DEBTOR: In Store Media Systems, Inc. MONTHLY FINANCIAL REPORT
CHAPTER 11
CASE NUMBER: 02-28289 EEB
For Period: October 1, 2003 to October 31, 2003
COVER SHEET
Accounting Method Used: [ x ] Accrual Basis [ ] Cash Basis
- --------------------------------------------------------------------------------
THIS REPORT IS DUE 15 DAYS AFTER THE END OF THE MONTH
Mark One Box for Each Debtor must attach each of the following
Required Document reports/documents unless the U.S. Trustee has waived
the requirement in writing. File the original with
the Clerk of Court. Submit a duplicate, with original
signature, to the U.S. Trustee.
- ----------------------- -------------- ------------------------------------------------------------------------------
Report/Document Previously
Attached Waived REQUIRED REPORTS/DOCUMENTS
- ----------------------- -------------- ------------------------------------------------------------------------------
[ x ] [ ] Cash Receipts and Disbursements Statement (Form 2-B)
[ x ] [ ] Supporting Schedules (Form 2-C)
[ x ] [ ] Balance Sheet (Form 2-D)
[ x ] [ ] Profit and Loss (Form 2-E)
[ x ] [ ] Quarterly Fee Summary (Form 2-F)
[ x ] [ ] Narrative (Form 2-G)
[ x ] [ ] Bank Statements for All Bank Accounts
[ x ] [ ] Bank Statement Reconciliations for All Bank Accounts
- ----------------------- -------------- ------------------------------------------------------------------------------
I declare under penalty of perjury that the following Monthly Financial Report,
and any attachments thereto, are true and correct to the best of my knowledge
and belief.
Executed on: November 11, 2003 Debtor(s): In Store Media Systems, Inc.
By: /s/ William P. Stelt
Position: Chief Financial Officer (Acting)
Form 2-A
Rev 10/01/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO. 02-28289 EEB
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
AS OF OCTOBER 31, 2003
CASH RECONCILIATION
1. Beginning Cash Balance (Ending Cash Balance $19,808.14
from last month's report)
2. Cash Receipts (From Cash Receipts Journal $0.00
on next page)
3. Cash Disbursements (From Cash Disbursements $7,751.96
Journal on next page)
4. Net Cash Flow (Line 2 minus Line 3) ($7,751.96)
5. Ending Cash Balance (To Form 2-D) $12,056.18
====================
CASH SUMMARY - ENDING BALANCE
AMOUNT FINANCIAL INSTITUTION
Petty Cash $0.00
Regular Checking - New DIP $8,707.70
Regular Checking - Old DIP $0.00 Wells Fargo
New DIP Checking $3,348.48 Wells Fargo
Regular Checking - Payroll $0.00 Wells Fargo
Short-Term Investments $0.00 Wells Fargo
TOTAL (Must agree with line 5 above) $12,056.18
----------- =========================
Form 2-B
Page 1
Revised 10/1/01
CASH RECEIPTS AND DISBURSEMENTS STATEMENT
FOR PERIOD OCTOBER 1 TO OCTOBER 31, 2003
CASH RECEIPTS JOURNAL
DATE DESCRIPTION (SOURCE) AMOUNT
- ---- -------------------- ------
Operating Account Activity
TOTAL OPERATING ACCOUNT ACTIVITY (RECEIPTS) $0.00
PAYROLL ACCOUNT ACTIVITY
TOTAL PAYROLL ACCOUNT ACTIVITY (RECEIPTS) $0.00
Total Cash Receipts (to line 2 of
Cash Reconciliation) $0.00
CASH DISBURSEMENTS JOURNAL
DATE CK NOS. PAYEE DESCRIPTION (PURPOSE) AMOUNT
- ---- ------- ----- --------------------- ------
OPERATING ACCOUNT ACTIVITY
10/01/03 2022 Kelly McGrew Contract Labor (Oct) $1,500.00
10/06/03 Bk Debit Wells Fargo Bank Bank Service Charges $10.08
10/13/03 2023 Vintage Filings LLC SEC Filing Fees $369.00
10/13/03 2024 Void $0.00
10/13/03 2025 Xcel Energy Utilities $167.13
10/13/03 2026 Corporate Stock Transfer Stock Transfer Fees $75.42
