2004.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | On July 17, 2006, Stephen P. Villa was named as the Companys Chief Executive Officer. Prior to his appointment to CEO, Mr Villa had served as the
Companys Chief Financial Officer since September 2000 and Chief Operating Officer since October 2001. Mr Villa replaced Greg Rayburn who had served as Chief Executive Officer of the company for approximately one year through an agreement
between the Company and FTI Palladuim Partners.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Other items:

On October 11, 2006, the Company recommended, and the Board of Directors authorized, that our relationship with the vendor of our current operating
system be extended and renewed and that the implementation of the new enterprise resource planning (ERP) system be discontinued. As part of managements ongoing assessment of the estimated costs and anticipated benefits associated
with the ERP system and its implementation, the Company focused on projected operating efficiencies and determined that the greatest potential efficiencies, net of investments, could be reaped by working with our current vendor to implement
improvements to systems and processes. The $2.0 million of implementation and design costs, consisting of $1.5 million of external costs and $0.5 million of internal project costs, associated with the ERP system, were written off as of
September 30, 2006 and are included in selling, general and administrative expenses. Significant enhancements and improvements will be made to the existing operating system over the next fiscal year. Costs for these upgrades are not expected to
exceed $2.0 million.

On March 16, 2007, the Company amended its senior secured term loan facility by extending the maturity date from
April 15, 2008 to January 19, 2009 and reducing the applicable margin rate by 1%.

Products

Audio Architecture is business music programming designed to enhance a clients brand image. Our in-house staff of audio architects analyzes a
variety of music to develop and maintain core music programs in various genres ranging from current top of the charts hits to jazz, classic rock, urban, country, Latin, classical music and others. Our audio architects change our music programs on a
daily basis, incorporating newly released original artists music recordings and drawing from our extensive music library. In designing our music programs, our audio architects use proprietary computer software that allows them to access the
extensive library. Our library contains subjective and objective data (commonly referred to as meta data) unique to each recording that enables us to avoid repetition and manage tempo, mood, and music variety to provide clients with high quality,
seamlessly arranged programs. The combination of our proprietary software and our librarys meta data is driving new efficiencies in programming and enabling us to offer unique experiences to a greater number of clients. In addition, we offer
individual music programs to clients who seek further customization beyond that offered by our core music programs.

Voice is music and
marketing for telephone on-hold, as well as in-store messaging. Our Voice staff creates customized music and messages that allow clients telephone systems to deliver targeted music and messaging during their customers time on hold. In
addition, they also provide customized in-store messages that allow our clients to deliver targeted music and messaging to support their in-store point of sale merchandising. Our fully integrated sound studios and editing and tape duplication
facilities provide flexibility in responding to clients needs. Our telephone and satellite delivery technologies allow us to expeditiously change our clients music and messages.

In connection with the sale of our Audio Architecture and Voice products, we sell or provide various system-related products, principally sound systems.
As part of a typical music programming contract, we lease



4



---

##### Table of Contents

music receiving or playback equipment to our client. Our business music clients generally purchase audio equipment, such as sound systems, from us that
supplements the music receiving or playback equipment.

We also sell, install and maintain non-music related equipment, such as drive-thru
systems, television, intercom and paging systems. We provide these services for our business music and other clients. Additionally, we provide television programming packages, made available by Echostar, to our commercial clients. Maintenance of
program-receiving equipment that we provide to business music clients is typically included as part of the overall music service. Installation and maintenance of audio or other equipment not directly related to reception of our business music
service is provided on a contractual or time-and-materials basis. All of the equipment is manufactured by third parties, although some items bear the MUZAK® brand name.

We offer drive-thru
systems maintenance service. This service provides for the maintenance and repair of intercom systems, headsets and radio transmitters commonly used in drive-thru systems found at our quick service restaurant clients. We receive recurring monthly
revenues for each client location typically under a five-year contract. We respond to our clients repair calls which typically involve the repair of headsets. In most cases we are able to exchange the damaged headset for an operable headset
which we send to our clients through overnight delivery. Our staff repairs the damaged item which then becomes available for future distribution to another client. We believe that quick turnaround is important to our clients as a significant portion
of their revenues is derived from their drive-thru windows.

Nationwide Franchise Network

Our franchise network is nationwide, and we believe that this network is a strength that distinguishes us from our competitors. Our business relationships
with our franchisees are governed by license agreements that have renewable ten-year terms. Under these agreements, the franchisee is granted an exclusive license to offer and sell our Audio Architecture and Voice products, as well as other
products. The franchisee is also permitted to use our registered trademarks within a defined territory which allows us to promote a uniform Muzak brand image nationally. The agreements also contain terms relating to distribution of services via our
direct broadcast satellite distribution system and reciprocal exclusivity provisions which preclude franchisees from selling products which compete with our Audio Architecture and Voice products.

Pursuant to the agreements, each franchisee pays us a monthly fee based on the number of businesses within its territory and a monthly royalty equal to
approximately 10% of its billings for music services. Typically, this combined fee and royalty payment represents approximately $5 per month per client location. However, this monthly royalty is subject to adjustments, as we charge the franchisee
additional amounts for Voice, on-premise music services and other services. The agreements also provide franchisees with guidelines regarding coordination of sales, installation and service to national client locations.

Distribution Systems

We transmit our offerings
through various mediums including direct broadcast satellite transmission, local broadcast transmission, audio and videotapes and compact discs. During 2006, we served our music client locations through the following means: approximately 84% through
direct broadcast satellite transmission, approximately 3% through local broadcast technology, and approximately 13% through recorded media consisting of tapes, compact discs, and hard-drives.

Our transmissions via direct broadcast satellite to clients are primarily from transponders leased from Microspace Communications Corporation
(Microspace) and EchoStar Satellite Corporation (EchoStar). Microspace provides us with facilities for uplink transmission of medium-powered direct broadcast satellite signals to the transponders. Microspace, in turn, leases
its transponder capacity on satellites operated by third parties. Such satellites include the Galaxy 3C satellite operated by Intelsat, through which a majority of our direct broadcast satellite client locations are served, and AMC-1, operated by
SES Americom.



5



---

##### Table of Contents

To mitigate our expenditures in the event of a satellite disruption, we have secured insurance to cover
our re-pointing costs of up to $5.0 million in the event of a Galaxy 3C satellite failure. In addition, we have secured insurance coverage on AMC-1 to cover costs up to $4.2 million in the first quarter of 2007 stepping up to $4.6 million by the end
of 2007.

The term of our transponder lease with Microspace for the Galaxy 3C satellite is projected to end in 2016 while the lease for
AMC-1 is projected to end in 2011. Microspace can terminate its agreements with us immediately upon termination of its underlying agreements with Intelsat and SES Americom. We regularly review the availability of alternate transponders.

As part of our arrangements with EchoStar, we furnish music channels to commercial and residential subscribers over EchoStars satellite system.
Pursuant to the agreements with EchoStar, EchoStar pays us a programming fee for each of its residential subscribers and pays us, and our franchisees, a commission for sales made by EchoStar or its agents to commercial subscribers in the respective
territories. We pay EchoStar a fee for uplink transmission of music channels to our clients and we rent space at EchoStars Cheyenne, Wyoming uplink facility. We also pay EchoStar a royalty and combined access fees on music programs sold by the
Company, which are distributed by EchoStar to commercial subscribers. The term of each of our agreements with EchoStar is dependent upon the life of one of its satellites, which is estimated to cease operations sometime in 2010. During the first
quarter of 2004, EchoStar informed us that it had agreed to distribute Sirius Satellite Radios programming to EchoStars residential subscribers. At that time we believed that such programming would replace our music channels offered to
EchoStars residential subscribers and, possibly, EchoStars commercial subscribers. As of December 31, 2006, EchoStar has continued to utilize our music channels for EchoStars residential and commercial subscribers, and we do
not foresee a change in such use in the near future. Even if EchoStar were to discontinue utilizing our programming, EchoStar would remain obligated to uplink and provide space segment to distribute our music channels currently being offered to our
commercial subscribers over EchoStars satellite system. In any event, we believe that any future discontinuation of our programming to EchoStars commercial and/or residential subscribers would not have a material financial impact on the
Company.

EchoStar has agreed that it will not provide transponder space to, enter into or maintain distributor agreements or relationships
with, or enter into any agreements for the programming or delivery of any audio services via direct broadcast satellite frequencies with, a specified group of our competitors. We have agreed that we will not secure transponder space for, enter into
or maintain distributor agreements or relationships with, or enter into any agreement for the programming or delivery of any of our services with any competitor of EchoStar via direct broadcast satellite frequencies or with specified competitors of
EchoStar via specified frequencies.

Competition

We compete with many local, regional, national and international providers of business music services. National competitors include, but are not limited to, PlayNetworks, In-Store Broadcasting Network
(IBN), Trusonic, DMX Music, Inc., Premier Retail Networks (PRN), EMedia Networks, and the Private Label Radio Division of DMI Music and Media Solutions. Local and regional competitors are typically smaller entities that
target businesses with few locations; such competitors include self-described music consultants who can be found utilizing technologies such as Apples IPOD®, MP3 players, and playlist management software.

We also compete with companies that are not principally focused on providing business music services. Such competitors include Sirius Satellite Radio, XM
Radio, webcasters and traditional radio broadcasters that encourage workplace listening, video services that provide business establishments with music videos or television programming, and performing rights societies (ASCAP, BMI, and SESAC) that
license business establishments to play sources such as CDs, tapes, MP3 files, and satellite, terrestrial, and internet radio.

We
compete on the basis of service, the quality and variety of our music programs, the availability of our non-music services and, to a lesser extent, price. Even though we are seldom the lowest-priced provider of



6



---

##### Table of Contents

business music in any territory, we believe that we can compete effectively due to the widespread recognition of the Muzak name, our nationwide network, the
quality and variety of our music programming, the talent of our audio architects and our multiple delivery systems. While we believe that we compete effectively, our competitors have established client bases and are continually seeking new ways to
expand such client bases and revenue streams. As a result competition may negatively impact our ability to attract new clients and retain existing clients at current profitability levels.

Sales and Marketing

We employ a direct sales process
in marketing products, which is focused on securing new client contracts and renewing existing contracts.

We publish targeted, industry
specific marketing materials and conduct extensive training of our sales force. Client agreements typically have a non-cancelable term of five years and renew automatically for at least one additional five-year term unless specifically terminated at
the initial contract expiration date. We have local and national sales forces.

National Salesforce

Our national sales group is responsible for securing new national and key accounts and maintaining our existing client base of national and key accounts.
We currently have a total of seven account managers focused exclusively on creating and maintaining relationships with clients that have approximately 50 or more locations. Each owned operation and franchisee is responsible for installing and
servicing the national accounts within its territory.

Local Salesforce

We currently have a team of approximately 150 locally based personnel focused on securing new client contracts and renewing existing contracts. This team
of sales managers, sales leads, and account executives typically focuses on clients with fewer than 50 locations, which may include individual franchisees of national chains.

Music Licenses

We pay performance royalties to songwriters and publishers through contracts
negotiated with performing rights societies such as the American Society of Composers, Authors and Publishers (ASCAP), Broadcast Music, Inc. (BMI), and SESAC. We also license rights to re-record and distribute music from a
variety of sources such as record companies and publishers when we provide our services via recorded media.

The industry-wide agreement
between business music providers and ASCAP expired in May 1999, and we operated under an interim agreement pursuant to which we continued to pay ASCAP royalties at the 1999 rates for all periods through December 31, 2004. During the fourth
quarter of 2004, we pursued settlement negotiations with ASCAP and advanced our conversations toward reaching a new five-year music license agreement. The culmination of such efforts resulted in the execution in January 2005 of an agreement in
principle that establishes more favorable license fees. The agreement in principle extends from January 1, 2005 through December 31, 2009 and provides for an annual license fee of $6.8 million per annum for the five year period. The fixed
license fee of $6.8 million per annum allows for net subscriber growth up to 8% per annum without any adjustment in the annual fee. In the event that our subscriber growth exceeds 8% per annum or in the event that we acquire a franchisee
or a competitor, the license fee would be subject to adjustment. Payments are being made in accordance with the agreement in principle and the parties have postponed any further activities in the pending rate court proceeding. In addition, in
January 2005, as previously disclosed, we made a payment for settlement of all claims for open audit periods prior to January 1, 2005, and as a result, ASCAP no longer has the right to audit



7



---

##### Table of Contents

royalty payments that we made prior to January 1, 2005. As part of this audit settlement, the interim license rates for all periods prior to
January 1, 2005 are considered final and not subject to any retroactive adjustments.

The industry-wide agreement between business
music providers and BMI expired in December 1993, and we operated under an interim agreement pursuant to which we continued to pay royalties at the 1993 rates. In August 2004, we reached an agreement in principle with BMI on the terms of a new,
five-year music license, and on December 31, 2004 the definitive license was executed. The term of the agreement extends from July 1, 2004 through June 30, 2009, and the agreement provides for an annual license fee of $6.0 million per
annum for the five year period. The fixed license fee of $6.0 million per annum is subject to an annual 8% cap on net subscriber growth. In the event that our subscriber growth exceeds 8% per annum or in the event that we were to acquire a
franchisee or a competitor, the license fee would be subject to adjustment. Although the interim license rates for all periods prior to July 1, 2004 are considered final, and as a result, not subject to any retroactive adjustments, BMI has the
right to audit open periods from January 1, 2002 onward.

Our license with SESAC was recently renewed for a three year period and
extends our relationship through December 31, 2008. SESAC represents a significantly smaller percentage of our repertoire than ASCAP and BMI, and the payments that we make to SESAC reflect such fact.

The rights that we license to re-record and distribute music to support clients who require on-premise, non-broadcast delivery systems include mechanical
rights from publishers. Mechanical rights are rights held by publishers that entitle them to control the copying of their musical compositions onto physical media. We license mechanical rights directly from publishers as well as The Harry Fox Agency
(HFA)a collective that represents publishers and collects royalties on their behalf. Our license with HFA has been in an interim status since January 1, 2003 and we have been reporting and paying royalties in accordance with
HFAs directives since such time. In 2006, we implemented new processes and data management tools to facilitate the licensing of mechanical rights in preparation of our eventual transition to a new licensing agreement with HFA.

To further facilitate our re-recording and distribution of music for on-premise use by our clients, we also maintain licensing relationships with
various record companies and labels. While these rightholders receive royalties from us, we make every effort to create value that extends beyond monetary payments. Such efforts include promotional activities and support. Our existing relationships
with major and independent labels reflect all segments of the recording industry and we consistently strive to identify and nurture new relationships like our recently announced affiliation with The Orchard, the worlds largest distributor of
independent music.

In connection with the provision of our business music programming during the years ended December 31, 2006 and
2005, we incurred expense of $16.2 million and $15.0 million, respectively, in royalties to ASCAP, BMI, SESAC, HFA, publishers and record companies.

Government Regulation

We provide music services in a few areas in the United States through 928 to 960 megahertz
frequencies, as well as subcarrier transmissions via FM radio channels, licensed by the Federal Communications Commission (FCC). Additionally, the FCC licenses the frequencies used by satellites on which we transmit direct broadcast
satellite services in the United States. If the FCC or any other person revokes or refuses to extend any of these licenses, we would be required to seek alternative transmission facilities.

Employees

As of December 31, 2006, we had 1,235
full-time and 26 part-time employees. Among this group, we employ 133 technical and service personnel who are union members. These personnel belong to 14 bargaining units, 13 of which are represented by the International Brotherhood of Electrical
Workers and one of which is



8



---

##### Table of Contents

represented by the Communication Workers of America. All of our union contracts are current. We believe that our relations with our employees and with the
unions that represent them are generally good.

Available Financial Information

The Companys most recent quarterly report on Form 10-Q can be found on the Companys website, www.muzak.com and on the SECs
website, www.sec.gov. The public may read and copy these materials at the SECs Public Reference Room at 100 F Street, N.E., Washington, D.C. 20549. The public may obtain information on the operation of the Public Reference Room by calling the
SEC at 1-800-SEC-0330. The Companys 2006 annual report on Form 10-K will be available on the Companys website as soon as reasonably practical.

ITEM 1A. RISK FACTORS

We are dependent on satellite delivery provided by third parties.

There are a limited number of satellites with orbital positions suitable for direct broadcast satellite transmission of our signals and a limited number
of available transponders on those satellites. Satellite transponders receive signals, translate signal frequencies and transmit signals to receiving satellite dish antennas. If our current transponders experience failures or our current
transponders lessors were unable to provide us with transponder services, we would have to seek alternative transponder or satellite facilities and to repoint satellite dishes at our clients locations. However, alternative transponders and
facilities may not be available on a timely or cost-effective basis, may be available only on a satellite that is not positioned as favorably as our current satellites or may require a change in the frequency currently used to transmit and receive
our signal. If we are required to enter into new transponder lease agreements, we cannot provide assurance that we will be able to do so on terms as favorable as those in our current agreements.

In addition, some of our clients receive our direct broadcast satellite transmissions via uplink and space segment provided by EchoStar Satellite
Corporation. In the event that the disruption, expiration or earlier termination of such services were to require us to identify alternative broadcast solutions for our affected clients, we would be further required to recapitalize such accounts.
Such recapitalization would be necessary since EchoStar compatible satellite receivers and satellite dishes installed at our clients locations are not compatible with other satellite systems or alternative satellite transponders.

We are dependent on third parties to license music rights.

We pay performance royalties to songwriters and publishers through contracts negotiated with performing rights societies such as the American Society of Composers, Authors and Publishers (ASCAP), Broadcast
Music, Inc. (BMI), and SESAC. To support our clients who require on-premise, non-broadcast delivery systems, we also license rights to re-record and distribute music directly from record companies and publishers as well as from
collectives that represent their interests. For example, we license mechanical rights directly from publishers as well as The Harry Fox Agencya collective that represents publishers and collects royalties on their behalf.

Our ability to secure rights, licenses, and content is not assured, and we may not be able to secure such on commercially reasonable terms or at all.
While we endeavor to provide our Audio Architects with a wide variety of licensed repertoire, rights-holders may, from time to time, question our use of their works. Such rights-holders may fail to recognize the promotional value of being part of
the our repertoire of available musical works or may recognize such promotional value but otherwise insist on unreasonable terms. Limitations on the availability of certain musical works may result in the discontinuance of certain programs, and as a
result, may lead to increased client churn.

Investment in new business strategies and initiative could disrupt our ongoing business and may present
risks not originally contemplated

During 2006, the Company ceased its efforts to replace its existing enterprise resource planning
system (ERP) and focused its efforts on working with our current vendor to implement improvements in our existing



9



---

##### Table of Contents

system. While we expect that our current vendor will be able to modify our existing system to meet our needs in a timely and cost effective manner, software
projects carry risks such as cost overruns, project delays, and business interruptions and delays. If we experience a material business interruption as a result of our ERP enhancement project, it could have a material adverse effect on our business,
financial position, results of operations, and cash flows.

We may be unable to successfully compete in our industry.

We compete with many local, regional, national and international providers of business music services. National competitors include, but are not limited
to, PlayNetworks, In-Store Broadcasting Network (IBN), Trusonic, DMX Music, Inc., Premier Retail Networks (PRN), EMedia Networks, and the Private Label Radio Division of DMI Music and Media Solutions. Local and regional
competitors are typically smaller entities that target businesses with few locations; such competitors include self-described music consultants who can be found utilizing technologies such as Apples IPOD®, MP3 players, and playlist management software.

We also compete with companies that are not principally focused on providing business music services. Such competitors include Sirius Satellite Radio, XM
Radio, webcasters and traditional radio broadcasters that encourage workplace listening, video services that provide business establishments with music videos or television programming, and performing rights societies (ASCAP, BMI, and SESAC) that
license business establishments to play sources such as CDs, tapes, MP3 files, and satellite, terrestrial, and internet radio.

We
compete on the basis of service, the quality and variety of our music programs, the availability of our non-music services and, to a lesser extent, price. Even though we are seldom the lowest-priced provider of business music in any territory, we
believe that we can compete effectively due to the widespread recognition of the Muzak name, our nationwide network, the quality and variety of our music programming, the talent of our audio architects and our multiple delivery systems. While we
believe that we compete effectively, our competitors have established client bases and are continually seeking new ways to expand such client bases and revenue streams. As a result competition may negatively impact our ability to attract new clients
and retain existing clients at current profitability levels.

We may be unable to keep pace with technological change affecting the production and
delivery of our products.

There are numerous methods by which our existing and future competitors can deliver programming,
including various forms of recorded media, direct broadcast satellite services, wireless cable, fiber optic cable, digital compression over existing telephone lines, advanced television broadcast channels, Digital Audio Radio Service and the
Internet. Competitors may use different forms of delivery for the services we offer, and clients may prefer these alternative delivery methods. We may not have the financial or technological resources to adapt to changes in available technology and
our clients preferences.

We cannot provide assurance that we will be able to use, or compete effectively with competitors that adopt
new delivery methods and technologies, or keep pace with discoveries or improvements in the communications, media and entertainment industries. We also cannot provide assurance that the technology we currently rely upon will not become obsolete.
Advances in telecommunications technology and Internet music delivery systems have lowered the barriers to entry in the business music industry and have resulted in increased competitive pressure on us.

Changes in laws and government regulation could adversely affect our business.

We are subject to laws and governmental regulation in the United States and other countries in which we provide services. Our business prospects could be
adversely affected by the adoption of new laws, policies or regulations that change the present regulatory environment. Such changes could negatively impact the production and distribution of our services. To the extent that we continue to
voluntarily furnish periodic reporting to the Securities and Exchange Commission, we will also be required to comply with the various provisions of the



10



---

##### Table of Contents

Sarbanes-Oxley Act, as amended (SOX). Such obligations will include compliance with Section 404 of SOX that addresses internal controls. The cost
to comply with Section 404 may entail significant investments in managements time and the cost of outside consultants.

Increased subscriber
turnover may affect our financial performance.

Our churn rate has been approximately 9.9% for 2006 and 2005. We define our churn
rate as the percentage of monthly recurring revenue cancelled as a percentage of our recurring revenue base at the beginning of the applicable year. High churn rates negatively impact our cash flows from operations and require us to make further
investments in order to maintain such operating cash flows.

Our business results could be adversely affected if we lose key personnel

Our success depends in large part upon the abilities and continued service of our senior management personnel. The loss of certain
members of senior management could seriously affect our business prospects. We do not maintain key man life insurance on any of our senior management personnel.

Our client locations and our support facilities could be damaged by natural disaster

Our client locations and our
support facilities could be damaged by natural catastrophes. We rely on broadcast technologies to serve the majority of our clients and do not maintain an insurance program that provides coverage on satellite receivers and dishes that we lease to
clients locations. We also rely on uplink facilities to coordinate and transmit our broadcast signals. Natural catastrophes could significantly impact our investments in client locations and our ability to provide broadcast transmissions.

Our net losses from operations may continue and we may not have sufficient earnings to meet debt obligations.

Our ability to make payments on and refinance our debt and to fund planned investments relating to new client locations will depend on our ability to
generate cash in the future. This, to a certain extent, is subject to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control. If our future cash flows from operations and other capital
resources are insufficient to pay our obligations as they mature or to fund our liquidity needs, we may be forced to significantly reduce or delay our business activities and investments relating to new client locations, sell assets, obtain
additional equity capital or restructure or refinance all or part of our debt. We currently believe that principle payments due in 2009 and beyond will require refinancing. We cannot provide assurance that we could accomplish any of these
alternatives on a timely basis or on satisfactory terms, if at all.

Lack of readily available funds to borrow

We do not have funds readily available for borrowing and are currently restricted from incurring additional indebtedness per covenants in certain
indentures and agreements. Therefore, we are reliant on our existing cash balance and our ability to generate enough operating cash flow to facilitate the operations of the company. Our inability to obtain additional funds could have an adverse
affect on our operations.

Our substantial indebtedness could adversely affect our financial health, which could reduce the value of our securities.

As of December 31, 2006, our total amount of indebtedness is $464.0 million. Our substantial indebtedness could have important
consequences. For example, it could:



| |  |  | prove difficult to refinance such indebtedness at favorable term or at all;
| | - |  | ---------------------------------------------------------------------------



| |  |  | increase our vulnerability to general adverse economic and industry conditions;
| | - |  | -------------------------------------------------------------------------------



| |  |  | limit our ability to fund future working capital, capital expenditures, research and development costs and other general corporate purposes;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------



11



---

##### Table of Contents

| |  |  | require us to dedicate a substantial portion of our cash flow from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to
fund working capital, capital expenditures, research and development efforts and other general corporate purposes;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | limit our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate;
| | - |  | --------------------------------------------------------------------------------------------------------------------



| |  |  | place us at a competitive disadvantage compared to our competitors that have less debt; and
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | limit, along with the financial and other restrictive covenants in our indebtedness, our ability to borrow additional funds.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------

Our controlling equityholder may have interests that conflict with your interests

MEM Holdings, as beneficial owner, controls 64.2% of the voting membership interests of Muzak Holdings. MEM Holdings can therefore direct Muzak
Holdings policies and those of Muzak, and can select a majority of our managers and directors. MEM Holdings is in turn controlled by affiliates of ABRY Partners. The interests of MEM Holdings, ABRY Partners, their affiliates and the members of
our management may conflict with the interests of other investors.

ABRY Partners and its affiliates make controlling investments in media
businesses and businesses that support or enhance media properties. ABRY Partners, its affiliates and members of management, may at any time own controlling or non-controlling interests in media and related businesses other than through Muzak, some
of which may compete with Muzak.

ITEM 1B. UNRESOLVED STAFF COMMENTS

None.

ITEM 2. PROPERTIES

The Company leases its headquarters located at 3318 Lakemont Boulevard, Fort Mill,
South Carolina. The telephone number of our headquarters is (803) 396-3000. Our headquarters consists of approximately 100,000 square feet which accommodates our executive offices, operations, national sales, marketing, technical, finance and
administrative staffs, and a warehouse. We also have local sales offices and warehouses in various locations, and lease space at two satellite uplink facilities. Approximately 95% of the total square footage of all of the Companys facilities
is leased and the remainder is owned.

The Company considers all of its properties, both owned and leased, suitable for its existing needs.
We are currently assessing options on certain properties where excess space has been identified as part of the revised business plan model. We recorded an impairment of $0.8 million as part of restructuring in June 2005 to reflect this excessive
capacity. As of December 31, 2006 the balance of the impairment was $0.5 million.

ITEM 3. LEGAL PROCEEDINGS

Muzak and the Company are co-defendants in a lawsuit filed in the U.S. District
Court, Northern District of Illinois, Eastern Division, by Sound of Music, Ltd., a former franchisee of Muzak. Sound of Music, Ltd. is asserting claims against Muzak and the Company for violation of Federal securities laws, breach of contract and
common law fraud. The case has arisen as a result of Sound of Music, Ltd.s sale of substantially all of its MUZAK® related assets to Muzak and the Company in 2001. Sound of Music, Ltd. commenced this lawsuit more than three years after the parties consummated the
purchase and sale transaction and now contends that it did not receive the total consideration promised and that the value of certain Class A units of the Company received in consideration for the assets was misrepresented. Sound of Music, Ltd.
is seeking damages in excess of $1 million. While we are unable to predict the outcome of this case, we contend that Sound of Music, Ltd.s



12



---

##### Table of Contents

assertions, claims, and allegations against Muzak and the Company are without merit, and we are vigorously contesting the same. Discovery is near conclusion,
and we have filed a Motion for Summary Judgment that is currently pending with the court. Trial is tentatively set for May 15, 2007.

Muzak and CVS Pharmacy, Inc. were co-defendants in a lawsuit filed by DMX Music, Inc. in Los Angeles County Superior Court on July 25, 2003. The case arose as a result of a Request for Proposal prepared by CVS Pharmacy, Inc. in 2001
that solicited bids for music programming. Muzak and DMX Music, Inc. entered into a settlement and general release agreement that resolved all claims between Muzak and DMX Music, Inc. and required a $1.0 million payment by Muzak to DMX Music, Inc.
The cost of the settlement was recorded in selling, general and administrative expenses in the first quarter of 2005.

In March 2004, a
jury found against Muzak and another defendant in Bono vs. Muzak LLC et al and awarded the plaintiff approximately $0.4 million in damages for claims of sexual harassment and battery. In March 2005, we entered into a settlement agreement with Bono
under which we paid $0.7 million, which includes the amounts awarded for compensatory damages as well as the plaintiffs legal fees. We paid such settlement during the second and third quarters of 2005.

We are the subject of, or a party to, various other proceedings in the ordinary course of our business. Management believes that such proceedings are
routine in nature and incidental to the conduct of our business, and that none of such proceedings, if determined adversely to the Company, would have a material adverse effect on our consolidated financial condition or results of operations.

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

None.



13



---

##### Table of Contents

PART II

ITEM 5. MARKET FOR REGISTRANTS COMMON EQUITY AND RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES

The Company does not have an established trading market for its equity securities. The equity securities of the Company are held by MEM Holdings LLC, AMFM Systems Inc., New York Life Capital Partners, Northwestern
Mutual Life Insurance Company, BancAmerica Capital Investors I, L.P., and by current or former management. ABRY Broadcast Partners III and ABRY Broadcast Partners II are the beneficial owners of MEM Holdings.

