Exhibit 99

CAUTIONARY STATEMENT

The Company cautions readers not to place undue reliance upon the information contained herein. The Monthly Operating Report (“Operating Report”) contains unaudited information, is limited in scope, covers a limited time period and is in a format prescribed by the applicable bankruptcy laws. There can be no assurance that the Operating Report is complete. The Operating Report contains information for periods which may be shorter or otherwise different from those contained in the Company’s reports pursuant to the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Such information may not be indicative of the Company’s financial condition or operating results for the periods reflected in the Company’s financial statements or in its reports pursuant to the Exchange Act and readers are cautioned to refer to the Exchange Act filings. Moreover, the Operating Report and other communications from the Company may include forward-looking statements subject to various assumptions regarding the Company’s operating performance that may not be realized and are subject to significant business, economic and competitive uncertainties and contingencies, including those described in this report, many of which are beyond the Company’s control. Consequently, such matters should not be regarded as a representation or warranty by the Company that such matters will be realized or are indicative of the Company’s financial condition or operating results for future periods or the periods covered in the Company’s reports pursuant to the Exchange Act. Actual results for such periods may differ materially from the information contained in the Operating Report and the Company undertakes no obligation to update or revise the Operating Report.

As the Company previously reported, on March 7, 2003, the SEC commenced a civil proceeding against the Company in federal court in Chicago alleging, among other things, that the Company’s public disclosures violated Sections 10(b) and 13(a) of the Securities Exchange Act of 1934. Simultaneously with the filing of the SEC’s complaint, the Company announced that it had entered into a consent and stipulation with the SEC resolving, in part, the claims asserted in the SEC action. Solely for purposes of resolving the SEC action, the Company consented to the entry of a partial final judgment, which was entered against the Company on March 18, 2003, and amended on March 27, 2003. Under the terms of the SEC Judgment, the Company agreed, among other things, to the entry of a permanent injunction enjoining any conduct in violation of Sections 10(b) and 13(a) of the Securities Exchange Act and various rules and regulations thereunder. The Company also consented to the appointment of an independent examiner by the court to review its financial records since January 1, 2000, and to provide a report to the court and other parties regarding the Company’s financial condition and financial accounting.

The Company’s outside auditors, KPMG LLP, advised the Company that they could not complete their audit of the Company’s financial statements for its fiscal year ended December 28, 2002 and could not perform their review of the Company’s 2003 quarterly interim financial statements in accordance with Statement on Auditing Standards (“SAS”) 100 until they both analyzed the report of the independent examiner appointed under the terms of the SEC judgment and obtained the necessary management representation letter.

The Company notified the SEC that it would not, as a practical matter, be able to file its 2002 Form 10-K and one or more Form 10-Qs in a timely manner as required by the SEC Judgment. On March 31, 2003, the Company filed with the court a motion for clarification of the SEC Judgment in order to request limited relief from the obligation to file reports, subject to certain conditions. On April 10, 2003, the court entered an order on the Company’s motion. The order provides that the Company and its officers, directors, employees and agents are not, and will not be in the future, in contempt of the SEC Judgment as a result of the Company’s failure to timely file its 2002 Form 10-K and one or more Form 10-Qs with the SEC as required; provided that, among other things, (1) the Company files the financial statements that would have been included in its 2002 Form 10-K and a management’s discussion and analysis covering the financial statements on or before May 15, 2003, and (2) the Company files the financial statements that would have been included in any such Form 10-Qs in a timely manner. The report of the independent examiner was issued on September 5, 2003 and delivered to the court on September 12, 2003. The Company filed the report of the independent examiner with the SEC under cover of Form 8-K on September 12, 2003. The independent examiner’s report questions the Company’s accounting policies and procedures regarding among other matters, revenue recognition, its securitization transactions, valuation of its retained interest in

its securitization transactions, covenant defaults and internal controls over its credit underwriting process. The report also questions the timeliness and adequacy of the Company’s disclosures about its financial condition and operating results.