10/13/03 2027 Lindquist & Vennum Lender Expenses $2,535.70
10/13/03 2028 Mini U Storage Storage $85.00
10/13/03 2029 Void $0.00
10/13/03 2030 United States Trustee Trustee Fees $500.00
10/13/03 2031 William Stelt Contract Labor $1,000.00
10/13/03 2032 Kelly McGrew Contract Labor (Nov) $1,500.00
TOTAL OPERATING ACCOUNT ACTIVITY (DISBURSEMENTS) $7,742.33
OTHER ACCOUNT ACTIVITY
10/06/03 Bk Debit Wells Fargo Bank Bank Service Charge $9.63
TOTAL OTHER ACCOUNT ACTIVITY $9.63
Total Cash Disbursements (to
line 3 of Cash Reconciliation) $7,751.96
=========================
Less: Intra Company Disbursements $0.00
Net Disbursements (to Schedule 2 F) $7,751.96
=========================
Form 2-B
Page 1
Revised 10/1/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO. 02-28289
SUPPORTING SCHEDULES
FOR PERIOD OCTOBER 1 TO OCTOBER 31, 2003
POST-PETITION TAXES PAYABLE SCHEDULE
------------------------------------
The Debtor pays all taxes at the time of payroll processing to its Payroll
Service (Wells Fargo Express Pay). PAYMENTS ARE MADE BY ACH TRANSFER THE DAY
BEFORE THE PAYROLL IS DUE. DEBTOR PAYS PAYROLL ON THE 15TH AND END OF MONTH
THEREFORE AT THE END OF EACH MONTH, THE DEBTOR HAS PAID ALL PAYROLL TAXES DUE TO
THE PAYROLL SERVICE.
BEG BALANCE* ADDITIONS PMTS/DEPOSITS DATE PAID CHECK NO. END BALANCE
Income Tax Withheld
Federal $0.00 $0.00
State $0.00 $0.00
FICA Tax Withheld (SS & Medicare) $0.00 $0.00
Employer's FICA Tax (SS & Medicare) $0.00 $0.00
Unemployment Tax:
Federal $0.00 $0.00
State $0.00 $0.00
Sales,Use & Excise Taxes $0.00 $0.00
Property Taxes $0.00 $0.00
Accrued Income Tax:
Federal $0.00 $0.00
State $0.00 $0.00
Other: $0.00 $0.00
TOTALS (Post Petition End Bal to Form 2-D) $0.00 $0.00 $0.00 $0.00
* For first report, Beginning Balance will be $0; thereafter, Beginning Balance
will be Ending Balance from prior report.
INSURANCE SCHEDULE
Carrier/Agent Amt of CoveragePolicy Exp Date Prem Paid Date
Workers' Compensation Hartford Cancelled as of 1/1/03 No Employees
General Liability Accordia Wells Fargo $1,000,000.00 12/31/03
Property Accordia Wells Fargo $20,000.00 CANCELLED 8/31/03
Vehicle N/A N/A N/A N/A
Other
Form 2-C
Page 1 of 2
Revised 10/1/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO. 02-28289 EEB
- ------------------------------------ -------- ------------
SUPPORTING SCHEDULES
FOR PERIOD OCTOBER 1 TO OCTOBER 31, 2003
ACCOUNTS RECEIVABLE AND POST PETITION PAYABLE AGING
---------------------------------------------------
Due POST PETITION
ACCOUNTS REC ACCOUNTS PAYABLE
Under 30 Days $0.00 $ 1,433.17
30 to 60 Days $0.00 $ 41.07
61 to 90 Days $0.00 $11,731.50
91 to 120 Days $0.00 $28,410.16
Over 120 Days
Total Post Petition $0.00 xxxxxxxxxxxxxxxxx
Pre Petition Amts $0.00 xxxxxxxxxxxxxxxxx
Total Accounts Receivable $0.00 xxxxxxxxxxxxxxxxx
Less: Bad Debt Reserve $0.00 xxxxxxxxxxxxxxxxx
Net Accounts Receivable (To Form 2-D) $0.00 xxxxxxxxxxxxxxxxx
Total Post Petition Accounts Payable $41,615.90
(To Form 2-D)
SCHEDULE OF PAYMENTS TO ATTORNEYS AND OTHER PROFESSIONALS
---------------------------------------------------------
Date of Estimated
Amt Paid Court Approval Balance Due*
Debtor's Counsel $25,000.00 Pre-Petition Retainer $23,158.76 (Included in A/P)
Counsel for Unsecured Creditors' Com $0.00
Trustee's Counsel $0.00
Accountant $0.00
Other: Debtor's Corporate Counsel $25,000.00 Pre-Petition Retainer $18,457.14 (Included in A/P)
*Balance due to include fees and expenses incurred but not yet paid.
