ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)






                                                            FINANCIAL STATEMENTS
                  FOR THE PERIOD FROM APRIL 2, 2004 (INCEPTION) TO JUNE 30, 2004
                                 AND APRIL 2, 2004 (INCEPTION) TO APRIL 21, 2004




                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM                    3


FINANCIAL STATEMENTS

             Balance Sheets                                                4
             Statements of Operations                                      5
             Statements of Stockholders' Equity                            6
             Statements of Cash Flows                                      7

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES                                 8

NOTES TO FINANCIAL STATEMENTS                                           9-12



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM


Arpeggio Acquisition Corporation
New York, New York


We have audited the accompanying balance sheets of Arpeggio Acquisition
Corporation (a corporation in the development stage) as of June 30, 2004 and
April 21, 2004, and the related statements of operations, stockholders' equity
and cash flows for the periods from April 2, 2004 (inception) to June 30, 2004
and April 2, 2004 (inception) to April 21, 2004. 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 in accordance with standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audits 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. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Arpeggio Acquisition
Corporation as of June 30, 2004 and April 21, 2004, and the results of its
operations and its cash flows for the periods from April 2, 2004 (inception) to
June 30, 2004 and April 2, 2004 (inception) to April 21, 2004 in conformity with
accounting principles generally accepted in the United States of America.

/s/ BDO Seidman, LLP

BDO Seidman, LLP

June 30, 2004


                                       -3-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                                  BALANCE SHEETS
- --------------------------------------------------------------------------------



                                                                                 June 30,         April 21,
                                                                                   2004              2004
- ------------------------------------------------------------------------------------------------------------
                                                                                          
ASSETS
Current assets:
     Cash                                                                       $  1,593,502    $        152
     Cash held in Trust Fund (Note 1)                                             35,352,000            --
                                                                                ------------    ------------
          Total current assets                                                    36,945,502             152
Deferred registration costs                                                             --            94,148
                                                                                ------------    ------------
Total assets                                                                    $ 36,945,502    $     94,300
                                                                                ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
     Accrued expenses                                                           $     74,491    $          -
     Note payable, stockholder (Note 3)                                               77,500          70,000
                                                                                ------------    ------------
          Total current liabilities                                                  151,991          70,000
                                                                                ------------    ------------

Common stock, subject to possible redemption,
      1,359,320 shares at redemption value (Note 1)                                6,932,532            --
                                                                                ------------    ------------

Commitment (Note 4)

Stockholders' equity (Notes 1, 2, 5 and 6) Preferred stock, $.0001 par value,
     Authorized
          1,000,000 shares; none issued
     Common stock, $.0001 par value
          Authorized 30,000,000 shares
          Issued and outstanding 8,300,000 shares
               (which includes 1,359,320 subject to
               possible redemption)  and 1,500,000,
               respectively                                                              830             150
     Additional paid-in capital                                                   29,863,638          24,850
     Deficit accumulated during development stage                                     (3,489)           (700)
                                                                                ------------    ------------

          Total stockholders' equity                                              29,860,979          24,300
                                                                                ------------    ------------
Total liabilities and stockholders' equity                                      $ 36,945,502    $     94,300
                                                                                ============    ============


           See accompanying summary of significant accounting policies
                       and notes to financial statements.


                                      -4-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                        STATEMENTS OF OPERATIONS
- --------------------------------------------------------------------------------



                                                     Period from         Period from
                                                    April 2, 2004       April 2, 2004
                                                   (inception) to      (inception) to
                                                    June 30, 2004      April 21, 2004
- --------------------------------------------------------------------------------------
                                                                  
Expenses:

     General and administrative expenses             $     3,489        $       700
                                                     -----------        -----------
Net loss for the period                              $    (3,489)       $      (700)
                                                     -----------        -----------


Basic and fully diluted net loss per share           $      (.00)       $      (.00)
                                                     -----------        -----------


Weighted average common shares outstanding           $ 1,576,404          1,500,000
                                                     -----------        -----------


           See accompanying summary of significant accounting policies
                       and notes to financial statements.


                                       -5-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                              STATEMENTS OF STOCKHOLDERS' EQUITY
- --------------------------------------------------------------------------------



                                                                                                        Deficit
                                                                                                      accumulated
                                             Preferred Stock        Common Stock          Additional  during the
                                             ---------------     -------------------       Paid-In    development
                                             Shares   Amount     Shares       Amount       Capital        stage         Total
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                 
Balance, April 2, 2004 (inception)              --    $  --          --     $     --     $      --    $      --     $      --

Issuance of common stock to initial
     stockholders                               --       --     1,500,000          150        24,850         --          25,000

Net loss for the period                         --       --          --           --            --           (700)         (700)

- ---------------------------------------------------------------------------------------------------------------------------------
Balance, April 21, 2004                         --       --     1,500,000          150        24,850         (700)       24,300

Sale of 6,800,000 units, net of underwriters'
   discount and offering expenses (includes
   1,359,320 shares subject to possible         --       --     6,800,000          680    29,838,788                 29,839,468
   redemption)

Net loss for the period                         --       --          --           --            --         (2,789)       (2,789)
- ---------------------------------------------------------------------------------------------------------------------------------
Balance, June 30, 2004                           --    $  --    8,300,000   $      830   $29,863,638  $    (3,489)  $29,860,979
- ---------------------------------------------------------------------------------------------------------------------------------


           See accompanying summary of significant accounting policies
                       and notes to financial statements.