The Company’s management is analyzing the findings of the independent examiner’s report. The Company will attempt to complete its analyses promptly. However, as a result of the independent examiner’s report and the Company’s filing for voluntary bankruptcy on March 17, 2003, the Company can neither provide any guidance as to the impact, if any, on the Company’s financial statements that may result from these analyses nor state with any certainty as to when the analyses will be completed. Further, the Company cannot assure investors that it will not need to restate its 2003 financial statements or prior year financial statements.

The Company is filing its monthly operating report for the five weeks ended September 27, 2003. As stated above, the 2002 historical financial statements, which were utilized to develop this report, have not been audited and, accordingly, the Company cannot give any assurance that the financial information contained herein will not be subject to future adjustment. In addition, the Company’s pending bankruptcy case or the formation or consummation of a plan of reorganization may result in the need to adjust the financial statements or disclosures included in this report. Future events may also result in adjustments to the financial statements or disclosures. The Company expects any independent auditors’ report issued on its 2002 fiscal year-end financial statements to contain an explanatory paragraph indicating that there is substantial doubt about the Company’s ability to continue as a going concern.

UNITED STATES BANKRUPTCY COURT

SOUTHERN DISTRICT OF NEW YORK

                                                                               x

In re:	Chapter 11 Case No.
SPIEGEL, INC., et al.	03-11540 (CB)
	(Jointly Administered)

MONTHLY OPERATING STATEMENT FOR

THE PERIOD FROM AUGUST 24, 2003 TO SEPTEMBER 27, 2003

DEBTORS’ ADDRESS:	SPIEGEL, INC. 3500 LACEY ROAD DOWNERS GROVE, IL 60515
	DISBURSEMENTS MADE BY SPIEGEL, INC. AND ITS DEBTOR SUBSIDIARIES (IN THOUSANDS):	$176,546
DEBTORS’ ATTORNEYS:	SHEARMAN & STERLING 599 LEXINGTON AVE NEW YORK, NY 10022
	CONSOLIDATED OPERATING LOSS (IN THOUSANDS):	$26,943
REPORT PREPARER:	SPIEGEL, INC.

THIS OPERATING STATEMENT MUST BE SIGNED BY A REPRESENTATIVE OF THE DEBTOR

The undersigned, having reviewed the attached report declares under the penalty of perjury, that the information contained therein is true and correct as of the date of this report to the best of my knowledge, information and belief.

/s/  Jim Pekarek

Jim Pekarek

Vice President-Corporate Controller

Indicate if this is an amended statement by checking here

AMENDED STATEMENT                     

3

SPIEGEL, INC. AND SUBSIDIARIES

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS AND SCHEDULES

	PAGE
Financial Statements as of and for the Five Weeks Ended September 27, 2003:
Consolidated Balance Sheet	5
Consolidated Statement of Operations	6
Consolidated Statement of Cash Flows	7
Notes to Consolidated Financial Statements	8
Schedules:
Schedule 1: Consolidating Balance Sheet as of September 27, 2003	12
Schedule 2: Total Disbursements by Filed Legal Entity for the Five Weeks Ended September 27, 2003	13
Schedule 3: Additional Information	14

4

Spiegel, Inc. and Subsidiaries

Debtors-in-Possession

Consolidated Balance Sheet

September 27, 2003

(unaudited)

($000s omitted, except share and per share amounts)

ASSETS
Current assets:
Cash and cash equivalents	$	37,169
Receivables, net		56,342
Inventories		353,918
Prepaid expenses		69,280
Refundable income taxes		2,084
Net assets of discontinued operations		19,725
Total current assets		538,518
Property and equipment, net		242,631
Intangible assets, net		135,721
Other assets		32,033
Total assets	$	948,903
LIABILITIES and STOCKHOLDERS’ DEFICIT
Liabilities not subject to compromise
Current liabilities:
Accounts payable and accrued liabilities	$	287,983
Current portion of long-term debt		48,000
Total current liabilities		335,983
Liabilities subject to compromise		1,474,681
Total liabilities		1,810,664
Stockholders’ deficit:
Class A non-voting common stock, $1.00 par value; authorized 16,000,000 shares; 14,945,144 shares issued and outstanding		14,945
Class B voting common stock, $1.00 par value; authorized 121,500,000 shares; 117,009,869 shares issued and outstanding		117,010
Additional paid-in capital		329,489
Accumulated other comprehensive loss		(26,366	)
Accumulated deficit		(1,296,839	)
Total stockholders’ deficit		(861,761	)
Total liabilities and stockholders’ deficit	$	948,903

See accompanying notes to consolidated financial statements.