The Companys bank agreement, the indentures with respect to the Senior Notes and Senior Subordinated Notes of Muzak and Muzak Finance Corporation,
the indenture with respect to the Companys Senior Discount Notes, and the Securities Purchase Agreement between the Company and BancAmerica Capital Investors I, L.P, and various Investors, restrict the ability of the Company to make dividends
and distributions in respect of their equity.

During 2006, the Company repurchased 11.6 Class B-1 Units, 11.6 Class B-2 Units, and 12.0
Class B-3 Units from a member of management.

All such repurchases were deemed exempt from registration under the Securities Act by virtue
of Section 4 (2) thereof, as transactions not involving a public offering.

ITEM 6. SELECTED FINANCIAL DATA

Set forth below is Selected Financial Data for the Company for the years
ended December 31, 2006, 2005, 2004, 2003, and 2002. The table should be read in conjunction with Managements Discussion and Analysis of Financial Condition and Results of Operations and our consolidated financial statements
included elsewhere in this report.



|                                                      |  |                            |         |   |                            |   |         |                            |  |   |                            |   |  |                            |         |   |  |   |         |  
|----------------------------------------------------- |  | -------------------------- | ------- | - | -------------------------- | - | ------- | -------------------------- |  | - | -------------------------- | - |  | -------------------------- | ------- | - |  | - | ------- | -
|                                                      |  | Year EndedDecember 31,2006 |         |   | Year EndedDecember 31,2005 |   |         | Year EndedDecember 31,2004 |  |   | Year EndedDecember 31,2003 |   |  | Year EndedDecember 31,2002 |        
|Statement Of Operations Data:                         |  |                            |         |   |                            |   |         |                            |  |   |                            |   |  |                            |         |   |  |   |         |  
|Net revenues                                          |  | $                          | 248,600 |   |                            | $ | 246,925 |                            |  | $ | 245,862                    |   |  | $                          | 235,014 |   |  | $ | 217,717 |  
|Income (loss) from continuing operations              |  |                            | 9,673   |   |                            |   | 1,896   |                            |  |   | (560                       | ) |  |                            | 8,309   |   |  |   | (2,636  | )
|Interest expense                                      |  |                            | 50,488  |   |                            |   | 48,273  |                            |  |   | 44,148                     |   |  |                            | 40,253  |   |  |   | 36,533  |  
|Net loss (1)                                          |  |                            | (39,255 | ) |                            |   | (48,557 | )                          |  |   | (46,129                    | ) |  |                            | (34,812 | ) |  |   | (38,021 | )
|Balance Sheet Data (At Period End):                   |  |                            |         |   |                            |   |         |                            |  |   |                            |   |  |                            |         |   |  |   |         |  
|Total assets                                          |  | $                          | 391,742 |   |                            | $ | 428,068 |                            |  | $ | 446,072                    |   |  | $                          | 470,574 |   |  | $ | 470,673 |  
|Intangible assets, net                                |  |                            | 206,771 |   |                            |   | 220,373 |                            |  |   | 234,012                    |   |  |                            | 253,934 |   |  |   | 270,756 |  
|Working capital (deficit)                             |  |                            | 26,089  |   |                            |   | 30,236  |                            |  |   | 14,705                     |   |  |                            | 14,342  |   |  |   | (2,328  | )
|Long-term debt, including current portion             |  |                            | 463,999 |   |                            |   | 464,890 |                            |  |   | 429,337                    |   |  |                            | 411,518 |   |  |   | 377,769 |  
|Capital lease obligations                             |  |                            | 3,189   |   |                            |   | 3,428   |                            |  |   | 4,938                      |   |  |                            | 5,232   |   |  |   | 4,224   |  
|Redeemable preferred stock and Class A units          |  |                            | 229,108 |   |                            |   | 193,367 |                            |  |   | 163,104                    |   |  |                            | 137,479 |   |  |   | 116,902 |  
|Other Data:                                           |  |                            |         |   |                            |   |         |                            |  |   |                            |   |  |                            |         |   |  |   |         |  
|Capital expenditures for property and equipment       |  | $                          | 28,332  |   |                            | $ | 35,254  |                            |  | $ | 36,044                     |   |  | $                          | 39,902  |   |  | $ | 37,384  |  
|Cash flows provided by (used in) operations           |  |                            | 34,535  |   |                            |   | 22,729  |                            |  |   | 24,591                     |   |  |                            | 27,865  |   |  |   | 31,589  |  
|Cash flows used in investing activities               |  |                            | (28,238 | ) |                            |   | (35,190 | )                          |  |   | (37,947                    | ) |  |                            | (41,489 | ) |  |   | (38,789 | )
|Cash flows provided by (used in) financing activities |  |                            | (3,279  | ) |                            |   | 28,054  |                            |  |   | 11,493                     |   |  |                            | 14,127  |   |  |   | 6,398   |  
|EBITDA pursuant to the Notes (2)                      |  |                            | 63,510  |   |                            |   | 59,524  |                            |  |   | 65,387                     |   |  |                            | 72,231  |   |  |   | 67,665  |  
|Consolidated Leverage Ratio for the Company (3)       |  |                            | 6.54    | x |                            |   | 6.70    | x                          |  |   | 6.76                       | x |  |                            |        |   |  |   |        |  
|Consolidated Leverage Ratio forMuzak (3)              |  |                            | 6.19    | x |                            |   | 6.34    | x                          |  |   | 6.38                       | x |  |                            |        |   |  |   |        |  



14



---

##### Table of Contents

---

|(1) | Net loss for the year ended December 31, 2006 includes a $2.0 million write-off associated with the discontinued ERP system and $0.3 million related to severance. Net loss for
the year ended December 31, 2005 includes a $2.7 million loss on early extinguishment of debt related to the write-off of financing fees associated with the Companys refinanced Senior Credit Facility, $1.7 million related to severance and
other termination benefits, $1.7 million impairment of notes receivable, and $0.6 million charges related to Hurricane Katrina. Net loss for the year ended December 31, 2004 includes incremental royalty expenses of $1.6 million related to the
new BMI agreement, a $1.5 million reduction in reserves for prior period licensing royalties due to resolution and closure of certain audit periods, $1.8 million relating to severance and other termination benefits, a $0.6 million impairment of a
note receivable, a $6.5 million impairment of deferred production costs, and a $1.8 million loss on early extinguishment of debt related to the repurchase of Senior Discount Notes as well as a reduction in revolver commitment. Net loss for the year
ended December 31, 2003 includes a $3.7 million loss on early extinguishment of debt related to the write-off of financing fees associated with the Companys refinanced Senior Credit Facility. Net loss for the year ended December 31,
2002 includes a $3.1 million charge to increase reserves for estimated prior period licensing royalties and related expenses and a charge of $0.5 million in connection with exploring various financing alternatives.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | The Company evaluates the operating performance of its business using several measures, one of them being EBITDA as defined by our Senior Discount Notes, Senior Subordinated Notes,
and Senior Notes indentures (defined as earnings before interest, income taxes (benefits), depreciation, and amortization plus all non-cash items reducing consolidated net income for such period except for any non-cash items that represent accruals
of, or reserves for, cash disbursements to be made in any future accounting period, minus all non-cash items increasing consolidated net income for such period) (EBITDA pursuant to the Notes). EBITDA pursuant to the Notes is not intended
to be a performance measure that should be regarded as an alternative to, or more meaningful than, net income as a measure of performance, as determined in accordance with generally accepted accounting principles, known as GAAP. However, management
believes that EBITDA pursuant to the Notes provides useful information because it is used to determine our ability to incur additional indebtedness. Consolidated Leverage ratios are the measure used to determine our ability to incur additional
indebtedness under the indentures.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Consolidated Leverage Ratio for the Company and Muzak in 2003 and 2002 are not comparable to the later years and have been omitted from this table.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------

The following table provides a reconciliation from net income to EBITDA pursuant to the Notes.



|                                        |  |                            |         |   |                            |   |         |                            |  |   |                            |   |  |                            |         |   |  |   |         |  
|--------------------------------------- |  | -------------------------- | ------- | - | -------------------------- | - | ------- | -------------------------- |  | - | -------------------------- | - |  | -------------------------- | ------- | - |  | - | ------- | -
|                                        |  | Year EndedDecember 31,2006 |         |   | Year EndedDecember 31,2005 |   |         | Year EndedDecember 31,2004 |  |   | Year EndedDecember 31,2003 |   |  | Year EndedDecember 31,2002 |        
|Net loss                                |  | $                          | (39,255 | ) |                            | $ | (48,557 | )                          |  | $ | (46,129                    | ) |  | $                          | (34,812 | ) |  | $ | (38,021 | )
|Interest expense                        |  |                            | 50,488  |   |                            |   | 48,273  |                            |  |   | 44,148                     |   |  |                            | 40,253  |   |  |   | 36,533  |  
|Income tax benefit                      |  |                            | (411    | ) |                            |   | (209    | )                          |  |   | (168                       | ) |  |                            | (625    | ) |  |   | (956    | )
|Depreciation and amortization           |  |                            | 51,006  |   |                            |   | 55,278  |                            |  |   | 60,043                     |   |  |                            | 63,721  |   |  |   | 70,109  |  
|Non-cash loss on extinguishment of debt |  |                            |        |   |                            |   | 2,735   |                            |  |   | 874                        |   |  |                            | 3,694   |   |  |   |        |  
|Non-cash impairment charges             |  |                            | 1,682   |   |                            |   | 2,004   |                            |  |   | 6,619                      |   |  |                            |        |   |  |   |        |  
|                                        |  |                            |         |   |                            |   |         |                            |  |   |                            |   |  |                            |         |   |  |   |         |  
|EBITDA pursuant to Notes                |  | $                          | 63,510  |   |                            | $ | 59,524  |                            |  | $ | 65,387                     |   |  | $                          | 72,231  |   |  | $ | 67,665  |  

During 2006. the Company recorded $1.7 million of charges to reflect the write-off of capitalized
installation labor upon client contract terminations.

During 2005, the Company recorded $0.3 million charge for capital investment lost or
damaged related to hurricane Katrina. In addition, the Company recorded $1.7 millions of charges to reflect the write-off of capitalized installation labor upon client contract terminations.

During 2004, the Company recorded $6.6 million and $0.5 million of impairment charges relating to deferred production costs and a note receivable from
the purchaser of the Companys CCTV assets, respectively. Approximately $2.0 million of the $6.6 million impairment of deferred production costs represents cash expenditures during 2004. In addition, the Company recorded $1.5 millions of
charges to reflect the write-off of capitalized installation labor upon client contract terminations.



15



---

##### Table of Contents

ITEM 7. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Revenues, Cost of
Revenues, Expenses and New Client Investments

Revenues from the sale of music and other business services and franchisees represented
76.5% of our total revenue in 2006, while equipment and other services revenue represented the remaining 23.5% of our total revenue in 2006.

Revenues

Our music and other business services revenue is generated from:



| |  |  | the sale of our core products, Audio Architecture and Voice, by our owned operations to clients who pay monthly subscription fees;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



| |  |  | fees received from franchisees related to Audio Architecture, Voice and the servicing of drive-thru systems; and
| | - |  | ----------------------------------------------------------------------------------------------------------------



| |  |  | service contract revenues for maintenance and repair of drive-thru systems used by our quick-service restaurant clients.
| | - |  | ------------------------------------------------------------------------------------------------------------------------

We derive equipment and related services revenues from the sale of audio system-related products such as sound systems, noise masking, and intercoms, and
certain non audio system related products to business music clients and other clients. Equipment and related services revenues also include revenue from the installation, service and repair of equipment installed under a client contract.
Installation, service and repair revenues consist principally of revenues from the installation of sound systems and other equipment that is not expressly part of a client contract. Installation revenues from sales of music and other business
services are deferred and recognized over the term of the respective contracts.

Costs of Revenues

The cost of revenues for music and other business services consists primarily of broadcast delivery, programming and licensing associated with providing
music and other business programming to a client or a franchisee. The cost of revenues for equipment represents the purchase cost plus handling, and shipping expenses. The cost of revenues for related services, which includes installation, service
and repair, consists primarily of service and repair labor and labor for installation that is not associated with new client locations. The costs for installation that are associated with new client locations are capitalized as part of property and
equipment and are depreciated over the initial contract term.

Expenses

Selling, general and administrative expenses include salaries, benefits, commissions, travel, marketing materials, training and occupancy costs associated
with staffing and operating local sales offices. These expenses also include personnel and other costs in connection with our headquarters functions. Subscriber acquisitions costs (sales commissions) are amortized as a component of selling, general
and administrative expense over the initial contract term. If a clients contract is terminated early, the unamortized sales commission is typically recovered from the salesperson and any uncollected subscriber acquisition costs are expensed to
reflect the termination of the client contract.

New Client Investment

The majority of our investments are comprised of our initial outlay for each new client location. We incur these costs only after receiving a signed contract from a client. Our typical initial one-time client
installation investment per client location includes equipment, installation labor and sales commissions, net of installation



16



---

##### Table of Contents

fees. During the year ended December 31, 2006, our total initial investment in new client locations was $30.2 million, which was comprised of equipment
and installation costs attributable to new client locations of $21.3 million and $8.9 million in subscriber acquisition costs. The cost of equipment and labor installed at the clients premises is recorded within property and equipment and
amortized over five years. In the event of a contract termination, we can typically recover and reuse the installed equipment. Subscriber acquisitions costs incurred in connection with acquiring new client locations are amortized as a component of
selling, general and administrative expense over the initial contract term. If a clients contract terminates early, the unamortized sales commission is typically recovered from the salesperson and any uncollected subscriber acquisition costs
and capitalized installation labor costs are expensed to reflect the termination of the client contract.

Critical Accounting Policies

The Companys discussion and analysis of its financial condition and results of operations are based upon the Companys consolidated
financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires the Company to make estimates and judgments that affect the
reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. These estimates can also affect supplemental information contained in the external disclosures of the Company including
information regarding contingencies, risk and the financial condition. On an on-going basis, the Company evaluates its estimates, including those related to bad debts, inventories, intangible assets, fixed assets and contingencies and litigation.
The Company bases its 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 which could materially affect the financial statements.

Accounts Receivable and Allowance for credits and doubtful accounts. Accounts receivable are recorded at the invoiced amount and do not bear
interest. The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of its clients to make required payments under their contracts. Management evaluates the credit risk and financial viability of the
client to estimate the allowance. Account balances are charged off against the allowance when we feel it is probable that the receivable will not be recovered. In addition, we maintain an allowance for credits issued to clients, which are recorded
as a reduction to revenue. We do not have any off-balance sheet credit exposure related to our customers.

Allowance for inventory.
The Company maintains an allowance for inventory for estimated losses resulting from obsolescence or shrinkage. Management evaluates the adequacy of this allowance by assessing the age and utility of its existing inventory.

Property and equipment. The Company has significant property and equipment on its balance sheet which is primarily comprised of equipment provided
to subscribers and the labor associated with the installation of the equipment provided to subscribers. The Company capitalizes labor by identifying the labor hours tracked by our technicians for installations of equipment provided to subscribers
for receipt of the Companys products. If a client contract terminates early, the Company estimates and records a charge in selling, general, and administrative expenses to reflect the write-off of the unamortized capitalized installation
labor. Due to the significant volume of transactions that occur each year for both new installations and cancellations, we do not track costs specifically by customer contract, and therefore estimates are required to determine the costs to expense
for cancellations when a client contract terminates early. Upon a contract cancellation, the Company retrieves the equipment provided to the client from the client location to be re-used at another client location. Additionally, the valuation and
classification of these assets and the assignment of useful depreciable lives involves judgment and the use of estimates. Changes in business conditions, technology, or customer preferences could potentially require future adjustments to asset
valuations.

Intangible Assets. The Company has significant intangible assets on its balance sheet that include goodwill and other
intangibles resulting from numerous acquisitions. The valuation and classification of these assets and



17



---

##### Table of Contents

the assignment of useful amortization lives involves significant judgments and the use of estimates. The testing of these intangibles under established
accounting guidelines for impairment also requires significant use of judgment and assumptions. The Companys assets are tested and reviewed for impairment on an ongoing basis under the established accounting guidelines. Changes in business
conditions could potentially require future adjustments to asset valuations.

Deferred Subscriber Acquisition Costs. The Company has
significant deferred subscriber acquisition costs on its balance sheet, which consist of commissions incurred in connection with acquiring new subscribers. The deferred subscriber acquisition costs are amortized into selling, general, and
administrative expenses over the life of the client contract or five years, whichever is shorter, on a straight-line basis. If a client contract terminates early, the unamortized subscriber acquisition cost is typically recovered from the
salesperson and any uncollected subscriber acquisition costs are expensed to reflect the termination of the client contract.

Contingencies. The Company is involved in various claims and lawsuits arising out of the normal conduct of its business. The Company reviews a claim and records a charge when it is both probable and can be reasonably estimated. The
determination of when a claim is both probable and can be reasonably estimated is based upon numerous factors including information available, historical experience, and the advice of internal and external counsel. Managements evaluation of a
claim may change based upon changes in these and other factors.

Results of Operations

Year Ended December 31, 2006 Compared to Year Ended December 31, 2005

Revenues. Revenues increased 0.7% to $248.6 million in 2006 from $246.9 million in 2005. Music and other business services revenue increased 1.1%
from $188.2 million in 2005 to $190.3 million in 2006. This increase is due to an increase in pricing, including annual rate increases, and additional services sold to existing clients, offset in part by a decline in the number of client locations.
During the twelve months ended December 31, 2006, our cancellations exceeded our client gross additions by 4,400 clients. The overall reduction was driven by a net reduction of 4,200 Audio Architecture locations and 300 other locations, offset
by an increase of 100 Voice locations. Other locations include such products as Commercial TV and Drive Thru maintenance.

Equipment
and labor revenues decreased 0.7% over 2005. The decrease is primarily due to lower equipment sales. This decrease is primarily consistent with the revised business plan implemented in the second quarter of 2005.

Cost of Revenues. Total cost of revenues increased 5.4% to $104.0 million in 2006 from $98.7 million in 2005. Cost of music and other business
services increased $3.4 million to $45.3 million in 2006 from $41.9 million in 2005. Cost of music and other business services as a percentage of music and other business service revenues was 23.8% and 22.3% in 2006 and 2005, respectively. The
increase in cost of music revenue as a percentage of revenue is primarily due to an increase in amounts owed to licensors as a result of more clients receiving our service via on-premise devices, net reduction in audio architecture accounts on a
fixed cost infrastructure for satellite space segment, programming and performance right licensing payments, and programming costs associated with the increase in our commercial television product offering.

Cost of equipment and related services as a percentage of equipment and related services was 100.7% and 96.7% in 2006 and 2005, respectively. In addition
to equipment costs, these costs include salary, payroll taxes, and employee benefit related costs associated with our field install and service technicians as well as the management and centralized staff that supervise and schedule such technicians.
Additionally, these costs also include the warehouse and purchasing functions and vehicle related expenses. In 2006, the Company continued to focus on improving margins on equipment and related services. The reduced installation activity levels that
have resulted from our June 2005 revised business plan will require further productivity improvements in order to fully absorb the fixed cost management infrastructure. Our field realignment announced and implemented in



18



---

##### Table of Contents

January 2006 was designed to generate such productivity improvements. We began to see certain benefits in the 2ndhalf of 2006, and the Company believes there are further benefits to be realized in 2007.

Selling, General, and Administrative.Selling, general, and administrative expenses decreased 7.8% to $83.9 million in 2006 from $91.0 million in
2005. Amortization of deferred subscriber acquisition costs, a non-cash component of selling, general, and administrative expenses decreased to $16.9 million in 2006 as compared to $17.6 million in 2005. The remaining decrease of $6.4 million is
comprised of the following items that were recorded in 2005 and not in 2006: {i} $1.7 million impairment charge on a note receivable and {ii} $0.6 million in impairment related to Hurricane Katrina. The Company also experienced decreases in the
following expense items in 2006: {i} $3.0 million in salaries, commission, bonus and employee benefits {ii} $1.9 million in professional services/consulting expense {iii} $1.0 million in bad debt expense. These decreases were partially offset by the
$2.0 million write-off of the ERP system in 2006.

Restructuring Charges. Restructuring charges were $0.3 million and $1.7 million
in 2006 and 2005, respectively. Restructuring charges in 2006 were recorded in conjunction with the changes in the field operations and are comprised of severance and related expenses. Restructuring charges in 2005 included severance and other
related facility costs associated with the implementation of the Companys revised business plan in 2005.

Depreciation and
amortization expense. Depreciation and amortization expense was $51.0 million and $55.3 million in 2006 and 2005, respectively. Depreciation expense decreased $4.3 million to $37.3 million in 2006 from $41.6 million in 2005. The decrease is due
primarily to certain subscriber investments and other fixed assets becoming fully amortized in 2006. Amortization expense was $13.7 million in 2006 and 2005.

Interest expense. Interest expense increased $2.2 million or 4.6% to $50.5 million in 2006 compared to $48.3 million in 2005. This increase is attributed to an increase in interest rates associated with our
Senior Credit Facility, which until March 2007 bore interest at LIBOR plus a 4.75% margin. Interest income generated on our outstanding cash balances is reflected in other income. Interest income was $1.0 million and $0.4 million for 2006 and 2005,
respectively.

Net Loss: Net loss decreased $9.3 million to $39.3 million in 2006 from $48.6 million in 2005 due to the reasons
stated above.

Year Ended December 31, 2005 Compared to Year Ended December 31, 2004

Revenues.Revenues increased 0.4% to $246.9 million in 2005 from $245.9 million in 2004. Music and other business services revenue increased 2.1%
from $184.4 million in 2004 to $188.2 million in 2005. This increase is due to a net increase in the number of client locations, offset by a 9.9% cancellation rate during the twelve months ended December 31, 2005. During 2005, we added, net of
cancellations, 1,257 Audio Architecture and 1,846 Voice locations. For all other product lines, client additions approximated cancellations in the aggregate.

Equipment and labor revenues decreased 4.5% over 2004. The decrease is primarily due to lower equipment sales. This decrease is primarily consistent with the revised business plan implemented on June 24, 2005.

Cost of RevenuesTotal cost of revenues increased 7.5% to $98.7 million in 2005 from $91.8 million in 2004. Cost of music and other
business services revenues increased $7.1 million to $41.9 million in 2005 from $34.9 million in 2004. Cost of music and other business services revenues as a percentage of music and other business service revenues was 22.3% and 18.9% in 2005 and
2004, respectively. The increase in cost of music revenue is primarily due to incremental royalty expenses of approximately $2.6 million for 2005 relating to our new licensing agreement with BMI and an increase in amounts owed to licensors as a
result of more clients opting to receive our service via an on-premise device. In addition, 2004 included the capitalization of $2.0 million of costs incurred to create master music programs for future distribution to the Companys clients. The
remaining increase in cost of music and other business services revenues is primarily due to increases in costs associated with media products and commercial television services provided by third party vendors. Cost of equipment and related services
revenue as a percentage of equipment and related services revenue was 96.7%



19



---

##### Table of Contents

and 92.6% in 2005 and 2004, respectively. The increase in costs is due to an increase in labor resources necessary to service our increased recurring revenue
base, and higher costs associated with salaries, healthcare, employee benefits related to our technicians, and higher fuel costs, as well as, lower overall equipment and labor revenues.

Selling, General, and Administrative.Selling, general, and administrative expenses increased 3.4% to $91.0 million in 2005 from $88.0 million in
2004. Amortization of deferred subscriber acquisition costs, a non-cash component of selling, general, and administrative expenses increased to $17.6 million in 2005 as compared to $15.8 million in 2004. The remaining increase of $1.2 million is
comprised of the following: (i) $1.5 million of costs associated with the new FTI Consulting agreement (ii) $1.0 million provision for notes receivable balances (iii) a $0.6 million impairment charge related to Hurricane Katrina
(iv) $0.9 million in additional loss on early extinguishment of debt and (v) $1.0 million charge relating to the settlement with DMX Music, Inc. These increases of $5.0 million were substantially offset by (i) a decrease in
professional fees of $1.3 million, (ii) a reduction of bad debt of $2.0 million, (iii) a $.5 million decrease in contract labor. The decrease in professional fees is in connection with 2004 costs related to the rate court proceedings and
various lawsuits.

Impairment charge.The $6.6 million reduction in impairment charges from 2004 to 2005 was related to the $6.6
million impairment of its deferred production costs during the fourth quarter of 2004. Historically, deferred production costs were incurred to create master music programs for future distribution to the Companys clients. As a result of
technological enhancements in the Companys processes for creating and distributing many of its core music programs, the use of master recordings in the music creation and delivery process has been substantially eliminated.

Restructuring Charges.Restructuring charges were $1.7 million and $1.8 million in 2005 and 2004, respectively. Restructuring charges in 2005 were
recorded in conjunction with the revised business plan and are comprised of severance and related expenses of $0.9 million and lease impairment charges of $0.8 million relating to field offices in which the Company has excess capacity. Restructuring
charges in 2004 included severance and other related costs associated with the Companys reorganization into functional areas and its centralization of the administrative function and certain aspects of operations at its home office.

Deprecation and amortization expense.Depreciation and amortization expense was $55.3 million and $60.0 million in 2005 and 2004,
respectively. Depreciation expense decreased $3.0 million to $41.6 million in 2005 from $44.6 million in 2004. The decrease is due primarily to certain subscriber investments and other fixed assets becoming fully amortized in 2004. Amortization
expense decreased $1.7 million to $13.7 million in 2005 from $15.4 million in 2004 due to several trademarks becoming fully amortized during 2004. In addition, 2004 include approximately $0.8 million of amortization expense relating to deferred
production costs. During the fourth quarter of 2004, the Company recorded an impairment of its deferred production costs, and the use of master recordings in the music creation and delivery process has been substantially eliminated.

Interest expense.Interest expense increased $4.1 million or 9.3% in 2005 as compared to 2004. The increase is due to higher overall indebtedness
incurred in 2005. In addition, an increase in overall interest rates has resulted in an increase in interest expense as our New Senior Credit facility bears interest at LIBOR plus a margin of 4.75%. Interest income generated on the outstanding cash
balance is reflected in other income. Interest income was $0.4 million for 2005.

Loss on extinguishment of debt.The $2.7 million
loss on extinguishment of debt in 2005 is related to the April 15, 2005 refinancing of the then existing Senior Credit Facility with a new $105.0 million senior secured term loan facility. A portion of the proceeds was used to repay the then
existing outstanding term and revolving loans. The $2.7 million loss is related to the write-off of financing fees associated with the repayment of the then existing outstanding term and revolving loans. The $1.9 million loss on extinguishment of
debt in 2004 was comprised of (i) $1.7 million relating to the repurchase of $32.7 million in aggregate principal amount of the Companys 13% Senior Discount Notes at a premium of $1.0 million and the write off of related deferred
financing fees of $0.7 million and (ii) $0.2 million relating to the write off of financing fees associated with the $5.0 million reduction in revolving commitments.



20



---

##### Table of Contents

Net Loss.Net loss increased $2.5 million to $48.6 million in 2005 from $46.1 million in 2004 due
to the reasons stated above.

Year Ended December 31, 2004 Compared to Year Ended December 31, 2003

Revenues.Revenues increased 4.6% to $245.9 million in 2004 from $235.0 million in 2003. Music and other business services revenue increased 5.4%
from $175.0 million in 2003 to $184.4 million in 2004. This increase is due to a net increase in the number of client locations at consistent prices and to existing client rate increases. $1.8 million or approximately 1% of the music and other
business service revenue increase is attributable to net rate changes during 2004. Our music and other business service revenue growth of 5.4% is lower than historical periods due to fewer new client installations as our cancellation rate of 10.1%
was consistent with 2003 levels. The reduction in new client locations added was primarily due to disruptions associated with the reorganization and the centralization of the scheduling function at the home office. During 2004, we added, net of
cancellations, 3,400 Audio Architecture, 4,700 Voice, and 500 other locations.

Equipment and labor revenues increased 2.3% over 2003
despite the sale of the Companys CCTV product line in early 2004. The CCTV product line contributed approximately $7.0 million in equipment and labor revenues during 2003. This increase is due to the sale of system related products, such as
sound systems that support our core products as well as non-music related equipment such as drive-thru systems and plasma screens.

Cost
of Revenues.Cost of music and other business services revenues increased $2.6 million to $34.9 million in 2004 from $32.3 million in 2003. Cost of music and other business services revenues as a percentage of revenues was 18.9% and 18.5% in
2004 and 2003, respectively. This increase is due to incremental royalty expenses of $1.6 million relating to our new licensing agreement with BMI, an increase in amounts due to licensing collectives and record companies as a result of more clients
opting to receive music via an on-premise device, as well as to an increase in the amounts paid in 2004 for licensing royalties based on a detailed review of the amounts owed to licensing collectives in late 2003. These increases are offset by a
$1.5 million reduction in licensing royalty accruals in the fourth quarter of 2004 due to the closure of certain audit periods.