                                       -6-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                        STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------



                                                                 April 2, 2004   April 2, 2004
                                                                 inception) to   (inception) to
                                                                 June 30, 2004   April 21, 2004
- -----------------------------------------------------------------------------------------------
                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES
       Net loss                                                  $     (3,489)   $       (700)
                                                                 ------------    ------------
           Net cash used in operating activities                       (3,489)           (700)
                                                                 ------------    ------------

CASH FLOWS FROM INVESTING ACTIVITIES
     Cash held in Trust Fund                                      (35,352,000)           --
                                                                 ------------    ------------
           Net  cash used in investing activities                 (35,352,000)           --
                                                                 ------------    ------------

CASH FLOWS FROM FINANCING ACTIVITIES
     Increase in accrued expenses                                      74,491            --
     Proceeds from public offering of 6,800,000 units, net         36,772,000
     Deferred registration costs                                                      (94,148)
     Proceeds issuance of common stock to initial stockholders         25,000          25,000
     Proceeds from note payable, stockholder                           77,500          70,000
                                                                 ------------    ------------
           Net cash provided by financing activities               36,948,991             852
                                                                 ------------    ------------
Net increase in cash                                                1,593,502             152
Cash at beginning of the period                                          --              --
                                                                 ------------    ------------
Cash at end of the period                                        $  1,593,502    $        152
                                                                 ------------    ------------



            See accompanying summary significant accounting policies
                       and notes to financial statements.


                                       -7-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
- --------------------------------------------------------------------------------


INCOME TAXES                 The Company follows Statement of Financial
                             Accounting Standards No. 109 ("SFAS No. 109),
                             "Accounting for Income Taxes" which is an asset and
                             liability approach that requires the recognition of
                             deferred tax assets and liabilities for the
                             expected future tax consequences of events that
                             have been recognized in the Company's financial
                             statements or tax returns. The Company has a net
                             operating loss carryforward of approximately $3,500
                             available to reduce any future income taxes. The
                             tax benefit of this loss, approximately $1,420 has
                             been fully offset by a valuation allowance due to
                             the uncertainty of its realization.


NET LOSS PER SHARE           Net loss per share is computed on the basis of the
                             weighted average number of common shares
                             outstanding during the period, including common
                             stock equivalents (unless anti-dilutive) which
                             would arise from the exercise of stock warrants.


USE OF ESTIMATES             The preparation of financial statements in
                             conformity with accounting principles generally
                             accepted in the United State of America requires
                             management to make estimates and assumptions that
                             affect the reported amounts of assets and
                             liabilities at the date of the financial statements
                             and the reported amounts of expenses during the
                             reporting period. Actual results could differ from
                             those estimates.


                                      -8-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.      ORGANIZATION         Arpeggio Acquisition Corporation ("Company") was
        AND                  incorporated in Delaware on April 2, 2004 as a
        BUSINESS OPERATIONS  blank check company, the objective of which is to
                             acquire an operating business in the United States
                             or Canada. The Company's initial stockholders
                             purchased 1,500,000 common shares, $.0001 par
                             value, for $25,000 on April 2, 2004. All activity
                             from April 2, 2004 (inception) through June 30,
                             2004 relates to the Company's formation and initial
                             public offering. The Company has selected December
                             31, as its fiscal year-end.

                             The registration statement for the Company's
                             initial public offering ("Offering") was effective
                             June 24, 2004. The Company consummated the offering
                             on June 30, 2004 and received net proceeds of
                             36,772,000 (Note 2). The Company's management has
                             broad discretion with respect to the specific
                             application of the net proceeds of this Offering,
                             although substantially all of the net proceeds of
                             this Offering are intended to be generally applied
                             toward consummating a business combination with a
                             operating business in the United States or Canada
                             ("Business Combination"). Furthermore, there is no
                             assurance that the Company will be able to
                             successfully effect a Business Combination. An
                             amount of $35,352,000 of the net proceeds is being
                             held in an interest bearing trust account ("Trust
                             Fund") until the earlier of (i) the consummation of
                             its first Business Combination or (ii) liquidation
                             of the Company. Under the agreement governing the
                             Trust Fund, funds will only be invested in United
                             States government securities (treasury bills) with
                             a maturity of 180 days or less. The remaining
                             proceeds may be used to pay for business, legal and
                             accounting due diligence on prospective
                             acquisitions and continuing general and
                             administrative expenses.