SCHEDULE OF PAYMENTS AND TRANSFERS TO PRINCIPALS/EXECUTIVES**
-------------------------------------------------------------
PAYEE NAME POSITION NATURE OF PAYMENT AMOUNT
**List payments and transfers of any kind and in any form made to or for the
benefit of any proprietor, owner, partner, shareholder, officer or director.
Form 2-C
Page 2 of 2
Revised 10/1/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO. 02-28289 EEB
BALANCE SHEET - AS OF OCTOBER 31, 2003
ASSETS
Current Assets:
Cash (From Form 2-B, line 5) $12,056.18
Accounts Receivable $0.00
Inventory $0.00
Other Current Assets: $119,532.00
-----------
Total Current Assets $131,588.18
-----------
Fixed Assests:
Land $0.00
Leasehold Improvements $0.00
Equipment, Furn & Fixtures $0.00
Total Fixed Assets $0.00
Less: Accumulated Depreciation $0.00
Net Fixed Assets $0.00
-----
Other Long Term Assets:
Debt Issuance Costs $0.00
Patents (Net of Amortization) $89,747.12
$ 89,747.12
TOTAL ASSETS $221,335.30
==================
LIABILITIES
Post Petition Liabilities
Accounts Payable (from Form 2E) $630,325.80
Less: Pre-Petition $588,709.90 $41,615.90
-----------
Accrued Fees & Expenses $16,207.66
Accrued Interest Payable $19,094.26
Accrued - AFG II $50,000.00
Loans & Notes Payable to Directors $23,100.00
Total Post Petition Liabilities $150,017.82
Pre-Petition Liabilities:
Priority Claims
Secured Debt $403,950.22
Unsecured Debt $1,751,038.57
Total Pre-Petition Liabilities $2,154,988.79
TOTAL LIABILITIES $2,305,006.61
==================
OWNERS' EQUITY
Capital Stock $87,826.14
Paid-In Capital $21,312,720.30
Preferred Stock $500,000.00
Preferred Stock Dividends ($86,055.56)
Stock Subscriptions $325,000.00
Treasury Stock ($563,750.00)
Retained Earnings:
Pre-Petition ($21,029,172.61)
Pre- Petition Net Income (1/1-11/11/02) ($1,986,496.80)
Post Petition Net Income (11/12/02-10/31/03) ($643,742.78)
TOTAL OWNERS' EQUITY ($2,083,671.31)
TOTAL LIABILITIES AND OWNERS' EQUITY $221,335.30
==================
Form 2-D
Revised 10/1/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO. 02-28289 EEB
PROFIT AND LOSS STATEMENT
FOR PERIOD OCTOBER 1 TO OCTOBER 31, 2003
Gross Operating Revenue $0.00
Less: Discounts, Returns and Allowances $0.00
Net Operating Revenues $0.00
Cost of Goods Sold $0.00
Gross Profit $0.00
Operating Expenses:
Salaries and Wages $0.00
Rents and Leases $85.00
Payroll Taxes $0.00
Advertising & Promotion $0.00
Auto Expense $0.00
Bank Charges $19.71
Contract Labor $2,500.00
Computer Repairs & Maintenance $0.00
Employee Incentives/Med Benefits $0.00
Equipment Rentals $0.00
Insurance Expense $0.00
Lender Expenses $0.00
Licenses & Fees $0.00
Miscellaneous and Other $0.00
Office Funishings & Supplies/Printing $0.00
Payroll Service $0.00
Press Releases $0.00