Costs of
equipment and related services revenue increased 13.7% to $56.9 million in 2004 from $50.1 million in 2003. Costs of equipment and related services as a percentage of revenues increased from 83.4% in 2003 to 92.6% in 2004. This 9.2 percentage point
increase is due to the following: (i) 3.6% is due to lower new client installations resulting in excess installation labor capacity as well as capitalized installation labor impairment charges associated with client contract terminations
(ii) 2.5% is due to the equipment sales at lower margins and (iii) the remaining 3.1% is attributable to higher salaries and related benefits for our technicians. The reduction in new client installations is due to implementation
challenges associated with the centralization of the scheduling function and the learning curve for the new employees performing this function. The lower margin equipment sales was primarily due to the sale of music receiving equipment that we
typically provide as part of the music service and to the sale of more drive-thru systems to the quick service industry during 2004, which carry lower margins than our typical equipment sales.

Selling, General, and AdministrativeSelling, general, and administrative expenses increased 9.2% to $88.0 million in 2004 from $80.6 million in
2003. Amortization of deferred subscriber acquisition costs, a non-cash component of selling, general, and administrative expenses was relatively flat at $15.8 million in 2004 as compared to $15.6 million 2003 due to 1999 subscriber acquisition
costs becoming fully amortized during 2004. The remaining increase of $7.2 million is comprised of the following: (i) $1.8 million of costs associated with the Companys reorganization (ii) $0.6 million impairment on a note receivable
from the purchaser of our CCTV assets (iii) $2.5 million of professional fees, including legal and accounting expenses (iv) $2.3 million bad debt expense and (v) $0.6 million increase in insurance premiums. These increases of $7.8
million are offset by reductions in sales and administrative workforces during the fourth quarter of 2003 and throughout 2004. The increase in professional fees is primarily due to legal costs incurred in connection with rate court proceedings and
various lawsuits as well as to an increase in accounting fees due to the ongoing implementation of standards imposed by the Sarbanes Oxley legislation.



21



---

##### Table of Contents

Impairment charge.The Company recorded a $6.6 million impairment of its deferred production costs
during the fourth quarter of 2004. Historically, deferred production costs were incurred to create master music programs for future distribution to the Companys clients. As a result of technological enhancements in the Companys processes
for creating and distributing many of its core music programs, the use of master recordings in the music creation and delivery process has been substantially eliminated.

Deprecation and amortization expense.Depreciation and amortization expense was $60.0 million and $63.7 million in 2004 and 2003, respectively. Depreciation expense decreased $0.6 million to $44.6 million in
2004 from $45.2 million in 2003. This decrease is due to the 1999 subscriber investments becoming fully depreciated during 2003 and 2004. Amortization expense decreased $3.1 million to $15.4 million in 2004 from $18.5 million in 2003 due to several
trademarks and non-compete agreements becoming fully amortized during 2003 and 2004.

Interest expense.Interest expense increased
$3.9 million or 9.7% in 2004 as compared to 2003. The increase is due to the issuance of our 10% Senior Notes and repayment of our previous Senior Credit Facility in 2003 and overall higher indebtedness. The Old Senior Credit Facility bore interest
rates at the Companys choice of LIBOR or the Base Rate plus a margin, based on the Companys leverage ratio. In May 2004, the Company issued $35.0 million in term loans and used the proceeds to repurchase $32.7 million in aggregate
principal amount of the Companys 13% Senior Discount Notes.

Loss on extinguishment of debt.The $1.9 million loss on
extinguishment of debt in 2004 is comprised of (i) $1.7 million relating to the repurchase of $32.7 million in aggregate principal amount of the Companys 13% Senior Discount Notes at a premium of $1.0 million and the write off of related
deferred financing fees of $0.7 million and (ii) $0.2 million relating to the write off of financing fees associated with the $5.0 million reduction in revolving commitments. The $3.7 million loss on extinguishment of debt in 2003 was recorded
in connection with the issuance of 10% Senior Notes due 2009 and was comprised of $5.2 million write off of deferred financing fees related to the then existing Senior Credit Facility, $0.4 million reclassification of other comprehensive loss to
earnings, offset by a $1.9 million gain on the repurchase of $18.1 million principal amount of Senior Discount Notes.

Net Loss.Net
loss increased $11.3 million to $46.1 million in 2004 from $34.8 million in 2003 due to the reasons stated above.

2007 Expectations of Results of
Operations

Overall, we expect that 2007 results of operations will be similar to the results of operations achieved in 2006. We believe
that net revenues from music and other business services will grow by less than 1% as the company continues to follow its revised business plan that reduces the number of new client locations as a means to limit its up front capital investments and
seeks to reduce levels of cancellations of existing clients. We expect that the margin on music and other business services will improve slightly. The continued use of standardized pricing will improve margins from the sale of equipment and related
services while maintaining revenue at a level similar to 2006. Selling, General and Administrative expenses are anticipated to decrease slightly.

Liquidity and Capital Resources

Sources and Uses. Our principal sources of funds have historically been cash
generated from operations and borrowings under the revolving portion of the senior credit facility, which was fully repaid and terminated in April 2005. Cash was primarily used during 2006 to make investments relating to new client locations and to
make interest payments on our indebtedness. Cash flows provided by operations were $34.5 million, $22.7 million, and $24.6 million and cash flows used in investing activities were $28.2 million, $35.2 million, and $37.9 million during the years
ended December 31, 2006, 2005, and 2004, respectively. During the years ended December 31, 2006, 2005, and 2004, cash flows provided by (used in) financing activities were ($3.3) million, $28.1 million, and $11.5 million, respectively.



22



---

##### Table of Contents

The majority of our capital expenditures are comprised of the initial one-time investment for the
installation of equipment for new client locations. During the year ended December 31, 2006, our total initial investment in new client locations was $30.2 million, which was comprised of equipment and installation costs attributable to new
client locations of $21.3 million and $8.9 million in subscriber acquisition costs (included in cash provided by operating activities in the consolidated statement of cash flows) relating to these new locations. The subscriber acquisition costs are
capitalized and amortized as a component of selling, general and administrative expenses over the initial contract term. We also receive installation revenue relating to new locations. This revenue is deferred and amortized as a component of
equipment and related services revenue over the initial contract term of five years.

We also invested $3.0 million in system upgrades,
furniture and fixtures, and computers to be used at our headquarters. Our investment to replenish the equipment exchange pool relating to our drive-thru systems client locations was $2.3 million during 2006. In addition, during 2006, we incurred
equipment and installation costs of $1.0 million relating to conversions from one delivery platform to another delivery platform. We used existing receivers for the majority of these conversions, but incurred installation costs and costs associated
with procuring satellite dishes.

With the implementation of consistent policies and procedures in all functional areas as well as the
standardization of product offerings, the Company was able to reduce accounts receivable and inventory balances by $0.6 million and $3.7 million, respectively, in 2006 compared to 2005.

Our future need for liquidity will arise primarily to fund capital expenditures for investments in new client locations and to fund interest payments on
our indebtedness. The following table summarizes contractual obligations and commitments at December 31, 2006 (in thousands).



|                                   |  |                        |        |           |   |           |  |               |        |       |   |        |  |   |        
|---------------------------------- |  | ---------------------- | ------ | --------- | - | --------- |  | ------------- | ------ | ----- | - | ------ |  | - | -------
|                                   |  | Payments due by period
|                                   |  | 1 year                 |        | 2-3 years |   | 4-5 years |  | After 5 years |        | Total
|Long-term debt                     |  | $                      | 1,178  |           | $ | 437,675   |  | $             | 24,609 |       | $ | 1,031  |  | $ | 464,493
|Interest                           |  |                        | 47,260 |           |   | 61,973    |  |               | 1,818  |       |   | 248    |  |   | 111,299
|Royalties payable to ASCAP and BMI |  |                        | 12,800 |           |   | 22,600    |  |               |       |       |   |       |  |   | 35,400 
|Capital lease obligations          |  |                        | 2,202  |           |   | 1,684     |  |               |       |       |   |       |  |   | 3,886  
|Operating leases                   |  |                        | 8,769  |           |   | 16,166    |  |               | 11,823 |       |   | 19,083 |  |   | 55,841 
|Unconditional purchase obligations |  |                        | 2,082  |           |   | 4,200     |  |               | 4,200  |       |   | 219    |  |   | 10,701 
|                                   |  |                        |        |           |   |           |  |               |        |       |   |        |  |   |        
|Total contractual cash obligations |  | $                      | 74,291 |           | $ | 544,298   |  | $             | 42,450 |       | $ | 20,581 |  | $ | 681,620
|                                   |  |                        |        |           |   |           |  |               |        |       |   |        |  |   |        

We currently anticipate that our total initial investment in new client locations during 2007 will
be approximately $32.5 million including $22.6 million of equipment and installation costs attributable to new client locations, and $9.9 million in subscriber acquisition costs relating to these new locations. The Company is focused on reducing the
initial investment associated with new client locations through the re-use of equipment and efficiencies gained from product standardization, vendor consolidation and labor management, and a reduction in the new client location growth rate. We are
addressing the conversion of clients from legacy platforms, particularly CDI, that are difficult to maintain. Such conversions will entail an incremental increase of $1.0 million to our normal annual conversion costs. We anticipate our investment in
property and equipment to be used at headquarters, equipment for use in the exchange pool for servicing drive-thru systems client locations, and total equipment and installation costs for conversions will be approximately $6.8 million.

We currently expect that our primary source of funds will be cash flows from operations and current cash balances. Total cash available, including
restricted cash of $1.7 million, was approximately $23.4 million as of March 23, 2007. The Company believes that its cash flow from operations, combined with its cash balance on hand will be sufficient to fund its growth in new locations and debt
service for the next 12 months. On April 15, 2005, the Company refinanced its then existing Senior Credit Facility with a $105.0 million term loan. A portion of the proceeds was used to repay the existing outstanding term and revolving loans
and associated interest and to



23



---

##### Table of Contents

collateralize outstanding letters of credit under the then existing Senior Credit facility, and to pay related fees and expenses. On March 16, 2007, the
Company amended this term loan by extending the maturity from April 2008 to January 2009 and reducing the applicable margin by 1%.

Overall, the Companys business plan anticipates reduced growth in new client locations and operational and administrative improvements. Our future performance is subject to industry based factors such as the level of competition in
the business music industry, competitive pricing, concentrations in and dependence on satellite delivery capabilities, rapid technological changes, the impact of legislation and regulation, our dependence on license agreements and other factors that
are beyond our control. Given that the Company no longer has a revolving credit facility, if it required cash in excess of amounts on hand, it may be required, among other things, to incur additional indebtedness, enter into other financing
transactions, defer business opportunities, reduce its expenses, or sell assets.

Mandatory Debt Repayments. The new Senior Credit Facility entered into in April 2005 provides for mandatory prepayments with net cash proceeds of certain asset sales, net cash proceeds of permitted debt issuances, and net cash
proceeds from insurance recovery and condemnation events. The 10% Senior Notes mature in February 2009, the 97/8% senior subordinated notes mature in March 2009, and the 13% senior discount notes mature in March 2010. The indentures governing the 10% Senior Notes, 97/8% senior subordinated notes and the 13% senior discount notes provide that in the event of certain asset dispositions, the Company must apply net proceeds first to repay, as
required, senior credit facility indebtedness. To the extent the net proceeds have not been applied within 360 days to an investment in capital expenditures or other long term tangible assets used in the business, and to the extent the remaining net
proceeds exceed $10.0 million, we must make an offer to purchase outstanding 10% Senior Notes at 100% of the accreted value. To the extent there are excess funds after the purchase of the 10% Senior Notes, the Company must make an offer to purchase
97/8% senior subordinated notes at 100% of their principal amount plus accrued interest. To the extent there are
excess funds after the purchase of the 97/8% senior subordinated notes, the Company must make an offer to
purchase outstanding senior discount notes at 100% of the accreted value. The Company must also make an offer to purchase outstanding 10% Senior notes, 97/8% senior subordinated notes and the 13% senior discount notes at 101% of their principal amount plus accrued and unpaid interest if a change in control of the Company occurs.

Related party transactions

The Company has a Management and Consulting Services Agreement (Management Agreement) with ABRY Partners, which provides that Muzak will pay a management fee as defined in the Management Agreement. During
2006, 2005 and 2004, Muzak incurred fees and expenses of $0.0 million, $0.2 million, and $0.3 million, respectively under this agreement. Either Muzak or ABRY Partners, with the approval of the Board of Directors of the Company, may terminate the
Management Agreement by prior written notice to the other. As of December 31, 2006, the Company owes ABRY Partners approximately $2.8 million under this Management Agreement.

The Company has a Consulting Service Agreement with Composing Spaces, an interior design and property management company operated by Maggie Gantert, wife
of Tom Gantert, the Companys Chief Operating Officer. Composing Spaces is assisting the Company in identifying and designing field office and warehouse locations which are more consistent with the staffing levels after the revised business
plan. Muzak incurred fees and expenses of $86 thousand and $45 thousand in 2006 and 2005, respectively.

Principals of Banc of America
Capital Investors, L.P. (formerly known as Bancamerica Capital Investors I, L.P., (BACI)) currently serve on the Companys Board of Directors since November 2006. BACI has rights and obligations as a holder of preferred units in the
Company. BACI is an affiliate of each of Banc of America Securities, LLC and Bank of America, N.A. Muzak Holdings and its affiliates utilize Bank of America, N.A. for treasury and banking services and have incurred $1.1 million in charges and fees
associated with such services in 2006.



24



---

##### Table of Contents

Seasonality

Muzak experiences slight seasonality in its equipment and related services revenues and cost of revenues during the third and fourth quarters resulting primarily from our retail client base which constructs and opens new retail stores in
time for the fourth quarter holiday season.

Inflation and Changing Prices

We do not believe that inflation and other changing prices have had a significant impact on our operations.

Recent Accounting Pronouncements

Information
regarding recent accounting pronouncements is provided in Note 17 of the Consolidated Financial Statements on page F-29.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Interest Rate Exposure

As a result of the issuance of 10% Senior Notes in May 2003 and the use of proceeds therefrom, the majority of our debt is fixed rate debt. Our exposure
to market risk for changes in interest rates is limited to our Senior Term Loan in the amount of $105.0 million. The interest rate exposure for our variable rate debt obligations is currently indexed to LIBOR of one, two, three, six, nine, or twelve
months as selected by us, or the Alternate Base Rate as defined. We have used interest rate protection agreements in the past to reduce borrowing rates although none are in effect as of December 31, 2006. A one percentage point change in
interest rates would result in an annualized change to interest expense of approximately $1.0 million on our variable-rate borrowings.

The
table below provides information about our debt obligations. For debt obligations, the table presents principal cash flows and related weighted average interest rates by expected maturity dates. Weighted average variable interest rates are based on
implied LIBOR in the yield curve at the reporting date. The principal cash flows are in thousands.



|                      |  |      |       |   |      |   |       |      |  |   |         |   |  |      |        |   |            |   |     |       |  |                            |       |   |  |   |         |  |   |        
|--------------------- |  | ---- | ----- | - | ---- | - | ----- | ---- |  | - | ------- | - |  | ---- | ------ | - | ---------- | - | --- | ----- |  | -------------------------- | ----- | - |  | - | ------- |  | - | -------
|                      |  | 2007 |       |   | 2008 |   |       | 2009 |  |   | 2010    |   |  | 2011 |        |   | Thereafter |   |     | Total |  | Fair ValueDecember 31,2006
|Debt:                 |  |      |       |   |      |   |       |      |  |   |         |   |  |      |        |   |            |   |     |       |  |                            |       |   |  |   |         |  |   |        
|Fixed rate ($US)      |  | $    | 129   |   |      | $ | 142   |      |  | $ | 335,157 |   |  | $    | 24,418 |   |            | $ | 191 |       |  | $                          | 1,031 |   |  | $ | 361,068 |  | $ | 305,907
|Average interest rate |  |      | 10.2  | % |      |   | 10.2  | %    |  |   | 12.2    | % |  |      | 10.6   | % |            |   | 9.8 | %     |  |                            | 9.9   | % |  |   |         |  |   |        
|Variable rate ($US)   |  | $    | 1,050 |   |      | $ | 1,050 |      |  | $ | 101,325 |   |  | $    |       |   |            | $ |    |       |  | $                          |      |   |  | $ | 103,425 |  | $ | 103,425
|Average interest rate |  |      | 9.0   | % |      |   | 8.6   | %    |  |   | 8.6     | % |  |      |       | % |            |   |    | %     |  |                            |      | % |  |   |         |  |   |        



|ITEM | 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|---- | ----------------------------------------------

See
index in Item 15 of this annual report on Form 10-K. Quarterly information (unaudited) is presented in a Note to the consolidated financial statements.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE

None.



|ITEM | 9A. CONTROLS AND PROCEDURES
|---- | ---------------------------

SEC rules require us
to maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our annual and periodic reports filed with the SEC is recorded, processed, summarized and reported within the time periods
specified in the SECs rules and forms. Disclosure controls and



25



---

##### Table of Contents

procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by us is accumulated and
communicated to our management, our CEO and CFO, to allow timely decisions regarding required disclosure.

Evaluation of Disclosure Controls and
Procedures

Based on an evaluation under the supervision and with the participation of the Companys management, the Companys
principal executive officer and principal financial officer have concluded that the Companys disclosure controls and procedures as defined in rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended
(Exchange Act) were effective as of December 31, 2006 to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is (i) recorded, processed, summarized and reported within
the time periods specified in the Securities and Exchange Commission rules and forms and (ii) accumulated and communicated to the Companys management, including its principal executive officer and principal financial officer, as
appropriate to allow timely decisions regarding required disclosure.

Inherent Limitations Over Internal Controls

The Companys internal control over financial reporting is designed 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. The Companys internal control over financial reporting includes those policies and procedures that:

(i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions
of the Companys assets;

(ii) provide reasonable assurance that transactions are recorded as necessary to permit
preparation of financial statements in accordance with generally accepted accounting principles, and that the Companys receipts and expenditures are being made only in accordance with authorizations of the Companys management and
directors; and

(iii) provide reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use, or disposition of the Companys assets that could have a material effect on the financial statements.

Management,
including the Companys Chief Executive Officer and Chief Financial Officer, does not expect that the Companys internal controls will prevent or detect all errors and all fraud. A control system, no matter how well designed and operated,
can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Further, the design of a control system must reflect the fact that there are resource constraints, and the benefits of controls must be
considered relative to their costs. Because of the inherent limitations in all control systems, no evaluation of internal controls can provide absolute assurance that all control issues and instances of fraud, if any, have been detected. Also, any
evaluation of the effectiveness of controls in future periods are subject to the risk that those internal controls may become inadequate because of changes in business conditions, or that the degree of compliance with the policies or procedures may
deteriorate.

Managements Annual Report on Internal Control Over Financial Reporting

The Companys management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in
Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended). Management conducted an evaluation of the effectiveness of the Companys internal control over financial reporting. Based on this evaluation, management has
concluded that the Companys internal controls over financial reporting was effective as of December 31, 2006. The Company intends to evaluate the effectiveness of its controls over financial reporting based on the criteria set forth in
Internal ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) during 2007.



|ITEM | 9B. OTHER INFORMATION
|---- | ---------------------

None



26



---

##### Table of Contents

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Muzak is a wholly owned subsidiary of the
Company. The Company is a limited liability company whose affairs are governed by a Board of Directors. The following table sets forth information about the directors of the Company and the executive officers of Muzak as of December 31, 2006.
Each of the persons identified below as a director is currently a director of the Company. Mr. Yudkoff is the sole director of Muzak. The election of directors is subject to the terms of the Members Agreement and Securityholders Agreement and
is described below under Item 13. Certain Relationships and Related Transactions.



|                     |  |     |  |                                              
|-------------------- |  | --- |  | ---------------------------------------------
|Name                 |  | Age |  | Position and Offices                         
|Stephen P. Villa     |  | 43  |  | Chief Executive Officer                      
|R. Dodd Haynes       |  | 46  |  | Chief Financial Officer                      
|Thomas J. Gantert    |  | 47  |  | Chief Operating Officer                      
|David M. Moore       |  | 43  |  | Chief Technology Officer                     
|Michael F. Zendan II |  | 43  |  | General Counsel, Vice President and Secretary
|Royce G. Yudkoff     |  | 51  |  | Director                                     
|Robert P. MacInnis   |  | 40  |  | Director                                     
|J. Travis Hain       |  | 47  |  | Director                                     
|Scott R. Poole       |  | 35  |  | Director                                     

The following sets forth biographical information with respect to the directors of the Company and
executive officers of Muzak.

Stephen P. Villa has been our Chief Executive Officer since July 2006 and a director since October
2001. Prior to July 2006, he served as the Companys Chief Operating Officer since October 2001, and had been Muzaks Chief Financial Officer since September 2000. He has also served as Muzaks Treasurer since September 2005. He
served as the Chief Financial Officer and Treasurer of Frisby Technologies, Inc., from April 1998 to September 2000. From January 1997 to March 1998, Mr. Villa was the controller of Harman Consumer Group, an operating company of Harman
International, Inc., which sells consumer electronic products. From September 1986 through January 1997, Mr. Villa held numerous positions with Price Waterhouse LLP in their New York and Paris offices. Mr. Villas last position with
Price Waterhouse LLP was audit senior manager.

R. Dodd Haynes has served as Chief Financial Officer since November 2006. He served
as Vice President of Internal Audit and Loss Prevention at Family Dollar Stores, a NYSE listed retailer, from November 2004 to November 2006. Prior to Family Dollar, Mr. Haynes also served in various executive and managerial positions within
Goodrich Corporation of Charlotte. From January 2003 to July 2004 he was the Vice President of Finance and Controller for the Customer Service Division, Director of Business Development (Mergers and Acquisitions) from December 2000 to December 2002
and Director of Accounting, Engineered Industrial Products Segment from July 1999 to November 2000. Mr. Haynes also held numerous positions with Price Waterhouse LLP.

Thomas J. Gantert has been the Companys Chief Operating Officer since July 2006. Prior to July, he served as the Senior Vice President of
Operations from October 2004 to July 2006 and served as the Companys Vice President of Field Operations from May 2004 to October 2004. From October 2002 to May 2004, he served as the regional general manager of the Companys Denver,
Dallas, Houston, Kansas City, and Omaha offices. From March 1999 to October 2002, Mr. Gantert served as the Regional Vice President of the Companys California, Portland, Seattle, Denver, Phoenix, Salt Lake City and Boise offices. From
December 1986 to March 1999, he held various positions at Old Muzak.

David M. Moorehas served as Chief Technology Officer since
November 2004 and served as Senior Vice President of Technical Operations from May 2000 to September 2004. Mr. Moore served as Vice President of the



27



---

##### Table of Contents

Network Operations Center from March 1999 to May 2000. Mr. Moore served as an Account Executive at Foundation Telecom, Inc. from 1996 to 1997. From 1990
to 1996 and June 1998 to March 1999, Mr. Moore held various positions at Old Muzak.

Michael F. Zendan II has been the
Companys Vice President and General Counsel since October 1999 and the Companys secretary since June 2005. From 1996 to October 1999, Mr. Zendan was Assistant General Counsel (Aerospace) and Assistant Secretary for Coltec Industries
Inc and served in various other legal roles at Coltec Industries Inc from 1992-1996 including Assistant General Counsel (Industrial).

Royce G. Yudkoff has served as Director since March 1999 and as the sole director of Muzak since March 1999. He is the President and Managing Partner of ABRY Partners, a private equity investment firm which focuses exclusively on
media and communications companies. Prior to co-founding ABRY Partners, Mr. Yudkoff was a partner at Bain & Company, where he shared significant responsibility for the firms media practice. Mr. Yudkoff is presently a
director or the equivalent of various companies including Cast and Crew, LLC, USA Mobility, Inc., and Nexstar Broadcasting Group LLC.

Robert P. MacInnis has served as Director since November 2003. He is a partner of ABRY Partners, a private equity firm which focuses exclusively on media and communication companies. Prior to joining ABRY Partners, he was Chief
Financial Officer of Weather Services Corporation, an ABRY portfolio company. From 1991 to 1997, he was associated with PricewaterhouseCoopers, where he was a senior manager in the Mergers and Acquisitions Group. Mr. MacInnis is presently a
director or the equivalent of various companies including Hispanic Yellow Pages Network LLC and Consolidated Theatres.

J. Travis Hainhas served as Director since November 2006. He is the managing partner of Banc of America Capital Investors and was one of its founders in 1993. He has been with Bank of America and its predecessor for more than twenty years. Mr. Hain is
presently a director or the equivalent of Eurofresh and FlexSol Packaging Corporation.

Scott R. Poole has served as a Director
since November 2006. He is a partner with Banc of America Capital Investors. Prior to joining Banc of America Capital Investors in 1995, he was an analyst at First Union Capital Partners, the principal investment group of the former First Union
Corporation. Mr. Poole is presently a director of National Seating and Mobility, Inc. and OrthoNet Holdings Inc.

2006 departures of directors of
the Company and executive officers of Muzak.

Gregory F. Rayburnhad been the Chief Executive Officer of the Company from July
2005 until June 2006. He is the Senior Managing Director and Practice Leader of FTI Palladium Partners, a division of FTI Consulting, Inc. He joined Muzak through an agreement between the Company and FTI.

Bill Boyd, Chairman Emeritus of both Muzak Holdings LLC and Muzak LLC announced his retirement on August 24, 2006. Mr. Boyd, who
recently turned 65 years old, had served as Chairman Emeritus pursuant to the terms of that certain Amended and Restated Executive Employment Agreement by and among Mr. Boyd, Muzak Holdings LLC and Muzak LLC dated as of March 16, 2001, as
subsequently amended. Such Amended and Restated Executive Employment Agreement provided for Mr. Boyds retirement upon his attaining the age of 65. Prior to his retirement as Chairman Emeritus, Mr. Boyd had been offered the
opportunity to remain on the Board of Muzak Holdings LLC and to continue to serve as a Class B Director notwithstanding his retirement as Chairman Emeritus. On August 24, 2006, Mr. Boyd notified the Company that he would decline to so
serve.

Andrew Banks, Peni Garber, and Hilary Kaiser Grove resigned as Directors of the Company on November 14, 2006.



28



---

##### Table of Contents

Audit Committee Financial Expert

Since the Companys equity is not currently listed on or with a national securities exchange or national securities association, we are not required to have an audit committee and therefore do not have an audit
committee financial expert. As such, the Board of Directors performs the function of an audit committee.

Code of Ethics

The Company and Muzak have adopted a code of ethics applicable to the Companys senior financial officers, including the companys principal
executive officer. This Code of Ethics (the Code) has been adopted by the Company and Muzak in accordance with Section 406 of the Sarbanes-Oxley Act of 2002, and the rules issued by the Securities and Exchange Commission thereunder.
We make such Code available free of charge within the Investor Relations information section of our internet website, at www.muzak.com. We intend to disclose any amendments to our Code of ethics that would otherwise be disclosed on Form
8-K and any waiver from a provision of that Code granted to our executive officers or directors that would otherwise be disclosed on Form 8-K on our internet website within five business days following such amendment or waiver. The information
contained on or connected to our internet website is not incorporated by reference into this Form 10-K and should not be considered part of this or any other report that we file with or furnish to the Securities and Exchange Commission.

ITEM 11. EXECUTIVE COMPENSATION

Compensation Objectives and Philosophy

Our executive officers provide leadership and motivation that is critical to our long-term success. Our executive officer compensation program is intended
to enable us to attract, retain, develop and reward key executive officers who are primarily responsible for our long-term success. Our executive officer compensation program enhances our ability to attract the talent to compete effectively in our
industry and deliver the superior service our customers demand. Our compensation program also seeks to align these officers compensation with our operating performance, profitability and cash flow results, as well as reward individual and
group contributions to produce desired results.

The elements of our compensation program for executive officers consist of:



| |  |  | Base Salary Component
| | - |  | ---------------------



| |  |  | Management Incentive Plan
| | - |  | -------------------------



| |  |  | Benefits and Perquisites Component
| | - |  | ----------------------------------



| |  |  | 401 (k) defined contribution retirement plan matches 60% of the employees contribution to the plan up to the first 6%, subject to the application of
top-heavy rules
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Perquisite Benefits
| | - |  | -------------------



| |  |  | Separation Benefit Agreements
| | - |  | -----------------------------

Salaries and competitive benefits allow our executive officers to focus primarily on attaining business objectives. Incentive compensation provides motivation to meet and exceed individual and group expectations and increase the value of
the business. Our compensation program is guided by the following fundamental principles:



| |  |  | provide a base level of compensation and benefits to attract and retain high quality executives,
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | provide incentives to improve profitability and generate positive cash flow, and reward strong performance of the Company, the business operations for which the
officer is responsible, and the individual, and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | allow the Company to compete with other organizations for executive talent.
| | - |  | ---------------------------------------------------------------------------



29



---

##### Table of Contents

Compensation Process

All executive officer compensation decisions, except for decisions related to the Chief Executive Officer, are made by the Chief Executive Officer and are subject to review and approval by the Board of Directors.
Compensation decisions related to the Chief Executive Officer are made by the Board of Directors. We do not currently have a compensation committee because we believe it is beneficial to have the entire Board of Directors participate in discussions
and decisions concerning executive compensation. Therefore, each member of our Board of Directors participates in discussions and decisions relating to executive compensation.

Industry, internal and local market compensation data is considered in determining the total compensation for each executive officer, as well as
assessments of the executive officers performance, the executive officers expectations and other relevant factors.

The Chief
Executive Officer reviews and seeks approval from our Board of Directors prior to implementing adjustments.