                             The Company, after signing a definitive agreement
                             for the acquisition of a target business, will
                             submit such transaction for stockholder approval.
                             In the event that stockholders owning 20% or more
                             of the outstanding stock excluding, for this
                             purpose, those persons who were stockholders prior
                             to the Offering, vote against the Business
                             Combination, the Business Combination will not be
                             consummated. All of the Company's stockholders
                             prior to the Offering, including all of the
                             officers and directors of the Company ("Initial
                             Stockholders"), have agreed to vote their 1,500,000
                             founding shares of common stock in accordance with
                             the vote of the majority in interest of all other
                             stockholders of the Company ("Public Stockholders")
                             with respect to any Business Combination. After
                             consummation of the Company's first Business
                             Combination, all of these voting safeguards will no
                             longer be applicable.


                                      -9-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

                             With respect to the first Business Combination
                             which is approved and consummated, any Public
                             Stockholder who voted against the Business
                             Combination may demand that the Company redeem his
                             shares. The per share redemption price will equal
                             the amount in the Trust Fund as of the record date
                             for determination of stockholders entitled to vote
                             on the Business Combination divided by the number
                             of shares of common stock held by Public
                             Stockholders at the consummation of the Offering.
                             Accordingly, Public Stockholders holding 19.99% of
                             the aggregate number of shares owned by all Public
                             Stockholders may seek redemption of their shares in
                             the event of a Business Combination. Such Public
                             Stockholders are entitled to receive their per
                             share interest in the Trust Fund computed without
                             regard to the shares held by Initial Stockholders.
                             Accordingly, $6,932,532 of the net proceeds from
                             the Offering has been classified as common stock
                             subject to possible redemption in the accompanying
                             June 30, 2004 balance sheet.

                             The Company's Certificate of Incorporation provides
                             for mandatory liquidation of the Company, without
                             stockholder approval, in the event that the Company
                             does not consummate a Business Combination within
                             18 months from the date of the consummation of the
                             Offering, or 24 months from the consummation of the
                             Offering if certain extension criteria have been
                             satisfied. In the event of liquidation, it is
                             likely that the per share value of the residual
                             assets remaining available for distribution
                             (including Trust Fund assets) will be less than the
                             initial public offering price per share in the
                             Offering due to costs related to the Offering and
                             since no value would be attributed to the Warrants
                             contained in the Units sold (Note 2).


2.      OFFERING             On June 25, 2004, the Company sold 6,800,000 units
                             ("Units") in the Offering, which included 800,000
                             Units subject to the underwriters' overallotment
                             option. Each Unit consists of one share of the
                             Company's common stock, $.0001 par value, and two
                             Redeemable Common Stock Purchase Warrants
                             ("Warrants"). Each Warrant will entitle the holder
                             to purchase from the Company one share of common
                             stock at an exercise price of $5.00 commencing the
                             later of the completion of a business combination
                             with a target business or one year from the
                             effective date of the Offering and expiring four
                             years from the date of the prospectus. The Warrants
                             will be redeemable at a price of


                                      -10-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

                             $.01 per Warrant upon 30 days notice after the
                             Warrants become exercisable, only in the event that
                             the last sale price of the common stock is at least
                             $8.50 per share for any 20 trading days within a 30
                             trading day period ending on the third day prior to
                             date on which notice of redemption is given. In
                             connection with this Offering, the Company issued
                             an option for $100 to the representative of the
                             underwriters to purchase 300,000 Units at an
                             exercise price of $9.90 per Unit. In addition, the
                             warrants underlying such Units are exercisable at
                             $6.25 per share.


3. NOTE PAYABLE, STOCKHOLDER The Company issued a $70,000 unsecured promissory
                             note to a stockholder on April 14, 2004. The
                             stockholder advanced additional amounts totaling
                             $7,500 through June 30, 2004. The notes are non-
                             interest bearing and are payable on the earlier of
                             April 14, 2005 or the consummation of the Company's
                             initial public offering


4. COMMITMENT                The Company presently occupies office space
                             provided by an affiliate of an Initial Stockholder.
                             Such affiliate has agreed that, until the
                             acquisition of a target business by the Company, it
                             will make such office space, as well as certain
                             office and secretarial services, available to the
                             Company, as may be required by the Company from
                             time to time. The Company has agreed to pay such
                             affiliate $7,500 per month for such services
                             commencing on the effective date of the Offering.


5. PREFERRED STOCK           The Company is authorized to issue 1,000,000 shares
                             of preferred stock with such designations, voting
                             and other rights and preferences as may be
                             determined from time to time by the Board of
                             Directors.


                                      -11-


                                                ARPEGGIO ACQUISITION CORPORATION
                                        (A CORPORATION IN THE DEVELOPMENT STAGE)

                                                   NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

                             The Company's Board of Directors authorized a 1.2
                             to one forward stock split of its common stock on
                             May 25, 2004. All references in the accompanying
                             financial statements to the numbers of shares have
                             been retroactively restated to reflect these
                             transactions.

                             At June 30, 2004, 13,900,000 shares of common stock
                             were reserved for issuance upon exercise of
                             redeemable warrants and underwriters' unit purchase
                             option


                                      -12-