Regulatory Compliance Exp (SEC, etc.) $369.00
Sales and Property Taxes $0.00
Telephone/Fax/Internet $0.00
Transfer Agent Fees $0.00
Trash Removal & Utilities $0.00
Travel and Entertainment $0.00
Total Operating Expenses $2,973.71
Operating Income (Loss) ($2,973.71)
Legal and Professional Fees $843.73
Depreciation, Depletion and Amortization $700.00
Interest Expense $1,807.40
Net Operating Income (Loss) ($6,324.84)
Non-Operating Income and Expenses
Other Non-Operating (Expenses) $0.00
Gains (Losses) on Sale of Assets $0.00
Interest Income $0.00
Other Non-Operating Income $0.00
Net Non-Operating Income or (Expenses) $0.00
Net Income (Loss) Before Income Taxes ($6,324.84)
Federal and State Income Tax Expense (Benefit) $0.00
NET INCOME (LOSS) ($6,324.84)
==================
Form 2-E
Revised 10/1/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO. 02-28289 EEB
QUARTERLY FEE SUMMARY (1)
MONTH ENDED OCTOBER 31, 2003
MONTH CASH DISBURSEMENTS (2) QUARTERLY FEE DUE CHECK NO. DATE
- ----- ----------------------
January $5,287.50
February $2,346.87
March $11,074.27
Total 1st Qtr $18,708.64 $500.00 18076 4/24/2003
April $8,157.65
May $2,289.03
June $2,957.88
Total 2nd Qtr $13,404.56 $250.00 11 8/5/2003
July $27.36
August $9,017.15
September $4,932.21
Total 3rd Qtr $13,976.72 $250.00 2030* 10/13/2003
*DEBTOR PMT WAS $500 OVERPAID FEES BY $250.00
October $7,751.96
November $0.00
December $0.00
Total 4th Qtr $0.00 $0.00
(1) This summary is to reflect the current calendar year's information
cumulative to the end of the reporting period.
(2) Should agree with line 3, Form 2-B. Disbursements are net of transfers to
other debtor in possession bank accounts.
Form 2-F
Page 1
Revised 10/1/01
DEBTOR: IN STORE MEDIA SYSTEMS, INC. CASE NO: 02-28289 EEB
NARRATIVE
FOR THE PERIOD OCTOBER 1 TO OCTOBER 31, 2003
1. THE DEBTOR CONTINUED TO PURSUE ITS LITIGATION AGAINST LET'S GO SHOPPING
("LGS") ET AL AND IS CONTINUING TO EVALUATE THE POTENTIAL OF FILING
OTHER ADDITIONAL CLAIMS AGAINST LGS AND OTHER ENTITIES AND INDIVIDUALS
("LGS LITIGATION").
Form 2-G
Rev 10/1/01
IN STORE MEDIA SYSTEMS, INC.
Bank Reconciliation Worksheet
Month of: October 2003
NEW OPERATING DIP ACCT # 823-6331735
Acct # 1 Balance per Bank $14,939.95
Add:
Deposits in Transit $0.00
Less:
Checks Outstanding
Vintage 2023 ($369.00)
Xcel 2025 ($167.13)
Corp Stk Trfr 2026 ($75.42)
Lindquist 2027 ($2,535.70)
Mini U 2028 ($85.00)
US Trustee 2030 ($500.00)
W. Stelt 2031 ($1,000.00)
K McGrew 2032 ($1,500.00)
Balance per Books $8,707.70
IN STORE MEDIA SYSTEMS, INC.
Bank Reconciliation Worksheet
Month of: October 2003
NEW OPERATING DIP ACCT # 823-6364702
Acct # 2 Balance per Bank $3,348.48
Add:
Deposits in Transit $0.00
Less:
Checks Outstanding
Balance per Books $3,348.48