Elements of Compensation

Weighting of Elements. The use and weight of each compensation element is based on a subjective determination of the importance of each in meeting
our overall objectives. In general, the Company seeks to put part of each executive officers total potential compensation at risk based on corporate and individual performance.

Base Salary. Base salaries are reviewed and approved for executive officers annually, based on the recommendation of the Chief Executive Officer,
and in connection with promotions or changes in responsibility. The Board of Directors reviews the base salary for the Chief Executive Officer. When determining salaries, industry, internal, and local market compensation data is taken into account
as well as each individuals job responsibility, experience level, individual performance, the amount and nature of the other compensation paid to the executive officer and the executive officers own expectations. Each executive
officers salary is reviewed annually and adjustments may be made when appropriate to reflect competitive market factors and the individual factors described above. Certain executive officers have contractual minimum increases that are included
in their compensation agreements.

Management Incentive Plan. Our executive officers participate in a management incentive program
that provides for the payment of bonuses to motivate and reward the achievement of corporate and personal objectives. Such bonuses are in addition to base salary and are calculated based on the following considerations: (i) up to 30% of base
salary as then in effect in consideration of the Companys achievement of budgeted goals and (ii) up to 10% of base salary as then in effect in consideration of the executives achievement of personal goals. The bonus, if awarded, for
a fiscal year shall be paid in a single payment within thirty (30) days after the audited financial statements for such fiscal year have been reviewed by the Board of Directors. The incentive program set forth above is reflected in agreements
with each executive officer. Certain executive officers have also been awarded restricted stock units in connection with their employment with Muzak. The majority of grants made to officers are fully vested.

Benefits and Perquisites. We provide our executive officers with benefits and other perquisites consistent with what other similar companies
provide. In 2006, executive officers were offered other benefits that were substantially the same as those offered to all employees. These benefits included a 401(k) defined contribution retirement plan and medical, dental, disability and life
insurance.

Employees with more than 90 days of service participate in our 401(k) defined contribution retirement plan. The Company
matches 60% of the employees contribution to the plan up to the first 6%, subject to the application of top-heavy rules.



30



---

##### Table of Contents

Certain members of the executive management group receive an allowance for transportation. The executive
members who receive this benefit are so noted in the accompanying table.

Severance Arrangements

Severance Arrangements. Our Chief Executive Officer and our executive officers are eligible to receive benefits which provide for payment of base
compensation, if an employee is involuntarily terminated for reasons other than cause. This includes termination as a result of change in control.

Tax
and Accounting Considerations

Deductibility of Executive Compensation. We review and consider the deductibility of executive
compensation under Section 162 (m) of the Internal Revenue Code when determining the compensation of executive officers. Section 162 (m) limits the amount that we may deduct for compensation paid to the Chief Executive Officer,
Chief Financial Officer and to each of our three most highly compensated officers to $1,000,000 per person, unless certain exemption requirements are met. We believe that compensation paid under our executive officers incentive plans are generally
fully deductible for federal income tax purposes.

Summary of Cash and Certain Other Compensation

The following table sets forth the compensation earned by our Chief Executive Officer, our Chief Financial Officer, and the next three highest-paid
persons who served as an executive officer in 2006 for services rendered in all capacities to us. The table also includes the compensation paid to the former Chief Executive Officer and Chairman of the Board.

Summary Compensation Table



|                                                                   |  |              |  |                       |  |                              |  |                               |  |       |  |                 |  |                      
|------------------------------------------------------------------ |  | ------------ |  | --------------------- |  | ---------------------------- |  | ----------------------------- |  | ----- |  | --------------- |  | ---------------------
|Name and Principal Position                                        |  | Year         |  | Annual Compensation   |  | Long TermCompensation        |  | All OtherCompensation ($)(c)  |  | Total
|                                                                   |  | Salary ($)   |  | Bonus ($)(a)          |  | Other AnnualCompensation ($) |  | RestrictedStock Awards ($)(b) |  |      
|Stephen P. Villa (d) Chief Executive Officer                       |  | 200620052004 |  | 351,774292,262278,702 |  | 128,750                    |  | 3,6003,6003,600               |  |    |  | 7,1377,1977,235 |  | 491,261303,059289,537
|                                                                   |  |              |  |                       |  |                              | 
|Thomas J. Gantert Chief Operating Officer (e)                      |  | 200620052004 |  | 226,570185,237160,573 |  | 80,000                     |  | 6,0006,0006,000               |  |    |  | 3,5702,220     |  | 316,140193,457166,573
|                                                                   |  |              |  |                       |  |                              | 
|David M. Moore Chief Technology Officer                            |  | 200620052004 |  | 170,133170,144140,660 |  | 55,000                     |  |                            |  |    |  | 6,1206,1204,708 |  | 231,253176,264145,368
|                                                                   |  |              |  |                       |  |                              | 
|R. Dodd Haynes Chief Financial Officer                             |  | 2006         |  | 17,308                |  | 9,000                        |  |                              |  |      |  |                |  | 26,308               
|                                                                   |  |              |  |                       |  |                              | 
|Michael F. Zendan II General Counsel, Vice President and Secretary |  | 200620052004 |  | 240,352171,085153,371 |  | 75,00050,000                |  |                            |  |    |  | 7,7826,1485,511 |  | 323,134227,233158,882
|                                                                   |  |              |  |                       |  |                              | 
|William A. Boyd (f) Chairman Emeritus                              |  | 200620052004 |  | 216,479308,195305,800 |  |                           |  | 28,00042,00042,000            |  |    |  | 4,1843,7513,662 |  | 248,663353,946351,462
|                                                                   |  |              |  |                       |  |                              | 
|Greg Rayburn (g) Chief Executive Officer                           |  | 20062005     |  | 600,000720,000        |  |                            |  |                             |  |     |  |               |  | 600,000720,000       

---

|(a) | Consists of bonus earned and accrued in current year but paid in subsequent year.
|--- | ---------------------------------------------------------------------------------

|(b) | Consists of non-voting equity interests issued by the Company to key employees.
|--- | -------------------------------------------------------------------------------



31



---

##### Table of Contents

|(c) | Consists of contributions by the Company to a defined contribution 401(k) plan.
|--- | -------------------------------------------------------------------------------

|(d) | Has served as Chief Executive Officer since July 2006. Other Annual Compensation consists of a car allowance of $3,600, $3,600, and $3,600 in 2006, 2005 and 2004, respectively.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(e) | Has served as Chief Operating Officer since July 2006. Other annual compensation consists of a car allowance of $6,000, $6,000 and $6,000 in 2006, 2005 and 2004, respectively.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(f) | Other Annual Compensation consists of a housing allowance of $24,000, $36,000 and $36,000 and a car allowance of $4,000, $6,000 and $6,000 in 2006, 2005, and 2004, respectively.
Effective March 15, 2004, Mr. Boyd stepped down as Chief Executive Officer and was serving as the Companys Chairman Emeritus, as well as a Director, and was rendering certain executive services to Muzak until his retirement on
August 24, 2006.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(g) | Had served as the Companys Chief Executive Officer from July 2005 to July 2006. He joined the Company through an agreement between the Company and FTI Consulting, Inc. Total
amounts paid to FTI during 2006 and 2005 were $0.7 million and $1.5 million, respectively. Such amounts include the services of Gregory Rayburn, an additional FTI associate, and an interim CIO.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Outstanding Restricted Equity Units Awarded as of December 31, 2006



|                     |  |                             |  |                                      |  |                                                |  |                                          |  |                                                   
|-------------------- |  | --------------------------- |  | ------------------------------------ |  | ---------------------------------------------- |  | ---------------------------------------- |  | --------------------------------------------------
|Name                 |  | Number ofEquityUnitsGranted |  | Number ofEquity Unitsthat haveVested |  | Market Value ofEquity Unitsthat haveVested (a) |  | Number ofEquity Unitsthat have notVested |  | Market value ofEquity Unitsthat have notVested (a)
|Stephen P. Villa     |  | 1,056                       |  | 1,009                                |  |                                               |  | 47                                       |  |                                                  
|Thomas J. Gantert    |  | 351                         |  | 309                                  |  |                                               |  | 42                                       |  |                                                  
|David M. Moore       |  | 351                         |  | 351                                  |  |                                               |  |                                         |  |                                                  
|Micheal F. Zendan II |  | 250                         |  | 250                                  |  |                                               |  |                                         |  |                                                  
|William A. Boyd      |  | 898                         |  | 898                                  |  |                                               |  |                                         |  |                                                  

---

|(a) | The Companys Units are not publicly traded and any valuation would be dependent on several factors including, but not limited, to the value that a potential purchaser, would
place on the Company in the event of a change in control.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Voting and Terms of Office

Pursuant to the Amended and Restated Limited Liability Company Agreement of the Company, each director of the Company is designated as either a
Class A Director or a Class B Director. Each Class A Director is entitled to three votes and each Class B Director is entitled to one vote. Any decisions to be made by the Board of Directors, requires the approval of a
majority of the votes of the Board of Directors. The number of each class of directors is four Class A Directors, Messrs. Yudkoff, MacInnis, Hain and Poole, and one Class B Director, Mr. Villa. The number of directors may be increased or
decreased by the Board of Directors. Directors hold office until their respective successors are elected and qualified or until their earlier death, resignation or removal.

Management Employment Agreements

William A. Boyd. Pursuant to the employment agreement dated
as of March 16, 2001, as subsequently amended, by and among Mr. Boyd, the Company and Muzak, Muzak agreed to employ Mr. Boyd as Chairman Emeritus until his resignation, death, disability or termination of employment. Under the
employment agreement, Mr. Boyd was:



| |  |  | entitled to a minimum base salary of $295,417, with a 5% annual increase,
| | - |  | -------------------------------------------------------------------------



| |  |  | prohibited from competing with the Company during the term of his employment period and for a period of twenty-four months thereafter; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | prohibited from disclosing any confidential information gained during his employment period.
| | - |  | --------------------------------------------------------------------------------------------

Mr. Boyd resigned from the Company on August 24, 2006.



32



---

##### Table of Contents

Stephen P. Villa. Pursuant to the employment agreement dated as of August 14, 2006, by and
among Mr. Villa, the Company and Muzak, Muzak agreed to employ Mr. Villa as Chief Executive Officer until his resignation, death, disability or termination of employment. Under the employment agreement, Mr. Villa is:



| |  |  | entitled to a minimum base salary of $400,000, with a 5% annual increase;
| | - |  | -------------------------------------------------------------------------



| |  |  | eligible for a bonus, as the Board of Directors of the Company deem appropriate of up to 40% of base salary based on the achievement of Companys goals and
personal goals;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | prohibited from competing with the Company during the term of his employment period and for a period of twenty-four months thereafter; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | prohibited from disclosing any confidential information gained during his employment period.
| | - |  | --------------------------------------------------------------------------------------------

Should Mr. Villas employment terminate other than for Companys Good Reason, Mr. Villa is entitled to receive his base
salary for a period of one year thereafter; Mr. Villa and his family are also eligible to receive certain health and dental benefits during such severance period.

Other Executive Officers. Each of Messrs. Gantert, Moore, Haynes and Zendan are a party to an employment agreement with Muzak, the terms of which are substantially similar. Each agreement may be terminated at
any time by either party. Under the agreements, each executive is:



| |  |  | entitled to a minimum base salary, with a 5% annual increase;
| | - |  | -------------------------------------------------------------



| |  |  | eligible for a bonus as the CEO of Muzak deems appropriate of up to 40% of base salary based on achievement of Muzaks goals and personal goals;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | prohibited from soliciting clients, vendors or employees of Muzak during the term of employment and for a period of twenty-four months thereafter; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | prohibited from disclosing any confidential information gained during the executives employment period.
| | - |  | --------------------------------------------------------------------------------------------------------

Should an executives employment terminate for any reason other than cause, such executive will be entitled to receive his base salary
for a period of one year thereafter; such executive and his family are also eligible to receive certain health and dental benefits during such severance period.

Director Compensation

None of our Directors are compensated for serving as a director. Directors are reimbursed for actual
expenses incurred in attending Board meetings.

Compensation Committee Report

The Board of Directors of the Company and Muzak have reviewed and discussed the Compensation Discussion and Analysis required by Item 402(b) of
Regulation S-K with management and, based on such review and discussions, the Board of Directors has determined that the foregoing Compensation Discussion and Analysis be included in this Annual Report on Form 10-K.



33



---

##### Table of Contents

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS

The following table sets forth information regarding the beneficial ownership of the Class A and Class A-1 units of the Company, which are the only outstanding membership interests in the Company with voting rights, as of
March 15, 2007, by:



| |  |  | holders having beneficial ownership of more than 5% of the voting equity interest of the Company;
| | - |  | -------------------------------------------------------------------------------------------------



| |  |  | each director of the Company;
| | - |  | -----------------------------



| |  |  | each of Muzaks executive officers shown in the summary compensation table; and
| | - |  | -------------------------------------------------------------------------------



| |  |  | all directors and executive officers as a group.
| | - |  | ------------------------------------------------



|                                                                                     |  |                        |  |            |  
|------------------------------------------------------------------------------------ |  | ---------------------- |  | ---------- | -
|                                                                                     |  | BeneficialOwnership(a) | 
|Beneficial Owner                                                                     |  | Number                 |  | Percentage |  
|MEM Holdings, LLC (b) 111 Huntington Avenue, 30th floor Boston, MA 02199             |  | 84,991                 |  | 64.2       | %
|AMFM Systems Inc. (c) 200 East Basse Road San Antonio, Texas 78209                   |  | 27,233                 |  | 20.6       | %
|William A. Boyd                                                                      |  | 1,323                  |  | 1.0        | %
|Gregory F. Rayburn                                                                   |  |                       |  | *          |  
|Stephen P. Villa                                                                     |  |                       |  | *          |  
|R. Dodd Haynes                                                                       |  |                       |  | *          |  
|David Moore                                                                          |  |                       |  | *          |  
|Thomas J. Gantert                                                                    |  | 23                     |  | *          |  
|Michael Zendan                                                                       |  |                       |  | *          |  
|Robert P. MacInnis                                                                   |  |                       |  | *          |  
|Travis Hain (d)                                                                      |  |                       |  | *          |  
|Scott Poole (d)                                                                      |  |                       |  | *          |  
|Royce G. Yudkoff (e)                                                                 |  | 84,991                 |  | 64.2       | %
|All directors of the Company and executive officers of Muzak as a group (11 persons) |  | 86,337                 |  | 66.1       | %

---

|* | Less than 1%
|- | ------------

|(a) | Beneficial ownership generally means any person who, directly or indirectly, has or shares voting or investment power with respect to a security or has the right to
acquire such power within 60 days. Unless otherwise indicated, the Company believes that each holder has sole voting and investment power with regard to the equity interests listed as beneficially owned.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | MEM Holdings, LLC is controlled by ABRY Broadcast Partners II, L.P. and ABRY Broadcast Partners III, L.P., both of which are affiliates of ABRY Partners.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | AMFM Systems Inc. is owned by Clear Channel Communications, Inc.
|--- | ----------------------------------------------------------------

|(d) | Mr. Hain and Mr. Poole are principals of Banc of America Capital Investors, L.P. (formerly known as Bancamerica Capital Investors I L.P., (BACI)) BACI are the
beneficial owners of 3,415 units.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(e) | Mr. Yudkoff is the sole owner of the equity interests of ABRY Holdings III, Inc.; ABRY Holdings III, Inc. is the general partner of ABRY Equity Investors, L.P.; which is in
turn the general partner of ABRY Broadcast Partners III. Mr. Yudkoff is also the sole owner of ABRY Holdings, Inc.; ABRY Holdings, Inc. is the general partner of ABRY Capital, L.P., which is the general partner of ABRY Broadcast Partners II. As
a result, Mr. Yudkoff may be deemed to beneficially own the shares owned by ABRY Broadcast Partners III, and ABRY Broadcast Partners II, which are the beneficial owners of MEM Holdings. The address of Mr. Yudkoff is the address of MEM
Holdings.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



34



---

##### Table of Contents

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Members Agreement

The Company, MEM Holdings, Mr. Unger, Mr. Koff, Mr. Boyd, Music Holdings Corp., CMS Co-Investment Subpartnership, CMS Diversified Partners,
L.P. and Stephen Jones are parties to a Second Amended and Restated Members Agreement dated as of October 18, 2000. Pursuant to the Members Agreement, MEM Holdings, Mr. Unger, Mr. Koff, Mr. Boyd, Music Holdings Corp., CMS
Co-Investment Subpartnership, CMS Diversified Partners, L.P. and Stephen Jones have agreed to vote their equity interests in the Company to elect Mr. Unger and Mr. Boyd to the Board of Directors of the Company. The Members Agreement also
contains:



| |  |  | co-sale rights exercisable in the event of specified sales by MEM Holdings or its permitted transferees;
| | - |  | ----------------------------------------------------------------------------------------------------------



| |  |  | drag along sale rights exercisable by the Board of Directors of the Company and holders of a majority of the then outstanding Class A units in the
event of an Approved Company Sale, as defined in the Members Agreement;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | preemptive rights;
| | - |  | ------------------



| |  |  | restrictions on transfers of membership interests by Mr. Unger, Mr. Koff, Mr. Boyd, Music Holdings Corp., CMS Co-Investment Subpartnership, CMS
Diversified Partners, L.P. and Stephen Jones and its permitted transferees; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | rights to first refusal exercisable by MEM Holdings, Mr. Unger, Mr. Koff, Mr. Boyd and the Company on any transfer by Music Holdings Corp.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------

The voting restrictions will terminate with respect to Mr. Unger upon the first to occur of an Approved Company
Sale or a specified liquidity event with respect to Mr. Ungers Class A units, and with respect to Mr. Boyd upon the earlier of an Approved Company Sale and the date on which he ceases to serve as Chairman Emeritus of the
Company. The co-sale, drag along, transfer restrictions and rights of first refusal will terminate upon consummation of the first to occur of a Qualified Public Offering, as defined in the Members Agreement, or an Approved Company Sale.

Securityholders Agreement

The Company, MEM
Holdings, AMFM Systems and other investors are parties to an Amended and Restated Securityholders Agreement dated as of March 15, 2002. Pursuant to the Securityholders Agreement, the parties have agreed to vote their equity interests in the
Company to establish the composition of the Board of Directors of the Company and to provide observer rights for specified investors to attend meetings of the Board of Directors. The Securityholders Agreement also contains:



| |  |  | co-sale rights exercisable in the event of specified sales by MEM Holdings or AMFM Systems;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | drag along rights exercisable by the Board of Directors of the Company and holders of a majority of the then outstanding Class A units and
Class A-1 units, in the event of an Approved Company Sale, as defined in the Securityholders Agreement;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | preemptive rights;
| | - |  | ------------------



| |  |  | restrictions on transfers of membership interests by MEM Holdings, AMFM Systems and other investors party to the Securityholders Agreement and its permitted
transferees; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | rights of first offer exercisable by AMFM Systems on any transfer by MEM Holdings, and vice versa, and rights of first offer exercisable by MEM Holdings and AMFM
Systems on any transfer by the other parties to the Securityholders Agreement.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The voting restrictions will terminate
upon an Approved Company Sale. The co-sale rights will terminate upon the consummation of the first to occur of an initial Public Offering by the Company, as defined in the



35



---

##### Table of Contents

Securityholders Agreement, or an Approved Company Sale. The drag along rights, preemptive rights and the rights of first offer will terminate on the
consummation of the first to occur of a Qualified Public Offering, as defined in the Securityholders Agreement, or an Approved Company Sale.

Indemnification

Muzaks Limited Liability Company Agreement dated as of March 18, 1999, as amended, provides for
indemnification of directors and officers, including advancement of reasonable attorneys fees and other expenses, in connection with all claims, liabilities and expenses arising out of the management of Muzaks affairs. Such
indemnification obligations are limited to the extent Muzaks assets are sufficient to cover such obligations. Muzak carries directors and officers insurance that covers such exposure for indemnification up to certain limits.

Registration Agreement

The Company, MEM Holdings,
Mr. Koff, Mr. Boyd, Mr. Unger, Music Holdings Corp., AMFM Systems, Inc, and other investors are parties to a Second Amended and Restated Registration Agreement dated as of October 18, 2000. Pursuant to this Registration
Agreement, the holders of a majority of the ABRY Registrable Securities, as defined in the Registration Agreement, may request a demand registration under the Securities Act of all or any portion of the ABRY Registrable Securities:



| |  |  | on Form S-1 or any similar long-form registration,
| | - |  | --------------------------------------------------



| |  |  | on Form S-2 or S-3 or any similar short-form registration, if available, and
| | - |  | ----------------------------------------------------------------------------



| |  |  | on any applicable form pursuant to Rule 415 under the Securities Act.
| | - |  | ---------------------------------------------------------------------

In accordance with the Registration Agreement, the holders of a majority of AMFM Registrable Securities, as defined in the Registration Agreement, may
request a demand registration under the Securities Act of all or any portion of the AMFM Registrable Securities on Form S-1 or any similar long-form registration and on Form S-2 or S-3 or any similar short-form registration. In addition, the holders
of at least 60% of the Preferred Registrable Securities, as defined in the Registration Agreement, may request a demand registration under the Securities Act of all or any portion of the Preferred Registrable Securities on Form S-1, but the
registration will be affected as a short-form registration, if available. All holders of Registrable Securities, as defined in the Registration Agreement, will have piggyback registration rights, which entitle them to include their
Registrable equity securities in registrations of securities by the Parent, subject to the satisfaction of specified conditions.

The
Company is responsible for all expenses incident to its performance under the Registration Agreement, including without limitation all registration and filing fees, and expenses of compliance with securities or blue sky laws, printing expenses, fees
of counsel for the Company and the holders of Registrable securities and all independent certified public accountants and underwriters.

ABRY Partners
Management and Consulting Services Agreement

Pursuant to an Amended and Restated Management and Consulting Services Agreement between
ABRY Partners and the Company dated March 18, 1999, ABRY Partners is entitled to a management fee when, and if, it provides advisory and management consulting services to the Company. During 2006, 2005 and 2004, Muzak incurred fees and expenses
of $0.0 million, $0.2 million, and $0.3 million, respectively under this agreement. Either ABRY Partners or the Company, with the approval of the Board of Directors of the Company, may terminate the Management Agreement by prior written notice to
the other. As of December 31, 2006, the Company owes ABRY Partners approximately $2.8 million under this Management Agreement.



36



---

##### Table of Contents

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The following table discloses the aggregate fees for each
of the last two fiscal years for professional services rendered by our principal accountant:



|                      |  |      |         |      |   |        
|--------------------- |  | ---- | ------- | ---- | - | -------
|Professional Services |  | 2006 |         | 2005
|Audit Fees            |  | $    | 400,000 |      | $ | 350,000
|Tax Fees              |  |      | 225,000 |      |   | 250,000
|All Other Fees        |  |      | 25,000  |      |   | 32,000 

Since our equity interests are not currently listed on or with a national securities exchange or
national securities association, we are not required to have an audit committee and therefore do not have an audit committee financial expert. As such, the Board of Directors performs the function of an audit committee. Prior to engaging our
principal accountant to render audit or non-audit services, the engagement as well as charges for such services are approved by our Board of Directors. All fees incurred during 2006 and 2005 were pre-approved by the Board of Directors.



37



---

##### Table of Contents

PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

(a)(1) Financial Statements:



|                                                                                                                                      |  |           
|------------------------------------------------------------------------------------------------------------------------------------- |  | ----------
|                                                                                                                                      |  | PageNumber
|MUZAK HOLDINGS LLC                                                                                                                    |  |           
|                                                                                                                                      | 
|Report of Independent Registered Public Accounting Firm                                                                               |  | F-1       
|                                                                                                                                      | 
|Consolidated Balance Sheets at December 31, 2006 and 2005                                                                             |  | F-2       
|                                                                                                                                      | 
|Consolidated Statements of Operations for the years ended December 31, 2006, 2005 and 2004                                            |  | F-3       
|                                                                                                                                      | 
|Consolidated Statements of Cash Flows for the years ended December 31, 2006, 2005 and 2004                                            |  | F-4       
|                                                                                                                                      | 
|Consolidated Statements of Changes in Members Deficiency and Comprehensive Loss for the years ended December 31, 2006, 2005 and 2004 |  | F-5       
|                                                                                                                                      | 
|Notes to Consolidated Financial Statements                                                                                            |  | F-6       

All other schedules, for which provision is made in the applicable accounting regulations of the
Securities and Exchange Commission are omitted because they are not required, are inapplicable, or the information is included in the Consolidated Financial Statements or the Notes thereto.

(a)(2) Exhibits:



|              |  |                                                                                                                                                                                                                                                                            
|------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                
|2.1           |  | Agreement and Plan of Merger, dated as of January 29, 1999 among ACN Holdings, LLC, Audio Communication Network, LLC, Muzak Limited Partnership, MLP Acquisition L.P. and Muzak Holdings
Corp.(1)                                                                          
|              | 
|2.2           |  | First Amendment to the Agreement and Plan of Merger dated as of March 17, 1999 by and among Muzak Holdings LLC (f/k/a ACN Holdings, LLC), Audio Communications Network, LLC, Muzak Limited
Partnership, MLP Acquisition, L.P. and Muzak Holdings Corp.(1)                  
|              | 
|2.3           |  | Contribution Agreement between Capstar Broadcasting Corporation and ACN Holdings, LLC dated as of February 19, 1999.(2)                                                                                                                                                    
|              | 
|2.4           |  | First Amendment dated as of March 18, 1999, to the Contribution Agreement dated as of February 19, 1999, between Capstar Broadcasting Corporation and Muzak Holdings, LLC (f/k/a ACN Holdings,
LLC).(2)                                                                    
|              | 
|3.1           |  | Certificate of Formation of ACN Operating, LLC.(1)                                                                                                                                                                                                                         
|              | 
|3.2           |  | Certificate of Amendment of the Certificate of Formation of ACN Operating, LLC.(1)                                                                                                                                                                                         
|              | 
|3.3           |  | Certificate of Merger merging Muzak Limited Partnership into Audio Communications Network, LLC.(1)                                                                                                                                                                         
|              | 
|3.4           |  | Certificate of Incorporation of ACN Holdings, Inc. (N/K/A Muzak Holdings Finance Corporation)(2)                                                                                                                                                                           
|              | 
|3.5           |  | Bylaws of ACN Holdings, Inc. (N/K/A Muzak Holdings Finance Corporation)(2)                                                                                                                                                                                                 
|              | 
|3.6           |  | Fourth Amended and Restated Limited Liability Agreement of Muzak Holdings LLC dated as of March 15, 2002.(5)                                                                                                                                                               
|              | 
|4.1           |  | Indenture, dated as of March 18, 1999 by and among Muzak LLC and Muzak Finance Corp., as Issuers, Muzak Capital Corporation, MLP Environmental Music, LLC, Business Sound, Inc. and ACN
Holdings LLC, as Guarantors and State Street Bank and Trust Company, as Trustee.(1)



38



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                            
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                
|4.2           |  | Form of 97/8% Senior Subordinated Notes due 2009
(included in Exhibit 4.1 above as Exhibit A).(1)                                                                                                                                                                                                                                                          
|              | 
|4.3           |  | Supplemental Indenture, dated as of August 30, 1999 by and among Muzak LLC, Muzak Finance Corp., Muzak Capital Corporation, MLP Environmental Music, LLC, Business Sound, Inc., Muzak Holdings
LLC and BI Acquisition, LLC, as Guarantors and State Street Bank and Trust Company, as Trustee.(1)                                                          
|              | 
|4.4           |  | Indenture, dated as of March 18, 1999 by and among Muzak Holdings LLC and Muzak Holdings Finance Corp., as Issuers and State Street Bank and Trust Company, as Trustee.(2)                                                                                                                                                                                 
|              | 
|4.5           |  | Form of Series A 13% Senior Discount Notes due 2010 (included in Exhibit 4.1 above as Exhibit A).(2)                                                                                                                                                                                                                                                       
|              | 
|4.6           |  | Indenture, dated as of May 20, 2003 by and among Muzak LLC and Muzak Finance Corp., as Issuers, and the Guarantors named therein, and U.S. Bank National Association, as Trustee
(9)                                                                                                                                                                       
|              | 
|4.7           |  | Form of 10% Senior Notes due 2009 (included in Exhibit 4.6 above)                                                                                                                                                                                                                                                                                          
|              | 
|4.8           |  | Registration Rights Agreement, dated as of May 20, 2003 by and among Muzak LLC, Muzak Finance Corp, the Guarantors named herein and Bear Stearns and Co, Inc, Lehman Brothers Inc. and Fleet
Securities Inc. as Initial Purchasers (9)                                                                                                                     
|              | 
|10.1          |  | Pledge and Security Agreement, dated as of March 18, 1999, among Audio Communications Network, LLC, Muzak Holdings LLC, and certain present and future domestic subsidiaries of Audio
Communications Network, LLC, as Guarantors, and Canadian Imperial Bank of Commerce, as agent for the benefit of Lenders and Lender Counterparties and Indemnities.(1)
|              | 
|10.2*         |  | Amended and Restated Members Agreement, dated as of March 18, 1999, by and among Muzak Holdings LLC (f/k/a ACN Holdings, LLC), MEM Holdings LLC, David Unger, Joseph Koff, William Boyd and
Music Holdings Corp.(1)                                                                                                                                        
|              | 
|10.3*         |  | Management and Consulting Services Agreement dated as of October 6, 1998 by and between ABRY Partners, Inc. and ACN Operating, LLC.(1)                                                                                                                                                                                                                     
|              | 
|10.5*         |  | Amended and Restated Executive Employment Agreement, dated as of March 16, 2001, among Muzak Holdings LLC, Muzak LLC, and William A. Boyd.(4)                                                                                                                                                                                                              
|              | 
|10.6          |  | Securities Repurchase Agreement dated as of October 6, 1998 by and among ACN Holdings, LLC, David Unger and ABRY Broadcast Partners III, L.P.(2)                                                                                                                                                                                                           
|              | 
|10.7          |  | Amended and Restated Securityholders Agreement dated as of October 18, 2000 by and among Muzak Holdings LLC and the various parties named therein.(3)                                                                                                                                                                                                      
|              | 
|10.8          |  | Securities Purchase Agreement between Muzak Holdings LLC as Issuer and BancAmerica Capital Investors I, L.P. and various investors as purchasers dated as of October 18,
2000.(3)                                                                                                                                                                          
|              | 
|10.9          |  | Investor Securities Purchase Agreement dated as of October 6, 1998 by and among ACN Holdings, LLC and the investors named therein.(2)                                                                                                                                                                                                                      
|              | 
|10.10         |  | Form of Incentive Unit Agreement by and among Muzak Holdings LLC, each of the Name Executives and ABRY Broadcast Partners III, L.P.(2)                                                                                                                                                                                                                     
|              | 
|10.11         |  | First Amendment dated as of May 8, 2001 to the Securities Purchase Agreement between Muzak Holdings LLC as Issuer and BancAmerica Capital Investors I, L.P. and various investors as purchasers
dated as of October 18, 2000.(8)                                                                                                                           
|              | 
|10.12         |  | Second Amendment dated as of March 8, 2002 to the Securities Purchase Agreement between Muzak Holdings LLC as Issuer and BancAmerica Capital Investors I, L.P. and various investors as
purchasers dated as of October 18, 2000.(8)                                                                                                                        



39



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        
|10.13         |  | Amended and Restated Securityholders Agreement dated as of March 15, 2002 by and among Muzak Holdings LLC and the various parties named therein.(6)                                                                                                                                                                                                                                                                                                                                                                                                                
|              | 
|10.14         |  | Executive Employment Agreement dated as of November 5, 2002, among Muzak Holdings LLC, Muzak LLC, and Stephen P. Villa.(7)                                                                                                                                                                                                                                                                                                                                                                                                                                         
|              | 
|10.17         |  | Credit Agreement, dated as of May 20, 2003 among Muzak Holdings, as Parent Guarantor, Muzak LLC, as Borrower, several lenders from time to time parties thereto, Lehman Commercial Paper Inc.
and Fleet National Bank as Co-Syndicating Agents, General Electric Capital Corporation, as Documentation Agent, and Bear Stearns Corporate Lending Inc. as Administrative Agent.(9)                                                                                                                                                                                  
|              | 
|10.18         |  | Amendment to the Executive Employment agreement dated as of November 4, 2003 among Muzak Holdings LLC, Muzak LLC, and Stephen Villa.(10)                                                                                                                                                                                                                                                                                                                                                                                                                           
|              | 
|10.19         |  | First Amendment dated March 5, 2004 to Amended and Restated Executive Employment agreement dated as of March 16, 2001, among Muzak Holdings LLC, Muzak LLC, and William A.
Boyd.(11)                                                                                                                                                                                                                                                                                                                                                                               
|              | 
|10.20         |  | First Amendment to the Credit Agreement, dated as of March 9, 2004, to the Credit Agreement among Muzak Holdings, as Parent Guarantor, Muzak LLC, as Borrower, several lenders from time to
time parties thereto, Lehman Commercial Paper Inc. and Fleet National Bank as Co-Syndicating Agents, General Electric Capital Corporation, as Documentation Agent, and Bear Stearns Corporate Lending Inc. as Administrative Agent.(11)                                                                                                                                
|              | 
|10.21         |  | First Consent and Waiver, dated as of February 25, 2004, to the Credit Agreement among Muzak Holdings, as Parent Guarantor, Muzak LLC, as Borrower, several lenders from time to time parties
thereto, Lehman Commercial Paper Inc. and Fleet National Bank as Co-Syndicating Agents, General Electric Capital Corporation, as Documentation Agent, and Bear Stearns Corporate Lending Inc. as Administrative Agent. (11)                                                                                                                                          
|              | 
|10.22         |  | Acknowledgement dated as of March 26, 2004, to the Credit Agreement among Muzak Holdings, as Parent Guarantor, Muzak LLC, as Borrower, several lenders from time to time parties thereto,
Lehman Commercial Paper Inc. and Fleet National Bank as Co-Syndication Agents, General Electric Capital Corporation, as Documentation Agent, and Bear Stearns Corporate Lending Inc. as Administrative Agent. (11)                                                                                                                                                       
|              | 
|10.23         |  | Amended and Restated Credit Agreement, dated as of May 10, 2004, among Muzak Holdings LLC, as parent guarantor, Muzak LLC, as borrower, several lenders from time to time parties hereto,
Lehman Commercial Paper Inc and Fleet National bank and GECC Capital Markets Group Inc, as Co-Syndication Agents, and General Electric Capital Corporation as Documentation Agent and Collateral Agent and Bear Stearns Corporate Lending Inc as
Administrative Agent (12)                                                                                               
|              | 
|10.24         |  | First Amendment to the Amended and Restated Credit Agreement dated as of May 10, 2004 among Muzak Holdings LLC, Muzak LLC as Borrower, the lenders from time to time parties thereto, Bear
Stearns and Co. Inc. and Lehman Brothers Inc., as Joint Lead Arrangers and Joint Bookrunners, Lehman Commercial Paper Inc., Fleet National Bank and GECC Capital Markets Groups Inc., as Co-Syndication Agents, General Electric Capital Corporation, as
Documentation Agent and Collateral Agent and Bear Stearns Corporate Lending Inc., as Administrative Agent. (13)
|              | 
|10.25         |  | Credit Agreement, dated as of April 15, 2005, among Muzak Holdings, as Parent Guarantor, Muzak LLC, as Borrower, several lenders from time to time parties thereto, Bear Stearns & Co. Inc,
as Sole Lead Arranger and Sole Bookrunner, and Bear Stearns Corporate Lending Inc, as Administrative Agent and Collateral Agent. (14)                                                                                                                                                                                                                                  
|              | 
|10.26         |  | Agreement dated as of July 8, 2005 among Muzak Holdings LLC, FTI Palladium Partners, a division of FTI Consulting, Inc. and its wholly owned subsidiaries. (15)                                                                                                                                                                                                                                                                                                                                                                                                    



40



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                                         
|------------- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description                                                                                                                                                                                                                                                                                                                                             
|10.27         |  | Amended and Restated Executive Employment agreement dated as of August 14, 2006 among Muzak Holdings LLC, Muzak LLC, and Stephen Villa.(16)                                                                                                                                                                                                             
|              | 
|10.28         |  | Executive Employment Agreement dated as of November 20, 2006, among Muzak LLC and R. Dodd Haynes (17)                                                                                                                                                                                                                                                   
|              | 
|10.29         |  | First Amendment to the Credit Agreement, dated as of April 15, 2005, among Muzak Holdings, as Parent Guarantor, Muzak LLC, as Borrower, several lenders from time to time parties thereto, Bear
Stearns & Co. Inc, as Sole Lead Arranger and Sole Bookrunner, and Bear Stearns Corporate Lending Inc, as Administrative Agent and Collateral Agent. (18)
|              | 
|10.30         |  | Executive Employment Agreement dated as of March 30, 2007, among Muzak LLC and Thomas J. Gantert.                                                                                                                                                                                                                                                       
|              | 
|10.31         |  | Executive Employment Agreement dated as of March 30, 2007, among Muzak LLC and David M. Moore.                                                                                                                                                                                                                                                          
|              | 
|10.32         |  | Executive Employment Agreement dated as of March 30, 2007, among Muzak LLC and Michael F. Zendan II.                                                                                                                                                                                                                                                    
|              | 
|21.1          |  | Subsidiaries of Muzak LLC and Muzak Finance Corp.(1)                                                                                                                                                                                                                                                                                                    
|              | 
|31.1          |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                                                     
|              | 
|31.2          |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                                                                                                                                                                                                      

---

|* | Management contract or compensatory plan or arrangement.
|- | --------------------------------------------------------

|(1) | Incorporated by reference to Muzak LLCs Registration Statement on Form S-4, File No. 333-78571.
|--- | ------------------------------------------------------------------------------------------------

|(2) | Incorporated by reference to the Companys Registration Statement on Form S-4, File No. 333-78573.
|--- | --------------------------------------------------------------------------------------------------

|(3) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended September 30, 2000.
|--- | ---------------------------------------------------------------------------------------------------------------

|(4) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended June 30, 2001.
|--- | ----------------------------------------------------------------------------------------------------------

|(5) | Incorporated by reference to the Companys Report on Form 10-K for the year ended December 31, 2001.
|--- | ----------------------------------------------------------------------------------------------------

|(6) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended March 31, 2002
|--- | ----------------------------------------------------------------------------------------------------------

|(7) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended September 30, 2002
|--- | --------------------------------------------------------------------------------------------------------------

|(8) | Incorporated by reference to the Companys Report on Form 10-K for the year ended December 31, 2002
|--- | ---------------------------------------------------------------------------------------------------

|(9) | Incorporated by reference to Muzak LLCs Registration Statement on Form S-4, File No. 333-78571.
|--- | ------------------------------------------------------------------------------------------------

|(10) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended September 30, 2003.
|---- | ---------------------------------------------------------------------------------------------------------------

|(11) | Incorporated by reference to the Companys Report on Form 10-K for the year ended December 31, 2003.
|---- | ----------------------------------------------------------------------------------------------------

|(12) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended March 31, 2004
|---- | ----------------------------------------------------------------------------------------------------------

|(13) | Incorporated by reference to the Companys Report on Form 10-Q for the fiscal quarter ended September 30, 2004.
|---- | ---------------------------------------------------------------------------------------------------------------

|(14) | Incorporated by reference to the Companys Report on Form 8-K filed on April 19, 2005.
|---- | --------------------------------------------------------------------------------------

|(15) | Incorporated by reference to the Companys Report on Form 8-K filed on July 15, 2005.
|---- | -------------------------------------------------------------------------------------

|(16) | Incorporated by reference to the Companys Report on Form 10-Q filed on August 14, 2006
|---- | ---------------------------------------------------------------------------------------

|(17) | Incorporated by reference to the Companys Report on Form 8-K filed on November 13, 2006
|---- | ----------------------------------------------------------------------------------------

|(18) | Incorporated by reference to the Companys Report on Form 8-K filed on March 20, 2007.
|---- | --------------------------------------------------------------------------------------



41



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrants have duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized,
on the 2nd day of April 2007.



MUZAK HOLDINGS FINANCE CORP. MUZAK HOLDINGS LLCBy:

/s/    STEPHEN P.
VILLAStephen P. Villa Chief Executive Officer


Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been
signed below by the following persons on behalf of the Registrants and in the capacities and on the 2nd day of April 2007.



|                                         |  |                                                                                       
|---------------------------------------- |  | --------------------------------------------------------------------------------------
|Signature                                |  | Title                                                                                 
|                                         | 
|/s/    STEPHEN P.
VILLA Stephen P. Villa |  | Chief Executive Officer (Principal Executive Officer)                                 
|                                         | 
|/s/    R. DODD
HAYNES R. Dodd Haynes     |  | Chief Financial Officer (Principal Financial Officer and Principal Accounting Officer)



42



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm

To the Board of Directors and
Members

of Muzak Holdings LLC:

In our opinion, the consolidated financial statements listed in the index appearing under Item 15(a)(1) present fairly, in all material respects, the financial position of Muzak Holdings LLC (the
Company) and its subsidiaries at December 31, 2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2006 in conformity with accounting principles
generally accepted in the United States of America. These financial statements are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our
audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by
management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

PricewaterhouseCoopers LLP

Charlotte, North Carolina

April 2, 2007



F-1



---

##### Table of Contents

MUZAK HOLDINGS LLC

CONSOLIDATED BALANCE SHEETS

(In thousands)



|                                                            |  |                  |          |   |                  |   |          |  
|----------------------------------------------------------- |  | ---------------- | -------- | - | ---------------- | - | -------- | -
|                                                            |  | December 31,2006 |          |   | December 31,2005 |  
|ASSETS                                                      |  |                  |          |   |                  |   |          |  
|Current Assets:                                             |  |                  |          |   |                  |   |          |  
|Cash                                                        |  | $                | 19,032   |   |                  | $ | 16,014   |  
|Restricted cash                                             |  |                  | 799      |   |                  |   | 721      |  
|Accounts receivable, net of allowances of $2,202 and $3,410 |  |                  | 23,761   |   |                  |   | 24,373   |  
|Inventories                                                 |  |                  | 13,001   |   |                  |   | 16,706   |  
|Prepaid expenses and other assets                           |  |                  | 4,592    |   |                  |   | 4,515    |  
|                                                            |  |                  |          |   |                  |   |          |  
|Total current assets                                        |  |                  | 61,185   |   |                  |   | 62,329   |  
|Restricted cash                                             |  |                  | 982      |   |                  |   | 982      |  
|Property and equipment, net                                 |  |                  | 82,768   |   |                  |   | 93,106   |  
|Goodwill                                                    |  |                  | 140,805  |   |                  |   | 140,805  |  
|Intangible assets, net                                      |  |                  | 65,966   |   |                  |   | 79,568   |  
|Deferred subscriber acquisition costs, net                  |  |                  | 34,154   |   |                  |   | 42,123   |  
|Deferred charges and other assets, net                      |  |                  | 5,882    |   |                  |   | 9,155    |  
|                                                            |  |                  |          |   |                  |   |          |  
|Total assets                                                |  | $                | 391,742  |   |                  | $ | 428,068  |  
|                                                            |  |                  |          |   |                  |   |          |  
|LIABILITIES AND MEMBERS DEFICIENCY                         |  |                  |          |   |                  |   |          |  
|Current Liabilities:                                        |  |                  |          |   |                  |   |          |  
|Accounts payable                                            |  | $                | 4,730    |   |                  | $ | 5,723    |  
|Accrued expenses                                            |  |                  | 25,186   |   |                  |   | 21,381   |  
|Current maturities of other liabilities                     |  |                  | 2,874    |   |                  |   | 2,807    |  
|Current maturities of long term debt                        |  |                  | 1,178    |   |                  |   | 1,160    |  
|Advance billings                                            |  |                  | 1,128    |   |                  |   | 1,022    |  
|                                                            |  |                  |          |   |                  |   |          |  
|Total current liabilities                                   |  |                  | 35,096   |   |                  |   | 32,093   |  
|Long-term debt, net of current portion                      |  |                  | 462,821  |   |                  |   | 463,730  |  
|Other liabilities, net of current portion                   |  |                  | 9,930    |   |                  |   | 9,095    |  
|Commitments and contingencies                               |  |                  |          |   |                  |   |          |  
|Redeemable preferred units                                  |  |                  | 221,320  |   |                  |   | 185,579  |  
|Redeemable purchased Class A units                          |  |                  | 7,788    |   |                  |   | 7,788    |  
|Members deficiency:                                        |  |                  |          |   |                  |   |          |  
|Class A units                                               |  |                  |         |   |                  |   | 33,012   |  
|Accumulated deficit                                         |  |                  | (345,213 | ) |                  |   | (303,229 | )
|                                                            |  |                  |          |   |                  |   |          |  
|Total members deficiency                                   |  |                  | (345,213 | ) |                  |   | (270,217 | )
|                                                            |  |                  |          |   |                  |   |          |  
|Total liabilities and members deficiency                   |  | $                | 391,742  |   |                  | $ | 428,068  |  
|                                                            |  |                  |          |   |                  |   |          |  

The Notes are an integral part of these consolidated financial statements.



F-2



---

##### Table of Contents

MUZAK HOLDINGS LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands)



|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|-------------------------------------------------------------------------------------------------------------------- |  | -------------------------- | ------- | - | -------------------------- | - | ------- | -------------------------- |  | - | ------- | -
|                                                                                                                     |  | Year EndedDecember 31,2006 |         |   | Year EndedDecember 31,2005 |   |         | Year EndedDecember 31,2004 | 
|Net Revenues:                                                                                                        |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Music and other business services                                                                                    |  | $                          | 190,338 |   |                            | $ | 188,235 |                            |  | $ | 184,397 |  
|Equipment and related services                                                                                       |  |                            | 58,262  |   |                            |   | 58,690  |                            |  |   | 61,465  |  
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|                                                                                                                     |  |                            | 248,600 |   |                            |   | 246,925 |                            |  |   | 245,862 |  
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Cost of revenues:                                                                                                    |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Music and other business services (excluding $34,863, $38,734, and $42,676 of depreciation and amortization expense) |  |                            | 45,346  |   |                            |   | 41,948  |                            |  |   | 34,858  |  
|Equipment and related services                                                                                       |  |                            | 58,655  |   |                            |   | 56,769  |                            |  |   | 56,935  |  
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|                                                                                                                     |  |                            | 104,001 |   |                            |   | 98,717  |                            |  |   | 91,793  |  
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|                                                                                                                     |  |                            | 144,599 |   |                            |   | 148,208 |                            |  |   | 154,069 |  
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Selling, general and administrative expenses                                                                         |  |                            | 83,920  |   |                            |   | 91,034  |                            |  |   | 88,008  |  
|Impairment of deferred production costs                                                                              |  |                            |        |   |                            |   |        |                            |  |   | 6,578   |  
|Depreciation and amortization expense                                                                                |  |                            | 51,006  |   |                            |   | 55,278  |                            |  |   | 60,043  |  
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Income (loss) from operations                                                                                        |  |                            | 9,673   |   |                            |   | 1,896   |                            |  |   | (560    | )
|Other income (expense):                                                                                              |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Interest expense                                                                                                     |  |                            | (50,488 | ) |                            |   | (48,273 | )                          |  |   | (44,148 | )
|Other, net                                                                                                           |  |                            | 1,149   |   |                            |   | 346     |                            |  |   | 257     |  
|Loss from extinguishment of debt, net                                                                                |  |                            |        |   |                            |   | (2,735  | )                          |  |   | (1,846  | )
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Loss before income taxes                                                                                             |  |                            | (39,666 | ) |                            |   | (48,766 | )                          |  |   | (46,297 | )
|Income tax benefit                                                                                                   |  |                            | (411    | ) |                            |   | (209    | )                          |  |   | (168    | )
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Net loss                                                                                                             |  |                            | (39,255 | ) |                            |   | (48,557 | )                          |  |   | (46,129 | )
|Preferred return on redeemable preferred units                                                                       |  |                            | (35,741 | ) |                            |   | (30,263 | )                          |  |   | (25,625 | )
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Net loss attributable to common unit holders                                                                         |  | $                          | (74,996 | ) |                            | $ | (78,820 | )                          |  | $ | (71,754 | )
|                                                                                                                     |  |                            |         |   |                            |   |         |                            |  |   |         |  



The Notes are an integral
part of these consolidated financial statements.



F-3



---

##### Table of Contents

MUZAK HOLDINGS LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)



|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|------------------------------------------------------------ |  | -------------------------- | ------- | - | -------------------------- | - | ------- | -------------------------- |  | - | ------- | -
|                                                             |  | Year EndedDecember 31,2006 |         |   | Year EndedDecember 31,2005 |   |         | Year EndedDecember 31,2004 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                        |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Net loss                                                     |  | $                          | (39,255 | ) |                            | $ | (48,557 | )                          |  | $ | (46,129 | )
|Adjustments to derive cash flow from operating activities:   |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Loss from extinguishment of debt, net                        |  |                            |        |   |                            |   | 2,735   |                            |  |   | 1,846   |  
|Impairment of deferred production costs                      |  |                            |        |   |                            |   |        |                            |  |   | 6,578   |  
|ERP system impairment                                        |  |                            | 1,954   |   |                            |   |        |                            |  |   |        |  
|Impairment of note receivable                                |  |                            |        |   |                            |   | 1,666   |                            |  |   | 558     |  
|Other non-cash expenses                                      |  |                            | 1,682   |   |                            |   | 1,691   |                            |  |   | 1,453   |  
|Gain on disposal of fixed assets                             |  |                            | (92     | ) |                            |   | (91     | )                          |  |   | (123    | )
|Deferred income tax benefit                                  |  |                            | (441    | ) |                            |   | (257    | )                          |  |   | (242    | )
|Hurricane Katrina impairment                                 |  |                            |        |   |                            |   | 403     |                            |  |   |        |  
|Depreciation and amortization                                |  |                            | 51,006  |   |                            |   | 55,278  |                            |  |   | 60,043  |  
|Amortization of senior discount and senior notes             |  |                            | 200     |   |                            |   | 180     |                            |  |   | 1,618   |  
|Amortization of deferred financing fees                      |  |                            | 2,754   |   |                            |   | 2,829   |                            |  |   | 2,691   |  
|Amortization of deferred subscriber acquisition costs        |  |                            | 16,864  |   |                            |   | 17,584  |                            |  |   | 15,776  |  
|Deferred subscriber acquisition costs                        |  |                            | (8,896  | ) |                            |   | (12,425 | )                          |  |   | (16,900 | )
|Unearned installment income                                  |  |                            | 1,555   |   |                            |   | 548     |                            |  |   | (225    | )
|Change in certain assets and liabilities:                    |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Accounts receivable                                          |  |                            | 612     |   |                            |   | 4,389   |                            |  |   | (3,850  | )
|Inventory                                                    |  |                            | 3,705   |   |                            |   | 719     |                            |  |   | (3,606  | )
|Accrued expenses                                             |  |                            | 3,625   |   |                            |   | (3,744  | )                          |  |   | 4,585   |  
|Accounts payable                                             |  |                            | (993    | ) |                            |   | (64     | )                          |  |   | (683    | )
|Advance billings                                             |  |                            | 106     |   |                            |   | 56      |                            |  |   | (118    | )
|Other, net                                                   |  |                            | 149     |   |                            |   | (211    | )                          |  |   | 1,319   |  
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Net cash provided by operating activities                    |  |                            | 34,535  |   |                            |   | 22,729  |                            |  |   | 24,591  |  
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                        |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Proceeds from the sale of fixed assets                       |  |                            | 172     |   |                            |   | 123     |                            |  |   | 126     |  
|Capital expenditures for property and equipment              |  |                            | (28,332 | ) |                            |   | (35,254 | )                          |  |   | (36,044 | )
|Capital expenditures for intangibles                         |  |                            | (78     | ) |                            |   | (59     | )                          |  |   | (2,029  | )
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Net cash used in investing activities                        |  |                            | (28,238 | ) |                            |   | (35,190 | )                          |  |   | (37,947 | )
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                        |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Change in book overdraft                                     |  |                            |        |   |                            |   | (375    | )                          |  |   | 317     |  
|Proceeds from issuance of Term Loan                          |  |                            |        |   |                            |   | 105,000 |                            |  |   | 35,000  |  
|Repayment of Term Loan B                                     |  |                            | (1,050  | ) |                            |   | (35,525 | )                          |  |   |        |  
|Borrowings under revolver                                    |  |                            |        |   |                            |   | 8,500   |                            |  |   | 18,000  |  
|Repayment of revolver                                        |  |                            |        |   |                            |   | (42,500 | )                          |  |   | (4,000  | )
|Repurchase of senior discount notes                          |  |                            |        |   |                            |   |        |                            |  |   | (33,670 | )
|Restricted cash deposited to collateralize letters of credit |  |                            | (78     | ) |                            |   | (1,703  | )                          |  |   |        |  
|Repayment of capital lease obligations and other debt        |  |                            | (2,151  | ) |                            |   | (2,685  | )                          |  |   | (2,848  | )
|Payment of fees associated with obtaining financing          |  |                            |        |   |                            |   | (2,658  | )                          |  |   | (1,306  | )
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Net cash provided by/(used in) financing activities          |  |                            | (3,279  | ) |                            |   | 28,054  |                            |  |   | 11,493  |  
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|INCREASE (DECREASE) IN CASH                                  |  |                            | 3,018   |   |                            |   | 15,593  |                            |  |   | (1,863  | )
|CASH, BEGINNING OF PERIOD                                    |  |                            | 16,014  |   |                            |   | 421     |                            |  |   | 2,284   |  
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|CASH, END OF PERIOD                                          |  | $                          | 19,032  |   |                            | $ | 16,014  |                            |  | $ | 421     |  
|                                                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Significant non-cash activities:                             |  |                            |         |   |                            |   |         |                            |  |   |         |  
|Capital lease obligations                                    |  |                            | 2,113   |   |                            |   | 721     |                            |  |   | 2,572   |  
|Issuance of note receivable for disposition of CCTV assets   |  |                            |        |   |                            |   |        |                            |  |   | 1,806   |  

The Notes are an integral part of these consolidated financial statements.



F-4



---

##### Table of Contents

MUZAK HOLDINGS LLC

CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS DEFICIENCY

AND COMPREHENSIVE LOSS

(In
thousands)



|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|----------------------------------- |  | ------- |  | ------- | ------- | - | ------------------ | ------ | - | ----------------------- | - | - |  | - | -------- | - |  | - | -------- | -
|                                    |  | Class A |  |         | Class B |   | AccumulatedDeficit |        |   | TotalMembersDeficiency |  
|                                    |  | Units   |  | Dollars |         |   | Units              |        |   | Dollars                 |   |  
|Balance, December 31, 2003          |  | 125,164 |  | $       | 88,900  |   |                    | 14,537 |   |                         | $ |  |  | $ | (208,543 | ) |  | $ | (119,643 | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|Net loss                            |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   | (46,129  | ) |  |   | (46,129  | )
|Repurchase of units                 |  |         |  |         |         |   |                    | (461   | ) |                         |   |   |  |   |          |   |  |   |          |  
|Preferred return on preferred units |  |         |  |         | (25,625 | ) |                    |        |   |                         |   |   |  |   |          |   |  |   | (25,625  | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|Balance, December 31, 2004          |  | 125,164 |  | $       | 63,275  |   |                    | 14,076 |   |                         | $ |  |  | $ | (254,672 | ) |  | $ | (191,397 | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|Net loss                            |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   | (48,557  | ) |  |   | (48,557  | )
|Net repurchase of units             |  |         |  |         |         |   |                    | (2,223 | ) |                         |   |   |  |   |          |   |  |   |          |  
|Preferred return on preferred units |  |         |  |         | (30,263 | ) |                    |        |   |                         |   |   |  |   |          |   |  |   | (30,263  | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|Balance, December 31, 2005          |  | 125,164 |  | $       | 33,012  |   |                    | 11,853 |   |                         | $ |  |  | $ | (303,229 | ) |  | $ | (270,217 | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|Net loss                            |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   | (39,255  | ) |  |   | (39,255  | )
|Net repurchase of units             |  |         |  |         |         |   |                    | (36    | ) |                         |   |   |  |   |          |   |  |   |          |  
|Preferred return on preferred units |  |         |  |         | (33,012 | ) |                    |        |   |                         |   |   |  |   | (2,729   | ) |  |   | (35,741  | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  
|Balance, December 31, 2006          |  | 125,164 |  |         | ($     | ) |                    | 11,817 |   |                         | $ |  |  | $ | (345,213 | ) |  | $ | (345,213 | )
|                                    |  |         |  |         |         |   |                    |        |   |                         |   |   |  |   |          |   |  |   |          |  

The Notes are an integral part of these consolidated financial statements.



F-5



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Significant Accounting Policies

OrganizationMuzak Holdings LLC (and its subsidiaries (the Company)), previously known as ACN Holdings, LLC, was formed in September 1998 pursuant to the laws of Delaware. The Company provides business music
programming to clients through its integrated nationwide network of owned operations and franchises. All of the operating activities are conducted through the Company and its subsidiaries. The Company manages its business on the basis of one
operating segment.

As of December 31, 2006, ABRY Partners, LLC and its respective affiliates, collectively own approximately 64.2% of
the beneficial interests in the Companys voting interests.

Basis of PresentationThe consolidated financial statements
include the accounts of the Company and its subsidiaries: Muzak LLC, Muzak Holdings Finance Corporation, Muzak Capital Corporation, Muzak Finance Corporation, Business Sound Inc., Electro Systems Corporation, BI Acquisition LLC, MLP Environmental
Music LLC, Audio Environments Inc., Background Music Broadcasters Inc., Telephone Audio Productions Inc., Vortex Sound Communications Company Inc., Music Incorporated, and Muzak Houston Inc. All significant intercompany items have been eliminated in
consolidation.

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the
United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financials statements and
the reported amounts of revenues and expenses during the period. Actual results could differ from those estimates.

LiquidityOn April 15, 2005, the Company entered into a new $105.0 million senior secured term loan facility (New Senior Credit Facility) payable in quarterly installments of 0.25% beginning September 2005 until
final maturity on April 15, 2008. On March 16, 2007, the Company amended this facility by extending the maturity from April 15, 2008 to January 19, 2009 and reducing the applicable margin by 1%. We currently believe that our
primary source of funds will be cash flows from operations and our current cash balances. The Company believes that its cash flow from operations, combined with its cash balance on hand will be sufficient to fund its growth in new client locations
and debt service for the next 12 months,

Overall, the Companys business plan anticipates reduced growth in new client locations and
operational and administrative improvements. Our future performance is subject to industry based factors such as the level of competition in the business music industry, competitive pricing, concentrations in and dependence on satellite delivery
capabilities, rapid technological changes, the impact of legislation and regulation, our dependence on license agreements and other factors that are beyond our control. Given that the Company no longer has a revolving credit facility, if it required
cash in excess of amounts on hand, it may be required, among other things, to incur additional indebtedness, enter into other financing transactions, defer business opportunities, reduce its expenses, or sell assets.

Cash and Cash Equivalents. Cash and cash equivalents include cash on hand, demand deposits and short-term cash investments that are highly liquid
in nature and have original maturities of three months or less.

Concentration of Credit RiskConcentrations of credit risk
with respect to trade accounts receivable are limited as the Company sells its products to clients in diversified industries throughout the United States. The Company does not require collateral from its clients but performs ongoing credit
evaluations of its clients financial condition and maintains an allowance for potential credit losses. Actual losses have been within managements expectations and estimates.



F-6



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In addition, the Company leases satellite capacity primarily through three lessors under operating
leases. Although alternate satellite capacity exists, loss of these suppliers of satellite capacity could temporarily disrupt operations. The Company attempts to mitigate these risks by working closely with the lessors to identify alternate capacity
if needed.

Accounts Receivable and Allowance for credits and doubtful accounts. Accounts receivable are recorded at the invoiced
amount and do not bear interest. The Company maintains an allowance for doubtful accounts for estimated losses resulting from the inability of its clients to make required payments under their contracts. Management evaluates the credit risk and
financial viability of the client to estimate the allowance. Account balances are charged off against the allowance when the Company feels it is probable that the receivable will not be recovered. In addition, we maintain an allowance for credits
issued to clients, which are recorded as a reduction to revenue. The Company does not have any off-balance sheet credit exposure related to its customers.



|                                                       |  |                               |       |                                        |   |                                 |  |   |                         |   |  |   |      
|------------------------------------------------------ |  | ----------------------------- | ----- | -------------------------------------- | - | ------------------------------- |  | - | ----------------------- | - |  | - | -----
|(in thousands)                                         |  | Balance atBeginning of Period |       | Additions/Charges toCosts and Expenses |   | Write-offs net ofrecoveries (a) |  |   | Balance atend of Period
|For the year ended December 31, 2006                   |  |                               |       |                                        |   |                                 |  |   |                         |   |  |   |      
|Allowance for credits and doubtful accounts receivable |  | $                             | 3,410 |                                        | $ | 1,481                           |  | $ | (2,689                  | ) |  | $ | 2,202
|For the year ended December 31, 2005                   |  |                               |       |                                        |   |                                 |  |   |                         |   |  |   |      
|Allowance for credits and doubtful accounts receivable |  | $                             | 4,486 |                                        | $ | 2,532                           |  | $ | (3,608                  | ) |  | $ | 3,410
|For the year ended December 31, 2004                   |  |                               |       |                                        |   |                                 |  |   |                         |   |  |   |      
|Allowance for credits and doubtful accounts receivable |  | $                             | 1,798 |                                        | $ | 4,918                           |  | $ | (2,230                  | ) |  | $ | 4,486

---

|(a) | Current year write-offs include bad debts associated with both prior year and current year sales. Recoveries were $0.5 million, $0.5 million, and $0.7 million in the years ended
December 31, 2006, 2005, and 2004, respectively.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

InventoriesInventories consist primarily of electronic
equipment and are valued at the lower of average cost or market. Cost is determined on the first-in, first-out basis.

Property and
EquipmentProperty and equipment are stated at cost. Depreciation is computed on a straight-line basis over the estimated useful lives of the assets. Sound and music equipment installed at client premises under contracts to provide music
programming services is transferred from inventory to property and equipment at cost plus an allocation of installation costs and is amortized over 5 years. The Company capitalizes labor by identifying the labor hours charged to installations of
equipment provided to subscribers for receipt of the Companys voice or audio architecture products. If a client contract terminates early, the Company records a charge to reflect the write-off of the unamortized capitalized installation labor.
The Company retrieves the equipment from the client location to be re-used at another client location. Upon retirement or sale, the Company removes the cost of the asset and the related accumulated depreciation from the accounts and reflects any
resulting gain or loss in the Consolidated Statements of Operations.

Intangible AssetsThe Company accounts for intangible
assets in accordance with Statement of Financial Accounting Standards No. 142, Goodwill and Other Intangible Assets (FAS 142). Under FAS 142, purchased Goodwill and intangible assets with indefinite lives and not
amortized and requires at least an annual test for impairment of goodwill and intangibles with indefinite lives. As of December 31, 2006 and 2005, the Companys valuation based on discounted cash flows exceeded its carrying value,
including goodwill. Note 3 provides additional information concerning goodwill and other identifiable intangible assets.



F-7



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Identifiable intangible assets with finite lives continue to be amortized on a straight-line basis
over their estimated useful lives and are reviewed for impairment whenever events or circumstances indicated that their carrying amount may not be recoverable.

Deferred Subscriber Acquisition Costs, netSubscriber acquisition costs are direct sales commissions incurred in connection with acquiring new subscribers. Because the Company obtains recurring contracts
from new subscribers, these subscriber acquisition costs are capitalized and are amortized as a component of selling, general, and administrative expenses over the life of the client contract on a straight-line basis. Accumulated amortization
totaled $88.5 million and $77.6 million as of December 31, 2006, and 2005, respectively. If a client contract terminates early, the unamortized subscriber acquisition cost is typically recovered from the salesperson and any uncollected
subscriber acquisition costs are expensed to reflect the termination of the client contract.

Other Assets, NetOther assets,
net consist primarily of deferred financing costs. Deferred financing costs are charged to interest expense over the term of the related agreements.

Advance BillingsThe Company invoices certain clients in advance for contracted music and other business services. Amounts received in advance of the service period are deferred and recognized as revenue
in the period services are provided.

Income TaxesThe Company is a Limited Liability Company that is treated as a partnership
for income tax purposes. No provision for income taxes is required by the Company, as its income and expenses are taxable to or deductible by its members. The Companys corporate subsidiaries are subject to income taxes and account for deferred
income taxes under the liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the carrying amounts and the tax basis of assets and
liabilities.

Revenue RecognitionRevenues from music and other business services are recognized during the period the service
is provided based upon the contract terms. Revenues for equipment sales of sound systems and other non-music related equipment are recognized upon installation. Installation revenue from sales of music and other business services are deferred and
recognized over the term of the respective contracts. All revenues are reported net of credits and allowances. Contracts are typically for a five-year non-cancelable period with renewal options for an additional five years. Fees received for
services to franchisees are recognized as revenues in the month services are provided. During 2006, 2005, and 2004, 5%, 5%, and 5%, respectively, of our revenues were generated from fees from our franchisees. There are 123 independent franchisees
owned by 54 individuals or companies. All domestic franchisee territories have been assigned for at least 20 years and the average franchisee relationship is approximately 20 years. There have been no significant changes to the franchisee
territories during 2006, 2005, or 2004.

Derivative Financial InstrumentsThe Company uses derivative financial instruments
from time to time to mitigate its interest costs.

In August 2003, the Company entered into an interest rate swap agreement to mitigate its
interest costs associated with its Senior Notes. The swap agreement was recognized on the balance sheet at its fair value. Because the swap was not designated as a hedge under SFAS 133, changes in the fair value of the swap were recorded as an
adjustment to interest expense. The swap agreement matured in November 2004.



F-8



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



2. Property and Equipment

Property and equipment consist of the following (in thousands):



|                                  |  |                    |  |                  |          |   |                  |   |          |  
|--------------------------------- |  | ------------------ |  | ---------------- | -------- | - | ---------------- | - | -------- | -
|                                  |  | Useful life(Years) |  | December 31,2006 |          |   | December 31,2005 |  
|Equipment provided to subscribers |  | 5                  |  | $                | 206,600  |   |                  | $ | 194,180  |  
|Capitalized installation labor    |  | 5                  |  |                  | 54,260   |   |                  |   | 97,685   |  
|Equipment                         |  | 47                |  |                  | 45,800   |   |                  |   | 40,423   |  
|Other                             |  | 330               |  |                  | 22,096   |   |                  |   | 21,073   |  
|                                  |  |                    |  |                  |          |   |                  |   |          |  
|                                  |  |                    |  |                  | 328,756  |   |                  |   | 353,361  |  
|Less accumulated depreciation     |  |                    |  |                  | (245,988 | ) |                  |   | (260,255 | )
|                                  |  |                    |  |                  |          |   |                  |   |          |  
|                                  |  |                    |  | $                | 82,768   |   |                  | $ | 93,106   |  
|                                  |  |                    |  |                  |          |   |                  |   |          |  

Included in equipment and other at December 31, 2006 and 2005 is $19.3 million and $17.9
million, respectively of equipment under capital leases, gross of accumulated amortization of $16.3 million and $14.7 million, respectively. Depreciation of property and equipment was $37.3 million, $41.6 million, and $44.7 million for the years
ended December 31, 2006, 2005 and 2004, respectively.

3. Intangible Assets

Unamortized intangible assets consist of the following (in thousands):



|         |  |                                  |         |                                  |   |        
|-------- |  | -------------------------------- | ------- | -------------------------------- | - | -------
|         |  | December 31, 2006Carrying Amount |         | December 31, 2005Carrying Amount
|Goodwill |  | $                                | 140,805 |                                  | $ | 140,805
|         |  |                                  |         |                                  |   |        

Amortized intangible assets consist of the following (in thousands):



|                           |  |                    |                      |                   |                         |  |                   |                      |   |                         |   |         |  |   |          |  
|-------------------------- |  | ------------------ | -------------------- | ----------------- | ----------------------- |  | ----------------- | -------------------- | - | ----------------------- | - | ------- |  | - | -------- | -
|                           |  | Useful Life(years) |                      | December 31, 2006 |                         |  | December 31, 2005 |                     
|                           |  |                    | Gross CarryingAmount |                   | AccumulatedAmortization |  |                   | Gross CarryingAmount |   | AccumulatedAmortization |  
|Income producing contracts |  | 12                 |                      | $                 | 153,900                 |  | $                 | (97,916              | ) |                         | $ | 153,900 |  | $ | (85,092  | )
|License agreements         |  | 20                 |                      |                   | 5,102                   |  |                   | (1,970               | ) |                         |   | 5,082   |  |   | (1,715   | )
|Trademarks                 |  | 5                  |                      |                   | 15,361                  |  |                   | (15,223              | ) |                         |   | 15,304  |  |   | (15,164  | )
|Non-compete agreements     |  | 35                |                      |                   | 275                     |  |                   | (275                 | ) |                         |   | 275     |  |   | (275     | )
|Other                      |  | 20                 |                      |                   | 10,831                  |  |                   | (4,119               | ) |                         |   | 10,831  |  |   | (3,578   | )
|                           |  |                    |                      |                   |                         |  |                   |                      |   |                         |   |         |  |   |          |  
|                           |  |                    |                      | $                 | 185,469                 |  | $                 | (119,503             | ) |                         | $ | 185,392 |  | $ | (105,824 | )
|                           |  |                    |                      |                   |                         |  |                   |                      |   |                         |   |         |  |   |          |  

Aggregate amortization expense was $13.7 million, $13.7 million, and $15.4 million for the years
ended December 31, 2006, 2005, and 2004, respectively.

The estimated future amortization expense based on intangible assets existing
as of December 31, 2006 is as follows (in thousands):



|                   |  |   |       
|------------------ |  | - | ------
|Fiscal Year Ending |  |  
|2007               |  | $ | 13,672
|2008               |  |   | 13,664
|2009               |  |   | 13,653
|2010               |  |   | 12,957
|2011               |  |   | 5,596 



F-9



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



4. Accrued Expenses

Accrued expenses are summarized below (in thousands):



|                                         |  |                  |        |                  |   |       
|---------------------------------------- |  | ---------------- | ------ | ---------------- | - | ------
|                                         |  | December 31,2006 |        | December 31,2005
|Accrued interest                         |  | $                | 8,768  |                  | $ | 8,612 
|Accrued compensation and benefits        |  |                  | 4,024  |                  |   | 2,684 
|Licensing royalties                      |  |                  | 2,204  |                  |   | 1,106 
|Amounts payable to franchisees           |  |                  | 3,242  |                  |   | 3,204 
|Sales, Property and Income taxes payable |  |                  | 3,105  |                  |   | 2,071 
|Other                                    |  |                  | 3,843  |                  |   | 3,704 
|                                         |  |                  |        |                  |   |       
|                                         |  | $                | 25,186 |                  | $ | 21,381
|                                         |  |                  |        |                  |   |       

Amounts payable to franchisees are comprised of billings to national clients on behalf of our
franchisees.

5. Debt

Debt obligations
consist of the following (in thousands):



|                                 |  |                  |         |   |                  |   |         |  
|-------------------------------- |  | ---------------- | ------- | - | ---------------- | - | ------- | -
|                                 |  | December 31,2006 |         |   | December 31,2005 |  
|Long term debt:                  |  |                  |         |   |                  |   |         |  
|Term LoanSenior credit facility |  | $                | 103,425 |   |                  | $ | 104,475 |  
|Senior notes                     |  |                  | 219,506 |   |                  |   | 219,306 |  
|Senior subordinated notes        |  |                  | 115,000 |   |                  |   | 115,000 |  
|Senior discount notes            |  |                  | 24,245  |   |                  |   | 24,245  |  
|Other                            |  |                  | 1,823   |   |                  |   | 1,864   |  
|                                 |  |                  |         |   |                  |   |         |  
|Total debt obligations           |  |                  | 463,999 |   |                  |   | 464,890 |  
|Less: current maturities         |  |                  | (1,178  | ) |                  |   | (1,160  | )
|                                 |  |                  |         |   |                  |   |         |  
|                                 |  | $                | 462,821 |   |                  | $ | 463,730 |  
|                                 |  |                  |         |   |                  |   |         |  

April 2005 Term Loan Facility

On April 15, 2005, the Company refinanced its then existing Senior Credit Facility with a new $105.0 million senior secured term loan facility (New Senior Credit Facility). A portion of the proceeds
was used to repay the then existing outstanding term and revolving loans and accrued interest, to provide collateral for outstanding letters of credit under the then existing Senior Credit Facility, and to pay fees and expenses. The then existing
Senior Credit Facility was terminated. On March 16, 2007, the Company amended the new senior credit facility, by extending the maturity from April 2008 to January 2009 and reducing the applicable margin by 1.0%. The amendment also includes a
provision for a prepayment penalty of 1% if certain events occur prior to the one year anniversary of the amendment. The Company incurred fees associated with this amendment of $0.5 million.

The New Senior Credit Facility is payable in quarterly installments of 0.25% of the original outstanding balance ($105.0 million) beginning September
2005 until final maturity on January 15, 2009. The New Senior Credit facility is guaranteed by certain of our direct and indirect subsidiaries and is secured by a first priority security interest in (i) substantially all of the
Companys tangible and intangible assets and (ii) the capital stock of the Companys subsidiaries. The non-guarantor subsidiary is minor (as defined by Rule 3-10 of Regulation



F-10



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



S-X) and the consolidated amounts in the Companys financial statements are representative of the combined guarantors financial statements. The
New Senior Credit Facility contains a senior secured leverage ratio (the ratio of Senior Secured Debt as of such date of determination to Consolidated EBITDA on an LTM basis) and various other restrictive covenants, which are customary for such
facilities. In addition, the Company is generally prohibited from incurring additional indebtedness, incurring liens, paying dividends or making other restricted payments, consummating asset sales, entering into transactions with affiliates, merging
or consolidating with any other person or selling, assigning, transferring, leasing, conveying, or otherwise disposing of assets. The Company believes it was in compliance with these covenants as of December 31, 2006.

As of December 31, 2006, indebtedness under the term loan bore interest at a per annum rate equal to the Companys choice of (i) Base Rate
(which is the highest of prime rate and the Federal Funds Rate plus .5%) plus a margin of 3.75% or (ii) the offered rates for Eurodollar deposits (LIBOR) of one, two or three months, as selected by the Company, plus a margin of
4.75%. As of December 31, 2006, the interest rate on the term loan was 10.13%. On March 16, 2007 the applicable margin rates were reduced by 1% with an amendment to the term loan facility.

Letters of Credit

As the Company no longer has a
revolving credit facility, the Company is required to cash collateralize outstanding letters of credit. The letters of credit serve as collateral for various bonds, ranging from performance contingencies to wage and fringe benefit bonds. The Company
has classified the cash used to collateralize these letters of credit as either current or non-current restricted cash on the balance sheet, depending on the expected longevity of the underlying bonds.

Senior Notes

Muzak LLC together with its wholly
owned subsidiary, Muzak Finance Corp., has $220.0 million in principal amount of 10% Senior Notes which mature on February 15, 2009. Interest is payable semi-annually, in arrears, on May 15 and November 15 of each year. The Senior
Notes are general unsecured obligations of Muzak LLC and Muzak Finance and are subordinate to existing and future secured debt and are senior to Muzak LLCs existing Senior Subordinated Notes. The Senior Notes are guaranteed by the Company and
certain of the Companys direct and indirect subsidiaries (See Note 16). The indenture governing the Senior Notes prohibits the Company from making certain payments such as dividends and distributions of capital stock; repurchases or
redemptions of capital stock, and investments (other than permitted investments) unless certain conditions are met by the Company. After February 15, 2007, the Company may redeem all or part of the Senior Notes at a redemption price equal to
102.5% of the principal which redemption price declines to 100% of the principal amount in 2008.

Senior Subordinated Notes

Muzak LLC together with its wholly owned subsidiary, Muzak Finance Corp., has $115.0 million in
principal amount of 97/8% Senior Subordinated Notes (Senior Subordinated Notes) which mature on
March 15, 2009. Interest is payable semi-annually, in arrears, on March 15 and September 15 of each year. The Senior Subordinated Notes are general unsecured obligations of the Muzak LLC and Muzak Finance and are subordinated in right
of payment to all existing and future Senior Indebtedness of the Muzak LLC and Muzak Finance. The Senior Subordinated Notes are guaranteed by the Company and certain of the Companys direct and



F-11



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



indirect subsidiaries (See Note 16). The indenture governing the Senior Subordinated Notes prohibits the Company from making certain payments such as
dividends and distributions of capital stock; repurchases or redemptions of capital stock, and investments (other than permitted investments) unless certain conditions are met by the Company. After March 15, 2004, the Company may redeem all or
part of the Senior Subordinated Notes at a redemption price equal to 104.938% of the principal which redemption price declines to 100% of the principal amount in 2007.

Senior Discount Notes

The Company together with its wholly owned subsidiary Muzak Holdings Finance
Corp. has $24.2 million in principal amount of 13% Senior Discount Notes (the Senior Discount Notes) due March 2010. The Senior Discount Notes were fully accreted as of March 15, 2004 and the first interest payment was made on
September 15, 2004. From and after March 15, 2004, interest began accruing at a rate of 13% per annum. Interest is payable semi-annually in arrears on each March 15 and September 15 to holders of record of the Senior
Discount Notes at the close of business on the immediately preceding March 1 and September 1. Muzak Holdings LLC does not have any operations or assets other than its ownership of Muzak LLC. Accordingly, Muzak Holdings LLC is dependent
upon distributions from Muzak LLC in order to pay interest. Muzak LLCs senior credit facility, senior notes, and senior subordinated notes indentures impose restrictions on its ability to make distributions to Muzak Holdings LLC. The senior
credit facility, the senior notes, and subordinated notes indentures permit Muzak LLC to make payments and distributions to Muzak Holdings LLC on and after September 15, 2004 in an amount sufficient to permit Muzak Holdings LLC to make cash
interest payments when due, however the senior credit facility requires that certain financial covenant levels be met in order to make such distributions.

The proceeds of the term loan in May 2004 were used to repurchase $32.7 million in aggregate outstanding principal amount of the Companys 13% Senior Discount Notes due 2010 and to pay associated interest and
expenses. The Company recorded a loss on extinguishment of debt of $1.7 million in connection with this transaction. The loss on extinguishment of debt is comprised of $1.0 million premium paid on the repurchase and $0.7 million write off of
deferred financing fees.

Other Debt

The Company assumed $2.4 million of promissory notes in connection with an acquisition in 1999. All of the notes, with the exception of one, aggregating $1.7 million as of December 31, 2006, bear interest at 9.9% and mature in November
2016. Effective October 2006, the Company is required to make monthly principal and interest payments until maturity.

Annual Maturities

Annual maturities of long-term debt obligations are as follows (in thousands):



|           |  |   |        
|---------- |  | - | -------
|2007       |  | $ | 1,178  
|2008       |  |   | 1,193  
|2009       |  |   | 436,482
|2010       |  |   | 24,418 
|2011       |  |   | 191    
|Thereafter |  |   | 1,031  

The Annual maturities schedule includes principal amount of the Senior Notes which mature in 2009
and the effect of the March 16, 2007 amendment to the senior secured term loan facility.



F-12



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Total interest paid by the Company on all indebtedness was $47.4 million, $44.2 million, and $38.9
million for the years ended December 31, 2006, 2005, and 2004, respectively.

Interest Rate Swap

The Company entered into an interest rate swap agreement in which the Company effectively exchanged $220.0 million of fixed rate debt at 10.0% for six
month LIBOR plus 7.95%. The swap agreement, entered into to mitigate its interest costs associated with its Senior Notes, matured in November 2004. Because the swap agreement was not designated as a hedge under Statement of Financial Accounting
Standard No. 133, Accounting for Derivative Instruments and Hedging Activities, (SFAS 133), changes in fair value of the swap were recorded as an adjustment to interest expense. The effect of this interest rate swap
agreement was to reduce interest expense by $0.4 million in 2004.

Fair Value of Financial Instruments

The estimated fair values of the Companys debt as of December 31, 2006 and December 31, 2005 were $409.3 million and $365.6 million,
respectively. The fair value of the Senior Notes, Senior Subordinated Notes and the Senior Discount Notes are based upon quoted market price. The fair value of the other long-term debt of the Company approximates the carrying value as it bears
interest at variable rates.

6. Redeemable Preferred Units

On October 18, 2000, the Company completed a private placement of 85,000 series A preferred membership units (preferred units) and 5,489 Class A common units (purchased Class A
units) for a total of $85.0 million. The current liquidation value of the preferred units is $227.8 million as of December 31, 2006.

The $85.0 million in proceeds was allocated as follows: (i) $5.5 million to Class A units, and (ii) $77.1 million to the preferred units, net of commitment fees and transaction costs of $2.4 million. The outstanding preferred
units are entitled to receive a preferential return equal to 15% per annum, which accrues and is compounded quarterly, before any distributions are made with respect to any other common units. The discount between the amount allocated to the
preferred units of $77.1 million and the $85.0 million in capital value is being amortized over the period from the date of issuance to October 17, 2011. Due to the absence of retained earnings, the amortization of the discount and the
preferential return on the preferred units is being recorded as an adjustment to Class A units. Upon the balance of the Class A units reaching zero, the amortization of the discount and the preferential return on the preferred units is being
recorded as an adjustment to Accumulated deficit.

The Company has the option to redeem the preferred units under the terms of the
Securities Purchase Agreement, at any time after a qualified initial public offering or change of control or after October 18, 2003, in whole or in part, at an amount equal to the unreturned capital contribution of $85.0 million plus accrued
preferential returns plus a prepayment premium. For redemptions upon a qualified initial public offering or change of control, the prepayment premium may be up to 5% of an amount based on the amount distributed in the redemption and for redemptions
after October 18, 2003, the prepayment premium may be up to 6% of such amount.

The holders of the preferred units have the option to
cause the Company to redeem their preferred units under the terms of the Securities Purchase Agreement at any time after October 17, 2011 or upon a change of control. In addition, upon a change of control, the holders of the preferred units
have the option to cause the Company to redeem all or any portion of the purchased Class A Units under the terms of the Securities Purchase Agreement. Pursuant to Statement on Financial Accounting Standards No. 150, Accounting for
Certain Financial Instruments with Characteristics of Both Liabilities and Equity (SFAS No. 150), our preferred units



F-13



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



and purchased Class A units do not meet the definition of a mandatorily redeemable financial instrument as there is not an unconditional obligation to
redeem the instrument at a specified or determinable date. Accordingly, our preferred units and purchased Class A units are outside the scope of SFAS No. 150 and are not classified as liabilities but are classified as mezzanine (or
temporary) members interest. All of the redemptions at the option of the holders of the preferred units are subject to a prepayment premium of up to 5% based on the amount distributed in the redemption.

For all of the foregoing redemptions, whether at the option of the Company or the holders of the preferred units, the Company may only make such
redemption if it does not violate the terms of any debt agreements of the Company or of which the Company is a guarantor, including the indenture governing the Senior Discount Notes, the indenture governing the Senior Notes and the Senior Credit
Agreement.

On March 8, 2002, the Company entered into the second amendment to the Securities Purchase Agreement which amended the
consolidated capital expenditure covenant for 2001 and subsequent years and allowed for an increase to consolidated operating cash flow for amounts designated by the Company with respect to license fees up to a certain amount. In connection with
this amendment, the Company incurred $0.3 million in fees.

The Securities Purchase Agreement contains certain financial covenants
including maintenance of interest, total leverage, adjusted annualized operating cash flow, and maximum consolidated capital expenditures. In addition, the Company is generally prohibited from paying dividends or making other restrictive payments,
certain transactions with affiliates, entering into restrictive agreements, and from consolidating with any other person or selling, assigning, transferring, leasing, conveying or otherwise disposing of assets. These conditions were not satisfied as
of December 31, 2006 as the Company was in violation of unit coverage ratio, leverage ratio, and annualized operating cash flow. The Company has been in default of the unit coverage ratio since June 2003, of the leverage ratio since
December 31, 2003, and of the annualized operating cash flow since June 2004.

As a result of the defaults, the preferred units accrue
at a preferential return of 17% per annum as long as the default is continuing. The Company is projecting to be out of compliance with the unit coverage ratio (the ratio of consolidated operating cash flow to the sum of consolidated interest
expense plus the aggregate Series A preferred return, as more specifically defined in the Securities Purchase Agreement) and leverage ratio for the foreseeable future. As a result of non-compliance with unit coverage ratio and leverage ratio for
four consecutive quarters (a Class B and Class A default under the Securities Purchase Agreement, respectively), two of the three preferred unit holders were each entitled to be designated as either a Class B or Class A Director, although
neither party has elected to so designate a Class B or Class A Director. As such, the number of Class B Directors and Class A Directors remains unaffected by these defaults. The same two preferred unit holders will each be entitled to
designate a Class A Director until such time as the Company complies with the leverage ratio. If the Company is still in default of the unit coverage ratio at the time that the Company complies with the leverage coverage ratio, the same two
preferred unit holders would each still be entitled to designate a Class B Director. The foregoing defaults do not result in a cross default under the New Senior Credit Facility or the indentures governing the Senior Notes, the Senior Subordinated
Notes, and the Senior Discount Notes.

7. Restructuring Charges

In June 2005, the Company implemented a revised business plan which entailed streamlining the size of its sales force in order to achieve more moderate growth. This revised business plan seeks to reduce the number of
annual new client location additions. This revised plan has contributed to our ability to generate modest positive free cash flow. While there can be no assurances, we expect that the associated decrease in capital investments under the revised
business plan will continue to contribute towards our goal of generating free cash flow after debt service obligations.



F-14



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



In conjunction with the revised business plan in June 2005 and the reorganization of the field
management in January 2006, the following table is a summary of the accrued liability for the restructuring charges (in thousands):



|                                          |  |                   |      |   |                      |   |      |       |  |   |       |  
|----------------------------------------- |  | ----------------- | ---- | - | -------------------- | - | ---- | ----- |  | - | ----- | -
|                                          |  | EmployeeSeverance |      |   | LeaseImpairmentCosts |   |      | Total | 
|Initial Charges as of June 30, 2005       |  | $                 | 589  |   |                      | $ | 755  |       |  | $ | 1,344 |  
|Additional charges                        |  |                   | 373  |   |                      |   |     |       |  |   | 373   |  
|Cash payments                             |  |                   | (785 | ) |                      |   | (98  | )     |  |   | (883  | )
|                                          |  |                   |      |   |                      |   |      |       |  |   |       |  
|Accrued liability as of December 31, 2005 |  | $                 | 177  |   |                      | $ | 657  |       |  | $ | 834   |  
|Additional charges                        |  |                   | 339  |   |                      |   |     |       |  |   | 339   |  
|Cash Payments                             |  |                   | (516 | ) |                      |   | (157 | )     |  |   | (673  | )
|                                          |  |                   |      |   |                      |   |      |       |  |   |       |  
|Accrued liability as of December 31, 2006 |  | $                 |     |   |                      | $ | 500  |       |  | $ | 500   |  
|                                          |  |                   |      |   |                      |   |      |       |  |   |       |  

Employee severance-related costs include the elimination of certain sales, sales support, and
operations employees. The reduction in workforce represented an approximate 9% reduction in the Companys overall workforce. Lease impairment costs relate to certain field office facilities in which the Company has excess office space. The
charge reflects the present value of costs that will continue to be incurred under lease contracts without economic benefit due to the excess office space, offset by assumed sublease rental income of approximately $1.1 million.

The Company will pay the charges relating to field office leases over the remaining terms of the leases principally through December 2013.

8. Lease Commitments

The Company is the lessee under
various long-term operating and capital leases for machinery, equipment, buildings, and vehicles. Capital leases are recorded within other liabilities and current maturities of other liabilities on the balance sheet. The Company has also entered
into various agreements to lease transponders to transmit music programs via direct broadcast satellite. These agreements range from 2 to 17 years.

At December 31, 2006, future minimum lease payments under operating and capital leases are as follows (in thousands):



|                      |  |         |       |   |           |   |       
|--------------------- |  | ------- | ----- | - | --------- | - | ------
|Fiscal Year Ending    |  | Capital |       |   | Operating
|2007                  |  | $       | 2,202 |   |           | $ | 8,769 
|2008                  |  |         | 1,211 |   |           |   | 8,266 
|2009                  |  |         | 473   |   |           |   | 7,900 
|2010                  |  |         |      |   |           |   | 6,955 
|2011                  |  |         |      |   |           |   | 4,868 
|Later Years           |  |         |      |   |           |   | 19,083
|Less Imputed Interest |  |         | (378  | ) |           |   |      
|Less Executory Cost   |  |         | (319  | ) |           |   |      
|                      |  |         |       |   |           |   |       
|                      |  | $       | 3,189 |   |           | $ | 55,841
|                      |  |         |       |   |           |   |       

Rental expense under operating leases was $9.9 million, $10.9 million, and $10.7 million for the
years ended December 31, 2006, 2005 and 2004, respectively.



F-15



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



9. Closed Circuit Television Systems Disposition

On February 25, 2004, we obtained a Consent and Waiver for the disposition of our closed circuit television systems (CCTV) product line
from the existing lenders of the Senior Credit Facility and on March 1, 2004, sold the related inventory and recurring customer contracts to a third party for $2.0 million in notes receivable. In conjunction with the sale, the Company disposed
of inventory totaling $0.9 million, accounts receivable of $0.2 million, and other assets and liabilities relating to the CCTV product line of $0.9 million, net. The Company did not record a gain or loss on the transaction as the proceeds received
approximated the net assets displaced. Due to a default in payments totaling $1.0 million, the Company determined that the note receivable was impaired and recorded a $0.6 million impairment charge to properly reflect the receivable at its estimated
fair market value as of September 30, 2004. On January 20, 2005, the Company received an amended and restated secured promissory note (revised note) from the purchaser of the Companys CCTV product line. During the second
quarter of 2005 the Company recorded $1.7 million of charges relating to provisions for impaired note receivable balances. The charges relate to various notes, including $1.2 million for our note receivable from the purchaser of our closed circuit
television systems product line. In the fourth quarter of 2005, the Company pursued a collection action against the purchaser of our closed circuit television system product line and concluded a settlement for $250,000.

10. Employee Benefit Plans

The Company has a 401(k)
profit sharing plan, which covers substantially all of its employees. The Company matches 60% of employees contributions to the plan up to the first 6%. Plan expenses were $1.3 million, $1.4 million, and $1.6 million, for the years ended
December 31, 2006, 2005 and 2004, respectively.

11. Income Taxes

The provision (benefit) for income taxes for the Companys corporate subsidiaries is as follows (in thousands):



|                      |  |                            |      |   |                            |   |      |                            |  |   |      |  
|--------------------- |  | -------------------------- | ---- | - | -------------------------- | - | ---- | -------------------------- |  | - | ---- | -
|                      |  | Year EndedDecember 31,2006 |      |   | Year EndedDecember 31,2005 |   |      | Year EndedDecember 31,2004 | 
|Current tax:          |  |                            |      |   |                            |   |      |                            |  |   |      |  
|Federal               |  | $                          | 13   |   |                            | $ | 15   |                            |  | $ | 52   |  
|State                 |  |                            |     |   |                            |   |     |                            |  |   | 22   |  
|                      |  |                            |      |   |                            |   |      |                            |  |   |      |  
|                      |  |                            | 13   |   |                            |   | 15   |                            |  |   | 74   |  
|Deferred tax benefit: |  |                            |      |   |                            |   |      |                            |  |   |      |  
|Federal               |  |                            | (364 | ) |                            |   | (212 | )                          |  |   | (207 | )
|State                 |  |                            | (78  | ) |                            |   | (45  | )                          |  |   | (35  | )
|                      |  |                            |      |   |                            |   |      |                            |  |   |      |  
|                      |  |                            | (442 | ) |                            |   | (257 | )                          |  |   | (242 | )
|                      |  |                            |      |   |                            |   |      |                            |  |   |      |  
|                      |  | $                          | (429 | ) |                            | $ | (242 | )                          |  | $ | (168 | )
|                      |  |                            |      |   |                            |   |      |                            |  |   |      |  



F-16



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Taxes paid were $0.1 million, $0.2 million, and $0.3 million during the years ended December 31,
2006, 2005, and 2004, respectively. The Companys effective tax rate differs from the statutory federal tax rate for the following reasons:



|                                                                 |  |                            |         |   |                            |   |         |                            |  |   |         |  
|---------------------------------------------------------------- |  | -------------------------- | ------- | - | -------------------------- | - | ------- | -------------------------- |  | - | ------- | -
|                                                                 |  | Year EndedDecember 31,2006 |         |   | Year EndedDecember 31,2005 |   |         | Year EndedDecember 31,2004 | 
|Federal tax benefit of statutory rates                           |  | $                          | (13,189 | ) |                            | $ | (16,429 | )                          |  | $ | (13,407 | )
|State income taxes                                               |  |                            |        |   |                            |   |        |                            |  |   | 78      |  
|Goodwill and nondeductible expenses                              |  |                            | 1       |   |                            |   | 1       |                            |  |   |         |  
|Release of valuation allowance                                   |  |                            | (196    | ) |                            |   | (91     | )                          |  |   |         |  
|Loss incurred by partnership not subject to corporate income tax |  |                            | 12,955  |   |                            |   | 16,277  |                            |  |   | 13,161  |  
|                                                                 |  |                            |         |   |                            |   |         |                            |  |   |         |  
|                                                                 |  | $                          | (429    | ) |                            | $ | (242    | )                          |  | $ | (168    | )
|                                                                 |  |                            |         |   |                            |   |         |                            |  |   |         |  

Deferred tax liabilities primarily relate to the book tax difference related to income producing
contracts acquired in purchase business combinations. Such deferred tax liabilities are reduced over the term of the related income producing contracts. The components of the net deferred tax asset (liability) at December 31 are as follows (in
thousands):



|                                                                     |  |      |        |   |      |   |        |  
|-------------------------------------------------------------------- |  | ---- | ------ | - | ---- | - | ------ | -
|                                                                     |  | 2006 |        |   | 2005 |  
|Property and equipment                                               |  | $    | (105   | ) |      | $ | (125   | )
|Intangible assets                                                    |  |      | (1,106 | ) |      |   | (1,519 | )
|Loss Carryforwards                                                   |  |      | 519    |   |      |   | 491    |  
|AMT Credit Carryforwards                                             |  |      | 9      |   |      |   | 4      |  
|Other                                                                |  |      | 472    |   |      |   | 458    |  
|Valuation allowance                                                  |  |      | (519   | ) |      |   | (481   | )
|                                                                     |  |      |        |   |      |   |        |  
|Net deferred tax liability (included in other long term liabilities) |  | $    | (730   | ) |      | $ | (1,172 | )
|                                                                     |  |      |        |   |      |   |        |  



The Company has gross
federal net operating loss carryforwards of $1.2 million which will begin to expire in 2019. In addition to the above loss carryforwards, the Company has additional loss carryforwards in the amount of $4.9 million and $5.5 million for the years
ended December 31, 2006 and 2005, respectively. These losses have a full valuation allowance against them and began expiring in 2006.

12. Related
Party Transactions

The Company has a Management and Consulting Services Agreement (Management Agreement) with ABRY
Partners, which provides that Muzak will pay a management fee as defined in the Management Agreement. During 2006, 2005 and 2004, Muzak incurred fees and expenses of $0.0 million, $0.2 million, and $0.3 million, respectively under this agreement.
Either ABRY Partners or the Company, with the approval of the Board of Directors of the Company, may terminate the Management Agreement by prior written notice to the other. As of December 31, 2006, the Company owes ABRY Partners approximately $2.8
million under the Management Agreement.

Gregory F. Rayburn had been the Chief Executive Officer of the Company from July 2005 to July
2006. He is the Senior Managing Director and Practice Leader of FTI Palladium Partners, a division of FTI Consulting,



F-17



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Inc. He joined Muzak through an agreement between the Company and FTI. Total amounts paid to FTI during 2006 and 2005 were $0.7 million and $1.5 million,
respectively. Such amounts include the services of Gregory Rayburn, an additional FTI associate and an interim CIO.

Principals of Banc of
America Capital Investors, L.P. (formerly known as Bancamerica Capital Investors I, L.P., (BACI)) currently serve on the Companys Board of Directors. BACI has rights and obligations as a holder of preferred units in the Company.
BACI is an affiliate of each of Banc of America Securities, LLC and Bank of America, N.A. Muzak Holdings and its affiliates utilize Bank of America, N.A. for treasury and banking services and have incurred $1.1 million in charges and fess associated
with such services in 2006.

13. Muzak Holdings Finance Corp.

Muzak Holdings Finance Corp. is a co-issuer of the Senior Discount Notes and had no operating activities during 2006, 2005, and 2004.

14. Members Deficiency

The Company has issued two classes of equity units: Class A units
(Class A units) and Class B units (Class B units) (collectively, the units). Each class of units represents a fractional part of the membership units of the Company.

Voting Units

The Company has
authorized and issued Class A and Class A-1 units. The Company has authorized Class A-2 units, however no Class A-2 units are outstanding as of December 31, 2006. The Class A-1 and Class A-2 units represent a Class
of membership interests in the Company and have the rights and obligations specified in the Companys Fourth Amended and Restated Limited Liability Company Agreement. Each Class A, A-1 and A-2 unit is entitled to voting rights equal to the
percentage that such units represent of the aggregate number of outstanding Class A, Class A-1, and Class A-2 units. Each Class A, Class A-1 and Class A-2 unit accrues a preferred return annually on the capital value of
such unit at a rate of 15% per annum to be paid only upon a change of control. The Company cannot pay distributions (other than tax distributions or distributions related to the mandatorily redeemable preferred stock) in respect of other
classes of securities (including distributions made in connection with a liquidation) until the preferred return and capital values of the Class A, Class A-1, and Class A-2 units are paid to each holder thereof. In the event any
residual value exists after other classes of membership interests receive their respective priorities, holders of Class A, Class A-1, and Class A-2 units are entitled to participate pro rata with other holders of common units in such
residual value. As of December 31, 2006, the Company had 123,494 Class A units outstanding and 8,928 Class A-1 units outstanding.



F-18



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Non Voting Units

The Class B units are non-voting equity interests in the Company which are divided into four subclasses, Class B-1 units, Class B-2 units, Class B-3 units, and Class B-4 units. Each holder of Class B units is entitled
to participate in Last Priority Distributions, if any, provided that Priority Distributions on all voting interests have been paid in full. The Company is authorized to issue Class B-5 units, however no B-5 units are outstanding as of
December 31, 2006. The Class B-1 units, B-2 units, and B-3 units have a vesting period of five years, and the Class B-4 units vest immediately upon issuance. Upon a change in control, as defined, all of these units become fully vested and
exercisable. Class B unit activity is as follows:



|                           |  |           |   |  |           |   |  |           |   |  |           |  |        |  
|-------------------------- |  | --------- | - |  | --------- | - |  | --------- | - |  | --------- |  | ------ | -
|                           |  | Class B-1 |   |  | Class B-2 |   |  | Class B-3 |   |  | Class B-4 |  | Total  |  
|Balance, December 31, 2003 |  | 3,832     |   |  | 3,845     |   |  | 3,858     |   |  | 3,002     |  | 14,537 |  
|Issuances                  |  |          |   |  |          |   |  |          |   |  |          |  |       |  
|Repurchases                |  | (154      | ) |  | (154      | ) |  | (153      | ) |  |          |  | (461   | )
|                           |  |           |   |  |           |   |  |           |   |  |           |  |        |  
|Balance, December 31, 2004 |  | 3,678     |   |  | 3,691     |   |  | 3,705     |   |  | 3,002     |  | 14,076 |  
|Issuances                  |  | 18        |   |  | 18        |   |  | 18        |   |  |          |  | 54     |  
|Repurchases                |  | (759      | ) |  | (759      | ) |  | (759      | ) |  |          |  | (2,277 | )
|                           |  |           |   |  |           |   |  |           |   |  |           |  |        |  
|Balance, December 31, 2005 |  | 2,937     |   |  | 2,950     |   |  | 2,964     |   |  | 3,002     |  | 11,853 |  
|Issuances                  |  |          |   |  |          |   |  |          |   |  |          |  |       |  
|Repurchases                |  | (12       | ) |  | (12       | ) |  | (12       | ) |  |          |  | (36    | )
|                           |  |           |   |  |           |   |  |           |   |  |           |  |        |  
|Balance, December 31, 2006 |  | 2,925     |   |  | 2,938     |   |  | 2,952     |   |  | 3,002     |  | 11,817 |  
|                           |  |           |   |  |           |   |  |           |   |  |           |  |        |  

Pursuant to the terms of certain individual employment agreements, the Company has provided key
employees with equity units of the Company. In the event of employee termination, the Company retains the right to repurchase unvested units at the original purchase price.

15. Commitments and Contingencies

Indemnification

Muzaks Limited Liability Company Agreement dated as of March 18, 1999, as amended, provides for indemnification of directors and officers,
including advancement of reasonable attorneys fees and other expenses, in connection with all claims, liabilities and expenses arising out of the management of Muzaks affairs. Such indemnification obligations are limited to the extent
Muzaks assets are sufficient to cover such obligations. Muzak carries directors and officers insurance that covers such exposure for indemnification up to certain limits.

Litigation

Muzak and the Company are
co-defendants in a lawsuit filed in the U.S. District Court, Northern District of Illinois, Eastern Division, by Sound of Music, Ltd., a former franchisee of Muzak. Sound of Music, Ltd. is asserting claims against Muzak and the Company for violation
of Federal securities laws, breach of contract and common law fraud. The case has arisen as a result of Sound of Music, Ltd.s sale of substantially all of its MUZAK® related assets to Muzak and the Company in 2001. Sound of Music, Ltd. commenced this lawsuit more than three years
after the parties consummated the purchase and sale transaction and now contends that it did not receive the total consideration promised and that the value of certain Class A units of the Company received in consideration for the assets was
misrepresented. Sound of Music, Ltd. is seeking damages in excess of $1 million. While we are unable to predict the outcome of this case, we contend that Sound of Music, Ltd.s



F-19



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



assertions, claims, and allegations against Muzak and the Company are without merit, and we are vigorously contesting the same. Discovery is near conclusion,
and we have filed a Motion for Summary Judgment that is currently pending with the court. Trial is tentatively set for May 15, 2007.

Muzak and CVS Pharmacy, Inc. were co-defendants in a lawsuit filed by DMX Music, Inc. in Los Angeles County Superior Court on July 25, 2003. The case arose as a result of a Request for Proposal prepared by CVS Pharmacy, Inc. in 2001
that solicited bids for music programming. Muzak and DMX Music, Inc. entered into a settlement and general release agreement that resolved all claims between Muzak and DMX Music, Inc. and required a $1.0 million payment by Muzak to DMX Music, Inc.
The cost of the settlement was recorded in selling, general and administrative expenses in the first quarter of 2005. The United States Bankruptcy Court currently presiding over DMX Music, Inc.s Chapter 11 reorganization approved the
settlement terms and the $1.0 million payment was made in June 2005.

In March 2004, a jury found against Muzak and another defendant in
Bono vs. Muzak LLC et al and awarded the plaintiff approximately $0.4 million in damages for claims of sexual harassment and battery. In March 2005, we entered into a settlement agreement with Bono under which we paid $0.7 million, which includes
the amounts awarded for compensatory damages as well as the plaintiffs legal fees. We paid such settlement during the second and third quarters of 2005.

We are the subject of, or a party to, various other proceedings in the ordinary course of our business. Management believes that such proceedings are routine in nature and incidental to the conduct of our business,
and that none of such proceedings, if determined adversely to the Company, would have a material adverse effect on our consolidated financial condition or results of operations.

Other Commitments

As of
December 31, 2006, the Company has approximately $10.7 million in outstanding capital expenditure commitments covering a five-year period. The Company, as discussed in Note 8 above, is the lessee under various operating and capital leases for
equipment, vehicles, satellite capacity, and buildings.

16. Guarantors

The following schedules set forth condensed consolidating financial information as required by Rule 3-10 of Securities and Exchange Commission Regulation
S-X for 2006, 2005 and 2004 for (1) Muzak Holdings, LLC, (2) Muzak LLC, a co-issuer of the Senior Notes and Senior Subordinated Notes, (3) Muzak Finance Corp., a co-issuer of the Senior Notes and the Senior Subordinated Notes and a
wholly-owned subsidiary of Muzak LLC, and (4) on a combined basis, the subsidiary guarantors of the Senior Notes and Senior Subordinated Notes which include MLP Environmental Music, LLC, Business Sound, Inc., BI Acquisition, LLC, Audio
Environments, Inc, Background Music Broadcasters, Inc., Muzak Capital Corporation, Telephone Audio Productions, Inc., Muzak Houston, Inc., Vortex Sound Communications Company, Inc., and Music Incorporated, and a subsidiary that is not a guarantor of
the Senior Notes and Senior Subordinated Notes. The guarantor subsidiaries are direct and indirect wholly-owned subsidiaries of Muzak Holdings, LLC and have fully and unconditionally, jointly and severally, guaranteed the Senior Notes and Senior
Subordinated Notes of Muzak LLC and Muzak Finance Corp. Muzak Holdings, LLC has also fully and unconditionally, jointly and severally, guaranteed the Senior Subordinated Notes. The subsidiary that does not guarantee the Senior Notes and Senior
Subordinated Notes represents less than 3% of consolidated total assets, members interest, revenues, loss before income taxes and cash flow from operating activities. Therefore, the non-guarantor subsidiary information is not separately
presented in the tables below but rather is included in the column labeled Guarantor Subsidiaries.



F-20



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Balance sheets as of December 31, 2006

(In thousands)



|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|----------------------------------------- |  | ------------------------ | -------- | - | ------------------- | - | ------- | --------------------------- |  | - | ------------------------------ | - | ------------ | - | ------ | ------------ | - | -------- | - |  | - | -------- | -
|                                          |  | MuzakHoldingsLLC(Parent) |          |   | MuzakLLC(Co-issuer) |   |         | MuzakFinanceCorp(Co-issuer) |  |   | CombinedGuarantorSubsidiaries* |   | Eliminations |   |        | Consolidated |  
|ASSETS                                    |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Current assets:                           |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Cash                                      |  | $                        |         |   |                     | $ | 19,032  |                             |  | $ |                               |   |              | $ |       |              | $ |         |   |  | $ | 19,032   |  
|Restricted cash                           |  |                          |         |   |                     |   | 799     |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 799      |  
|Accounts receivable, net                  |  |                          |         |   |                     |   | 23,197  |                             |  |   |                               |   |              |   | 564    |              |   |         |   |  |   | 23,761   |  
|Inventories                               |  |                          |         |   |                     |   | 13,001  |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 13,001   |  
|Prepaid expenses and other assets         |  |                          |         |   |                     |   | 4,592   |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 4,592    |  
|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total current assets                      |  |                          |         |   |                     |   | 60,621  |                             |  |   |                               |   |              |   | 564    |              |   |         |   |  |   | 61,185   |  
|Restricted cash                           |  |                          |         |   |                     |   | 982     |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 982      |  
|Property and equipment, net               |  |                          |         |   |                     |   | 82,768  |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 82,768   |  
|Intangible assets, net                    |  |                          |         |   |                     |   | 187,382 |                             |  |   |                               |   |              |   | 19,389 |              |   |         |   |  |   | 206,771  |  
|Deferred charges and other assets, net    |  |                          | 236      |   |                     |   | 39,792  |                             |  |   | 3,489                          |   |              |   | 8      |              |   | (3,489   | ) |  |   | 40,036   |  
|Advances in/due from subsidiaries         |  |                          |         |   |                     |   | 6,305   |                             |  |   |                               |   |              |   | 4,867  |              |   | (11,172  | ) |  |   |         |  
|Investment in subsidiary                  |  |                          | (84,872  | ) |                     |   | 20,807  |                             |  |   |                               |   |              |   |       |              |   | 64,065   |   |  |   |         |  
|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total assets                              |  | $                        | (84,636  | ) |                     | $ | 398,657 |                             |  | $ | 3,489                          |   |              | $ | 24,828 |              | $ | 49,404   |   |  | $ | 391,742  |  
|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|LIABILITIES AND MEMBERS DEFICIENCY       |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Current liabilities:                      |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Accounts payable                          |  | $                        |         |   |                     | $ | 4,540   |                             |  | $ |                               |   |              | $ | 190    |              | $ |         |   |  | $ | 4,730    |  
|Accrued expenses                          |  |                          | 919      |   |                     |   | 22,969  |                             |  |   | 6,062                          |   |              |   | 1,298  |              |   | (6,062   | ) |  |   | 25,186   |  
|Current portion of other liabilities      |  |                          |         |   |                     |   | 2,874   |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 2,874    |  
|Current maturities of long term debt      |  |                          |         |   |                     |   | 1,059   |                             |  |   |                               |   |              |   | 119    |              |   |         |   |  |   | 1,178    |  
|Advance billings                          |  |                          |         |   |                     |   | 1,128   |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 1,128    |  
|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total current liabilities                 |  |                          | 919      |   |                     |   | 32,569  |                             |  |   | 6,062                          |   |              |   | 1,607  |              |   | (6,062   | ) |  |   | 35,095   |  
|Long-term debt                            |  |                          | 24,245   |   |                     |   | 436,949 |                             |  |   | 334,506                        |   |              |   | 1,627  |              |   | (334,506 | ) |  |   | 462,821  |  
|Other liabilities                         |  |                          |         |   |                     |   | 9,143   |                             |  |   |                               |   |              |   | 787    |              |   |         |   |  |   | 9,930    |  
|Advances in/due from subsidiaries         |  |                          | 6,305    |   |                     |   | 4,867   |                             |  |   | 66,712                         |   |              |   |       |              |   | (77,884  | ) |  |   |         |  
|Redeemable Preferred units                |  |                          | 221,320  |   |                     |   |        |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 221,320  |  
|Redeemable Class A units                  |  |                          | 7,788    |   |                     |   |        |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 7,788    |  
|Members deficiency/Shareholder equity    |  |                          | (345,213 | ) |                     |   | (84,872 | )                           |  |   | (403,791                       | ) |              |   | 20,807 |              |   | 467,856  |   |  |   | (345,213 | )
|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total liabilities and members deficiency |  | $                        | (84,636  | ) |                     | $ | 398,657 |                             |  | $ | 3,489                          |   |              | $ | 24,828 |              | $ | 49,404   |   |  | $ | 391,742  |  
|                                          |  |                          |          |   |                     |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  

---

|* | Also includes a non-guarantor which is considered to be minor as defined by Rule 3-10 of Regulation S-X. minor
|- | ------------------------------------------------------------------------------------------------------------------



F-21



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Statements of Operations for the Twelve months ended December 31, 2006

(In thousands)



|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ------------------- | - | ------- | ---------------------------- |  | - | ------------------------------ | - |  | ------------ | ----- | ------------ |  | - | ------ |  | - | ------- | -
|                                                                                  |  | MuzakHoldingsLLC(Parent) |         |   | MuzakLLC(Co-issuer) |   |         | MuzakFinanceCorp (Co-issuer) |  |   | CombinedGuarantorSubsidiaries* |   |  | Eliminations |       | Consolidated | 
|Net Revenues:                                                                     |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Music and other business services                                                 |  | $                        |        |   |                     | $ | 186,011 |                              |  | $ |                               |   |  | $            | 4,327 |              |  | $ |       |  | $ | 190,338 |  
|Equipment and related services                                                    |  |                          |        |   |                     |   | 58,262  |                              |  |   |                               |   |  |              |      |              |  |   |       |  |   | 58,262  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 244,273 |                              |  |   |                               |   |  |              | 4,327 |              |  |   |        |  |   | 248,600 |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Cost of Revenues:                                                                 |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Music and other business services excluding depreciation and amortization expense |  |                          |        |   |                     |   | 43,807  |                              |  |   |                               |   |  |              | 1,539 |              |  |   |       |  |   | 45,346  |  
|Equipment and related services                                                    |  |                          |        |   |                     |   | 58,655  |                              |  |   |                               |   |  |              |       |              |  |   |       |  |   | 58,655  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 102,462 |                              |  |   |                               |   |  |              | 1,539 |              |  |   |       |  |   | 104,001 |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 141,811 |                              |  |   |                               |   |  |              | 2,788 |              |  |   |       |  |   | 144,599 |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Selling, general and administrative expenses                                      |  |                          |        |   |                     |   | 83,106  |                              |  |   |                               |   |  |              | 814   |              |  |   |       |  |   | 83,920  |  
|Management fee                                                                    |  |                          |        |   |                     |   | (865    | )                            |  |   |                               |   |  |              | 865   |              |  |   |       |  |   |        |  
|Depreciation and amortization expense                                             |  |                          |        |   |                     |   | 49,441  |                              |  |   |                               |   |  |              | 1,565 |              |  |   |       |  |   | 51,006  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Income (loss) from operations                                                     |  |                          |        |   |                     |   | 10,129  |                              |  |   |                               |   |  |              | (456  | )            |  |   |       |  |   | 9,673   |  
|Other income (expense):                                                           |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Interest expense                                                                  |  |                          | (3,260  | ) |                     |   | (47,050 | )                            |  |   | (35,220                        | ) |  |              | (178  | )            |  |   | 35,220 |  |   | (50,488 | )
|Other, net                                                                        |  |                          |        |   |                     |   | 1,152   |                              |  |   |                               |   |  |              | (3    | )            |  |   |       |  |   | 1,149   |  
|Equity in earnings of subsidiary                                                  |  |                          | (35,995 | ) |                     |   | (226    | )                            |  |   |                               |   |  |              |      |              |  |   | 36,221 |  |   |        |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Loss before income taxes                                                          |  |                          | (39,255 | ) |                     |   | (35,995 | )                            |  |   | (35,220                        | ) |  |              | (637  | )            |  |   | 71,441 |  |   | (39,666 | )
|Income tax benefit                                                                |  |                          |        |   |                     |   |        |                              |  |   |                               |   |  |              | (411  | )            |  |   |       |  |   | (411    | )
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Net loss                                                                          |  | $                        | (39,225 | ) |                     | $ | (35,995 | )                            |  | $ | (35,220                        | ) |  | $            | (226  | )            |  | $ | 71,441 |  | $ | (39,255 | )
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  

---

|* | Also includes a non-guarantor subsidiary which is considered to be minor as defined by Rule 3-10 of Regulation S-X.
|- | ---------------------------------------------------------------------------------------------------------------------

|** | Amount excludes the net loss of Muzak Finance Corp (which is a wholly-owned subsidiary of Muzak LLC) as the interest expense recorded by Muzak Finance Corp, which relates solely to
the Senior Notes and Senior Subordinated Notes, is also reflected in Muzak LLCs results of operations due to both of these entities being co-issuers of the Senior Notes and Senior Subordinated Notes. Muzak Finance Corp has no results of
operations other than the interest expense on the Senior Notes and Senior Subordinated Notes.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-22



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Statements of Cash Flows for the Year Ended December 31, 2006

(In thousands)



|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------------ | ---- | - | ------------------- | - | ------- | --------------------------- |  | ------------------------------ | - |  | ------------ | ------ | ------------ |  | - | - |  | - | ------- | -
|                                                                |  | MuzakHoldingsLLC(Parent) |      |   | MuzakLLC(Co-issuer) |   |         | MuzakFinanceCorp(Co-issuer) |  | CombinedGuarantorSubsidiaries* |   |  | Eliminations |        | Consolidated | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                           |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Net cash provided by operating activities                       |  | $                        | 108  |   |                     | $ | 32,140  |                             |  | $                              |  |  | $            | 2,287  |              |  | $ |  |  | $ | 34,535  |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                           |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Proceeds from sale of fixed assets                              |  |                          |     |   |                     |   | 172     |                             |  |                                |  |  |              |       |              |  |   |  |  |   | 172     |  
|Capital expenditures for property and equipment and intangibles |  |                          |     |   |                     |   | (28,410 | )                           |  |                                |  |  |              |       |              |  |   |  |  |   | (28,410 | )
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Net cash used in investing activities                           |  |                          |     |   |                     |   | (28,238 | )                           |  |                                |  |  |              |       |              |  |   |  |  |   | (28,238 | )
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                           |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Repayment of Term Loan                                          |  |                          |     |   |                     |   | (1,050  | )                           |  |                                |  |  |              |       |              |  |   |  |  |   | (1,050  | )
|Repayments of capital lease obligations and other debt          |  |                          |      |   |                     |   | (2,033  | )                           |  |                                |   |  |              | (118   | )            |  |   |   |  |   | (2,151  | )
|Collateralized letters of credit                                |  |                          |     |   |                     |   | (78     | )                           |  |                                |  |  |              |       |              |  |   |  |  |   | (78     | )
|Advance to/from subsidiaries                                    |  |                          | (108 | ) |                     |   | 2,277   |                             |  |                                |  |  |              | (2,169 | )            |  |   |  |  |   |        |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Net cash used in financing activities                           |  |                          | (108 | ) |                     |   | (884    | )                           |  |                                |  |  |              | (2,287 | )            |  |   |  |  |   | (3,279  | )
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|NET INCREASE IN CASH                                            |  |                          |      |   |                     |   | 3,018   |                             |  |                                |   |  |              |        |              |  |   |   |  |   | 3,018   |  
|CASH, BEGINNING OF PERIOD                                       |  |                          |     |   |                     |   | 16,014  |                             |  |                                |  |  |              |       |              |  |   |  |  |   | 16,014  |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|CASH, END OF PERIOD                                             |  | $                        |     |   |                     | $ | 19,032  |                             |  | $                              |  |  | $            |       |              |  | $ |  |  | $ | 19,032  |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |        |              |  |   |   |  |   |         |  

---

|* | Includes a non-guarantor subsidiary which is considered to be minor as defined by Rule 3-10 of Regulation S-X.
|- | ----------------------------------------------------------------------------------------------------------------



F-23



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Balance sheets as of December 31, 2005

(In thousands)



|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|----------------------------------------- |  | ------------------------ | -------- | - | -------------------- | - | ------- | --------------------------- |  | - | ------------------------------ | - | ------------ | - | ------ | ------------ | - | -------- | - |  | - | -------- | -
|                                          |  | MuzakHoldingsLLC(Parent) |          |   | MuzakLLC (Co-issuer) |   |         | MuzakFinanceCorp(Co-issuer) |  |   | CombinedGuarantorSubsidiaries* |   | Eliminations |   |        | Consolidated |  
|ASSETS                                    |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Current assets:                           |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Cash                                      |  | $                        |         |   |                      | $ | 16,014  |                             |  | $ |                               |   |              | $ |       |              | $ |         |   |  | $ | 16,014   |  
|Restricted cash                           |  |                          |         |   |                      |   | 721     |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 721      |  
|Accounts receivable, net                  |  |                          |         |   |                      |   | 23,809  |                             |  |   |                               |   |              |   | 564    |              |   |         |   |  |   | 24,373   |  
|Inventories                               |  |                          |         |   |                      |   | 16,706  |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 16,706   |  
|Prepaid expenses and other assets         |  |                          |         |   |                      |   | 4,515   |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 4,515    |  
|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total current assets                      |  |                          |         |   |                      |   | 61,765  |                             |  |   |                               |   |              |   | 564    |              |   |         |   |  |   | 62,329   |  
|Restricted cash                           |  |                          |         |   |                      |   | 982     |                             |  |   |                               |   |              |   |        |              |   |         |   |  |   | 982      |  
|Property and equipment, net               |  |                          |         |   |                      |   | 93,045  |                             |  |   |                               |   |              |   | 61     |              |   |         |   |  |   | 93,106   |  
|Intangible assets, net                    |  |                          |         |   |                      |   | 199,480 |                             |  |   |                               |   |              |   | 20,893 |              |   |         |   |  |   | 220,373  |  
|Deferred charges and other assets, net    |  |                          | 343      |   |                      |   | 50,928  |                             |  |   | 5,156                          |   |              |   | 7      |              |   | (5,156   | ) |  |   | 51,278   |  
|Advances in/due from subsidiaries         |  |                          |         |   |                      |   | 3,152   |                             |  |   |                               |   |              |   | 3,853  |              |   | (7,005   | ) |  |   |         |  
|Investment in subsidiary                  |  |                          | (48,877  | ) |                      |   | 21,033  |                             |  |   |                               |   |              |   |       |              |   | 27,844   |   |  |   |         |  
|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total assets                              |  | $                        | (48,534  | ) |                      | $ | 430,385 |                             |  | $ | 5,156                          |   |              | $ | 25,378 |              | $ | 15,683   |   |  | $ | 428,068  |  
|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|LIABILITIES AND MEMBERS DEFICIENCY       |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Current liabilities:                      |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Accounts payable                          |  | $                        |         |   |                      | $ | 5,580   |                             |  | $ |                               |   |              | $ | 143    |              | $ |         |   |  | $ | 5,723    |  
|Accrued expenses                          |  |                          | 919      |   |                      |   | 19,333  |                             |  |   | 6,062                          |   |              |   | 1,129  |              |   | (6,062   | ) |  |   | 21,381   |  
|Current portion of other liabilities      |  |                          |         |   |                      |   | 2,807   |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 2,807    |  
|Current maturities of long term debt      |  |                          |         |   |                      |   | 1,050   |                             |  |   |                               |   |              |   | 110    |              |   |         |   |  |   | 1,160    |  
|Advance billings                          |  |                          |         |   |                      |   | 1,022   |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 1,022    |  
|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total current liabilities                 |  |                          | 919      |   |                      |   | 29,792  |                             |  |   | 6,062                          |   |              |   | 1,382  |              |   | (6,062   | ) |  |   | 32,093   |  
|Long-term debt                            |  |                          | 24,245   |   |                      |   | 437,730 |                             |  |   | 334,309                        |   |              |   | 1,755  |              |   | (334,309 | ) |  |   | 463,730  |  
|Other liabilities                         |  |                          |         |   |                      |   | 7,887   |                             |  |   |                               |   |              |   | 1,208  |              |   |         |   |  |   | 9,095    |  
|Advances in/due from subsidiaries         |  |                          | 3,152    |   |                      |   | 3,853   |                             |  |   | 33,356                         |   |              |   |       |              |   | (40,361  | ) |  |   |          |  
|Redeemable Preferred units                |  |                          | 185,579  |   |                      |   |        |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 185,579  |  
|Redeemable Class A units                  |  |                          | 7,788    |   |                      |   |        |                             |  |   |                               |   |              |   |       |              |   |         |   |  |   | 7,788    |  
|Members deficiency/Shareholder equity    |  |                          | (270,217 | ) |                      |   | (48,877 | )                           |  |   | (368,571                       | ) |              |   | 21,033 |              |   | 396,415  |   |  |   | (270,217 | )
|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  
|Total liabilities and members deficiency |  | $                        | (48,534  | ) |                      | $ | 430,385 |                             |  | $ | 5,156                          |   |              | $ | 25,378 |              | $ | 15,683   |   |  | $ | 428,068  |  
|                                          |  |                          |          |   |                      |   |         |                             |  |   |                                |   |              |   |        |              |   |          |   |  |   |          |  

---

|* | Also includes a non-guarantor which is considered to be minor as defined by Rule 3-10 of Regulation S-X. minor
|- | ------------------------------------------------------------------------------------------------------------------



F-24



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Statements of Operations for the Twelve months ended December 31, 2005

(In thousands)



|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ------------------- | - | ------- | ---------------------------- |  | - | ------------------------------ | - |  | ------------ | ----- | ------------ |  | - | ------ |  | - | ------- | -
|                                                                                  |  | MuzakHoldingsLLC(Parent) |         |   | MuzakLLC(Co-issuer) |   |         | MuzakFinanceCorp (Co-issuer) |  |   | CombinedGuarantorSubsidiaries* |   |  | Eliminations |       | Consolidated | 
|Net Revenues:                                                                     |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Music and other business services                                                 |  | $                        |         |   |                     | $ | 183,425 |                              |  | $ |                                |   |  | $            | 4,810 |              |  | $ |        |  | $ | 188,235 |  
|Equipment and related services                                                    |  |                          |        |   |                     |   | 58,690  |                              |  |   |                               |   |  |              |      |              |  |   |       |  |   | 58,690  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 242,115 |                              |  |   |                               |   |  |              | 4,810 |              |  |   |        |  |   | 246,925 |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Cost of Revenues:                                                                 |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Music and other business services excluding depreciation and amortization expense |  |                          |        |   |                     |   | 40,380  |                              |  |   |                               |   |  |              | 1,568 |              |  |   |       |  |   | 41,948  |  
|Equipment and related services                                                    |  |                          |        |   |                     |   | 56,769  |                              |  |   |                               |   |  |              |       |              |  |   |       |  |   | 56,769  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 97,149  |                              |  |   |                               |   |  |              | 1,568 |              |  |   |       |  |   | 98,717  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 144,966 |                              |  |   |                               |   |  |              | 3,242 |              |  |   |       |  |   | 148,208 |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Selling, general and administrative expenses                                      |  |                          |        |   |                     |   | 90,216  |                              |  |   |                               |   |  |              | 818   |              |  |   |       |  |   | 91,034  |  
|Management fee                                                                    |  |                          |        |   |                     |   | (962    | )                            |  |   |                               |   |  |              | 962   |              |  |   |       |  |   |         |  
|Depreciation and amortization expense                                             |  |                          |        |   |                     |   | 53,594  |                              |  |   |                               |   |  |              | 1,684 |              |  |   |       |  |   | 55,278  |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Income (loss) from operations                                                     |  |                          |        |   |                     |   | 2,118   |                              |  |   |                               |   |  |              | (222  | )            |  |   |       |  |   | 1,896   |  
|Other income (expense):                                                           |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Interest expense                                                                  |  |                          | (3,259  | ) |                     |   | (44,856 | )                            |  |   | (35,202                        | ) |  |              | (158  | )            |  |   | 35,202 |  |   | (48,273 | )
|Other, net                                                                        |  |                          |        |   |                     |   | 352     |                              |  |   |                               |   |  |              | (6    | )            |  |   |       |  |   | 346     |  
|Loss from extinguishment of debt, net                                             |  |                          |        |   |                     |   | (2,735  | )                            |  |   |                               |   |  |              |      |              |  |   |       |  |   | (2,735  | )
|Equity in earnings of subsidiary                                                  |  |                          | (45,298 | ) |                     |   | (177    | )                            |  |   |                               |   |  |              |      |              |  |   | 45,475 |  |   |         |  
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Loss before income taxes                                                          |  |                          | (48,557 | ) |                     |   | (45,298 | )                            |  |   | (35,202                        | ) |  |              | (386  | )            |  |   | 80,677 |  |   | (48,766 | )
|Income tax benefit                                                                |  |                          |        |   |                     |   |        |                              |  |   |                               |   |  |              | (209  | )            |  |   |       |  |   | (209    | )
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Net loss                                                                          |  | $                        | (48,557 | ) |                     | $ | (45,298 | )                            |  | $ | (35,202                        | ) |  | $            | (177  | )            |  | $ | 80,677 |  | $ | (48,557 | )
|                                                                                  |  |                          |         |   |                     |   |         |                              |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  

---

|* | Also includes a non-guarantor subsidiary which is considered to be minor as defined by Rule 3-10 of Regulation S-X.
|- | ---------------------------------------------------------------------------------------------------------------------

|** | Amount excludes the net loss of Muzak Finance Corp (which is a wholly-owned subsidiary of Muzak LLC) as the interest expense recorded by Muzak Finance Corp, which relates solely to
the Senior Notes and Senior Subordinated Notes, is also reflected in Muzak LLCs results of operations due to both of these entities being co-issuers of the Senior Notes and Senior Subordinated Notes. Muzak Finance Corp has no results of
operations other than the interest expense on the Senior Notes and Senior Subordinated Notes.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-25



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Statements of Cash Flows for the Year Ended December 31, 2005

(In thousands)



|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------------ | ---- | - | ------------------- | - | ------- | --------------------------- |  | ------------------------------ | - |  | ------------ | ---- | ------------ |  | - | - |  | - | ------- | -
|                                                                |  | MuzakHoldingsLLC(Parent) |      |   | MuzakLLC(Co-issuer) |   |         | MuzakFinanceCorp(Co-issuer) |  | CombinedGuarantorSubsidiaries* |   |  | Eliminations |      | Consolidated | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                           |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|Net cash provided by operating activities                       |  | $                        | 108  |   |                     | $ | 21,737  |                             |  | $                              |  |  | $            | 884  |              |  | $ |  |  | $ | 22,729  |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                           |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|Proceeds from sale of fixed assets                              |  |                          |     |   |                     |   | 123     |                             |  |                                |  |  |              |     |              |  |   |  |  |   | 123     |  
|Capital expenditures for property and equipment and intangibles |  |                          |     |   |                     |   | (35,313 | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (35,313 | )
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|Net cash used in investing activities                           |  |                          |     |   |                     |   | (35,190 | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (35,190 | )
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                           |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|Change in book overdraft                                        |  |                          |     |   |                     |   | (375    | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (375    | )
|Repurchase of senior discount notes                             |  |                          |     |   |                     |   |         |                             |  |                                |  |  |              |     |              |  |   |  |  |   |         |  
|Repayments under revolver                                       |  |                          |     |   |                     |   | (42,500 | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (42,500 | )
|Borrowings under revolver                                       |  |                          |     |   |                     |   | 8,500   |                             |  |                                |  |  |              |     |              |  |   |  |  |   | 8,500   |  
|Proceeds from issuance of Term Loan                             |  |                          |     |   |                     |   | 105,000 |                             |  |                                |  |  |              |     |              |  |   |  |  |   | 105,000 |  
|Repayment of Term Loan                                          |  |                          |     |   |                     |   | (35,525 | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (35,525 | )
|Repayments of capital lease obligations and other debt          |  |                          |      |   |                     |   | (2,584  | )                           |  |                                |   |  |              | (101 | )            |  |   |   |  |   | (2,685  | )
|Collateralized letters of credit                                |  |                          |     |   |                     |   | (1,703  | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (1,703  | )
|Payment financing fees                                          |  |                          |     |   |                     |   | (2,658  | )                           |  |                                |  |  |              |     |              |  |   |  |  |   | (2,658  | )
|Advance to/from subsidiaries                                    |  |                          | (108 | ) |                     |   | 891     |                             |  |                                |  |  |              | (783 | )            |  |   |  |  |   |        |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|Net cash provided /(used) in financing activities               |  |                          | (108 | ) |                     |   | 29,046  |                             |  |                                |  |  |              | (884 | )            |  |   |  |  |   | 28,054  |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|NET INCREASE IN CASH                                            |  |                          |      |   |                     |   | 15,593  |                             |  |                                |   |  |              |      |              |  |   |   |  |   | 15,593  |  
|CASH, BEGINNING OF PERIOD                                       |  |                          |     |   |                     |   | 421     |                             |  |                                |  |  |              |     |              |  |   |  |  |   | 421     |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  
|CASH, END OF PERIOD                                             |  | $                        |     |   |                     | $ | 16,014  |                             |  | $                              |  |  | $            |     |              |  | $ |  |  | $ | 16,014  |  
|                                                                |  |                          |      |   |                     |   |         |                             |  |                                |   |  |              |      |              |  |   |   |  |   |         |  

---

|* | Includes a non-guarantor subsidiary which is considered to be minor as defined by Rule 3-10 of Regulation S-X.
|- | ----------------------------------------------------------------------------------------------------------------



F-26



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Statements of Operations for the Twelve months ended December 31, 2004

(In thousands)



|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ------------------- | - | ------- | --------------------------- |  | - | ------------------------------ | - |  | ------------ | ----- | ------------ |  | - | ------ |  | - | ------- | -
|                                                                                  |  | MuzakHoldingsLLC(Parent) |         |   | MuzakLLC(Co-issuer) |   |         | MuzakFinanceCorp(Co-issuer) |  |   | CombinedGuarantorSubsidiaries* |   |  | Eliminations |       | Consolidated | 
|Net Revenues:                                                                     |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Music and other business services                                                 |  | $                        |        |   |                     | $ | 179,074 |                             |  | $ |                               |   |  | $            | 5,323 |              |  | $ |       |  | $ | 184,397 |  
|Equipment and related services                                                    |  |                          |        |   |                     |   | 61,465  |                             |  |   |                               |   |  |              |      |              |  |   |       |  |   | 61,465  |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 240,539 |                             |  |   |                               |   |  |              | 5,323 |              |  |   |       |  |   | 245,862 |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Cost of Revenues:                                                                 |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Music and other business services excluding depreciation and amortization expense |  |                          |        |   |                     |   | 33,024  |                             |  |   |                               |   |  |              | 1,834 |              |  |   |       |  |   | 34,858  |  
|Equipment and related services                                                    |  |                          |        |   |                     |   | 56,935  |                             |  |   |                               |   |  |              |      |              |  |   |       |  |   | 56,935  |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 89,959  |                             |  |   |                               |   |  |              | 1,834 |              |  |   |       |  |   | 91,793  |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|                                                                                  |  |                          |        |   |                     |   | 150,580 |                             |  |   |                               |   |  |              | 3,489 |              |  |   |       |  |   | 154,069 |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Selling, general and administrative expenses                                      |  |                          |        |   |                     |   | 87,029  |                             |  |   |                               |   |  |              | 979   |              |  |   |       |  |   | 88,008  |  
|Impairment of deferred production costs                                           |  |                          |        |   |                     |   | 6,578   |                             |  |   |                               |   |  |              |      |              |  |   |       |  |   | 6,578   |  
|Management fee                                                                    |  |                          |        |   |                     |   | (1,065  | )                           |  |   |                               |   |  |              | 1,065 |              |  |   |       |  |   |        |  
|Depreciation and amortization expense                                             |  |                          |        |   |                     |   | 58,064  |                             |  |   |                               |   |  |              | 1,979 |              |  |   |       |  |   | 60,043  |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Loss from operations                                                              |  |                          |        |   |                     |   | (26     | )                           |  |   |                               |   |  |              | (534  | )            |  |   |       |  |   | (560    | )
|Other income (expense):                                                           |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Interest expense                                                                  |  |                          | (4,760  | ) |                     |   | (39,193 | )                           |  |   | (33,356                        | ) |  |              | (195  | )            |  |   | 33,356 |  |   | (44,148 | )
|Other, net                                                                        |  |                          |        |   |                     |   | 256     |                             |  |   |                               |   |  |              | 1     |              |  |   |       |  |   | 257     |  
|Loss from extinguishment of debt, net                                             |  |                          | (1,846  | ) |                     |   |        |                             |  |   |                               |   |  |              |      |              |  |   |       |  |   | (1,846  | )
|Equity in earnings of subsidiary                                                  |  |                          | (39,523 | ) |                     |   | (560    | )                           |  |   |                               |   |  |              |      |              |  |   | 40,083 |  |   |        |  
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Loss before income taxes                                                          |  |                          | (46,129 | ) |                     |   | (39,523 | )                           |  |   | (33,356                        | ) |  |              | (728  | )            |  |   | 73,439 |  |   | (46,297 | )
|Income tax benefit                                                                |  |                          |        |   |                     |   |        |                             |  |   |                               |   |  |              | (168  | )            |  |   |       |  |   | (168    | )
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  
|Net loss                                                                          |  | $                        | (46,129 | ) |                     | $ | (39,523 | )                           |  | $ | (33,356                        | ) |  | $            | (560  | )            |  | $ | 73,439 |  | $ | (46,129 | )
|                                                                                  |  |                          |         |   |                     |   |         |                             |  |   |                                |   |  |              |       |              |  |   |        |  |   |         |  

---

|* | Also includes a non-guarantor subsidiary which is considered to be minor as defined by Rule 3-10 of Regulation S-X.
|- | ---------------------------------------------------------------------------------------------------------------------

|** | Amount excludes the net loss of Muzak Finance Corp (which is a wholly-owned subsidiary of Muzak LLC) as the interest expense recorded by Muzak Finance Corp, which relates solely to
the Senior Notes and Senior Subordinated Notes, is also reflected in Muzak LLCs results of operations due to both of these entities being co-issuers of the Senior Notes and Senior Subordinated Notes. Muzak Finance Corp has no results of
operations other than the interest expense on the Senior Notes and Senior Subordinated Notes.
|-- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



F-27



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Condensed Consolidating Statements of Cash Flows for the Year Ended December 31, 2004

(In thousands)



|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|--------------------------------------------------------------- |  | ------------------------ | ------- | - | -------------------- | - | ------- | ---------------------------- |  | ------------------------------ | - |  | ------------ | ------ | ------------ |  | - | - |  | - | ------- | -
|                                                                |  | MuzakHoldingsLLC(Parent) |         |   | MuzakLLC (Co-issuer) |   |         | MuzakFinanceCorp (Co-issuer) |  | CombinedGuarantorSubsidiaries* |   |  | Eliminations |        | Consolidated | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                           |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Net cash provided by operating activities                       |  | $                        | 1,078   |   |                      | $ | 22,116  |                              |  | $                              |  |  | $            | 1,397  |              |  | $ |  |  | $ | 24,591  |  
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                           |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Proceeds from sale of fixed assets                              |  |                          |        |   |                      |   | 126     |                              |  |                                |  |  |              |       |              |  |   |  |  |   | 126     |  
|Capital expenditures for property and equipment and intangibles |  |                          |        |   |                      |   | (38,073 | )                            |  |                                |  |  |              |       |              |  |   |  |  |   | (38,073 | )
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Net cash used in investing activities                           |  |                          |        |   |                      |   | (37,947 | )                            |  |                                |  |  |              |       |              |  |   |  |  |   | (37,947 | )
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                           |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Change in book overdraft                                        |  |                          |        |   |                      |   | 317     |                              |  |                                |  |  |              |       |              |  |   |  |  |   | 317     |  
|Repurchase of senior discount notes                             |  |                          | (33,670 | ) |                      |   |        |                              |  |                                |  |  |              |       |              |  |   |  |  |   | (33,670 | )
|Repayments under revolver                                       |  |                          |        |   |                      |   | (4,000  | )                            |  |                                |  |  |              |       |              |  |   |  |  |   | (4,000  | )
|Borrowings under revolver                                       |  |                          |        |   |                      |   | 18,000  |                              |  |                                |  |  |              |       |              |  |   |  |  |   | 18,000  |  
|Proceeds from issuance of Term Loan B                           |  |                          |        |   |                      |   | 35,000  |                              |  |                                |  |  |              |       |              |  |   |  |  |   | 35,000  |  
|Repayments of capital lease obligations and other debt          |  |                          |        |   |                      |   | (2,754  | )                            |  |                                |  |  |              | (94    | )            |  |   |  |  |   | (2,848  | )
|Payment financing fees                                          |  |                          |        |   |                      |   | (1,306  | )                            |  |                                |  |  |              |       |              |  |   |  |  |   | (1,306  | )
|Advance to/from subsidiaries                                    |  |                          | 32,592  |   |                      |   | (31,289 | )                            |  |                                |  |  |              | (1,303 | )            |  |   |  |  |   |        |  
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|Net cash provided /(used) in financing activities               |  |                          | (1,078  | ) |                      |   | 13,968  |                              |  |                                |  |  |              | (1,397 | )            |  |   |  |  |   | 11,493  |  
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|NET DECREASE IN CASH                                            |  |                          |        |   |                      |   | (1,863  | )                            |  |                                |  |  |              |       |              |  |   |  |  |   | (1,863  | )
|CASH, BEGINNING OF PERIOD                                       |  |                          |        |   |                      |   | 2,284   |                              |  |                                |  |  |              |       |              |  |   |  |  |   | 2,284   |  
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  
|CASH, END OF PERIOD                                             |  | $                        |        |   |                      | $ | 421     |                              |  | $                              |  |  | $            |       |              |  | $ |  |  | $ | 421     |  
|                                                                |  |                          |         |   |                      |   |         |                              |  |                                |   |  |              |        |              |  |   |   |  |   |         |  

---

|* | Includes a non-guarantor subsidiary which is considered to be minor as defined by Rule 3-10 of Regulation S-X.
|- | ----------------------------------------------------------------------------------------------------------------



F-28



---

##### Table of Contents

MUZAK HOLDINGS LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



17. New Accounting Pronoucements

In June 2006, the Financial Accounting Standards Board issued Interpretation No. 48, Accounting for Uncertainty in Income Taxes (FIN 48). This interpretation modified the accounting for uncertainty in
income taxes recognized in accordance with FASB Statement No. 109, Accounting for Income Taxes (FAS 109). Specifically, FIN 48 changes the application of FAS 109 by establishing criteria that an individual tax position must meet for
any part of the benefit of that position to be recognized in an enterprises financial statements. Additionally, FIN 48 provides new rules for measurement, derecognition, classification, interest and penalties, accounting for income taxes in
interim periods, as well as disclosure and transition. This interpretation is effective for fiscal years beginning after December 15, 2006. The cumulative effect, if any, of adopting FIN 48 will be recorded in retained earnings and the
liability for uncertain tax positions. The Company is still evaluating the effect of this pronouncement, however, believes the impact of any adjustment will not be material. The Company does not believe there will be any impact to the Income
Statement at the time of adoption.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurement. This
statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles and expands disclosures about fair value measurements. This statement applies under other accounting pronouncements that
require or permit fair value measurements. The statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. The Company is currently reviewing the impact of
the adoption of this statement and it is not anticipated to have a material impact to the Companys financial statements.

In
September 2006, the Securities and Exchange Commission issued Staff Accounting Bulletin No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements (SAB 108). SAB 108
provides guidance on how prior year misstatements should be considered when quantifying misstatements in the current year financial statements. The SAB requires registrants to quantify misstatements using both a balance sheet and an income statement
approach and evaluate whether either approach results in quantifying a misstatement that, when all relevant quantitative and qualitative factors are considered, is material. SAB 108 does not change the guidance in SAB 99, Materiality, when
evaluating the materiality of misstatements. SAB 108 is effective for fiscal years ending after November 15, 2006. The adoption of SAB 108 did not have a material impact in the Companys financial statements.

18. Quarterly Financial Data (Unaudited): (In Thousands)

The quarterly data below is based on the Companys fiscal periods.



|                                                          |  |              |         |   |               |   |        |              |  |   |               |   |  |   |        |  
|--------------------------------------------------------- |  | ------------ | ------- | - | ------------- | - | ------ | ------------ |  | - | ------------- | - |  | - | ------ | -
|                                                          |  | Fiscal 2006  |        
|                                                          |  | FirstQuarter |         |   | SecondQuarter |   |        | ThirdQuarter |  |   | FourthQuarter |  
|Net revenue                                               |  | $            | 59,449  |   |               | $ | 61,493 |              |  | $ | 62,961        |   |  | $ | 64,697 |  
|Cost of revenues, excluding depreciation and amortization |  |              | 24,501  |   |               |   | 25,478 |              |  |   | 26,677        |   |  |   | 27,345 |  
|Income from operations (a)                                |  |              | 1,120   |   |               |   | 2,739  |              |  |   | 1,907         |   |  |   | 3,907  |  
|Net loss                                                  |  |              | (11,098 | ) |               |   | (9,392 | )            |  |   | (10,433       | ) |  |   | (8,332 | )



|                                                              |  |              |         |   |               |   |         |              |  |   |               |   |  |   |        |  
|------------------------------------------------------------- |  | ------------ | ------- | - | ------------- | - | ------- | ------------ |  | - | ------------- | - |  | - | ------ | -
|                                                              |  | Fiscal 2005  |        
|                                                              |  | FirstQuarter |         |   | SecondQuarter |   |         | ThirdQuarter |  |   | FourthQuarter |  
|Net revenue                                                   |  | $            | 60,924  |   |               | $ | 60,864  |              |  | $ | 62,337        |   |  | $ | 62,800 |  
|Cost of revenues, excluding depreciation and amortization (b) |  |              | 23,655  |   |               |   | 23,839  |              |  |   | 25,204        |   |  |   | 26,019 |  
|Income (loss) from operations (c)                             |  |              | (83     | ) |               |   | (1,548  | )            |  |   | 797           |   |  |   | 2,730  |  
|Net loss (d)                                                  |  |              | (11,443 | ) |               |   | (16,279 | )            |  |   | (11,287       | ) |  |   | (9,548 | )



F-29



---

##### Table of Contents

---

|(a) | The third quarter of 2006 includes a $2.0 million write-off of implementation and design costs associated with the ERP system which was discontinued.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(b) | Capitalized labor decreased $1.0 million from Q2 2005 to Q3 2005 as a result of the reduced installation activity. This reduction in activity is in line with the revised business
plan adopted by the company in 2005.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(c) | The second quarter of 2005 includes $1.3 million of charges associated with severance and related termination benefits
|--- | ----------------------------------------------------------------------------------------------------------------------

|(d) | The second quarter of 2005 includes a $2.7 million loss on extinguishment of debt in 2005 which is related to the April 15, 2005 refinancing of the existing Senior Credit
Facility with a new $105.0 million senior secured term loan facility. The third quarter of 2005 includes a $0.8 million impairment of lease obligations related to unutilized space in several office locations and a $1.7 million impairment of the
Alcas notes receivable and the note receivable related to the 2004 sale of CCTV product line.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

19. Subsequent Events

On March 16, 2007, the Company amended its senior secured term loan facility by extending the maturity date from April 15, 2008 to
January 19, 2009 and reducing the applicable margin by 1%.



F-30