5

Spiegel, Inc. and Debtor Subsidiaries

Debtors-in-Possession

Consolidated Statement of Operations

(unaudited)

($000s omitted)

	Five Weeks Ended September 27, 2003
Net sales and other revenues:
Net sales	$	145,280
Finance revenue		—
Other revenue		17,517
		162,797
Cost of sales and operating expenses:
Cost of sales, including buying and occupancy expenses		91,628
Selling, general and administrative expenses		80,016
		171,644
Estimated income of non-debtors		23,199
Operating income		14,352
Interest expense		893
Income from operations before reorganization items		13,459
Reorganization items, net		40,402
Loss from operations before income taxes		(26,943	)
Income tax benefit		—
Net loss from operations	$	(26,943	)

See accompanying notes to consolidated financial statements.

6

Spiegel, Inc. and Debtor Subsidiaries

Debtors-in-Possession

Consolidated Statement of Cash Flows

(unaudited)

($000s omitted)

	Five Weeks Ended September 27, 2003
Cash flows from operating activities:
Net loss	$	(26,943	)
Adjustments to reconcile net loss to net cash used in operating activities:
Reorganization items, net		40,402
Depreciation and amortization		6,090
Change in assets and liabilities:
Increase in receivables, net		(8,602	)
Increase in investments/advances to non-debtors		(23,313	)
Decrease in inventories		1,211
Increase in prepaid expenses		(9,391	)
Increase in accounts payable and other accrued liabilities		1,211
Increase in refundable income taxes		(361	)
Net cash used in operating activities		(19,696	)
Net cash used for reorganization items		(3,175	)
Cash flows from investing activities:
Net reductions to property and equipment		234
Net reductions to other assets		101
Net cash provided by investing activities		335
Cash flows from financing activities:
Issuance of debt		—
Payment of debt		—
Contribution from minority interest of consolidated subsidiary		—
Net cash provided by financing activities		—
Effect of exchange rate changes on cash		534
Net change in cash and cash equivalents		(22,002	)
Cash and cash equivalents at beginning of period		58,648
Cash and cash equivalents at end of period	$	36,646

See accompanying notes to consolidated financial statements.

7

Spiegel, Inc. and Subsidiaries

Debtors-in-Possession

Notes to Consolidated Financial Statements

(unaudited)

($000s omitted, except per share amounts)

(1) Proceedings under Chapter 11 of the Bankruptcy Code

In February 2002, the Company determined, with the lending institutions under its $750 million revolving credit agreement, that a material adverse change had occurred due to the Company’s operating performance in the fourth quarter of 2001 and the estimated loss recorded on the expected sale of the bankcard segment. Accordingly, on February 18, 2002, the borrowing capacity on the credit facility was capped at $700,000, which represented the borrowings outstanding on that date. Additionally, for the reporting period ended December 28, 2002, the Company was in default of the financial covenants and other covenants on its other non-affiliate loan agreements.

In March 2003, First Consumers National Bank (“FCNB”) notified the trustees of its asset backed securitization transactions that a Pay Out Event had occurred on all six series of the Company’s asset backed securitizations. A principal source of liquidity for the Company had been its ability to securitize substantially all of the credit card receivables that it generated. The Company was unable to secure alternative sources of financing from its existing lenders or other third parties to provide adequate liquidity to fund the Company’s operations.

As a result, on March 17, 2003, Spiegel, Inc. and 19 of its subsidiaries filed voluntary petitions for reorganization under Chapter 11 of the U.S. Bankruptcy Code in the United States Bankruptcy Court for the Southern District of New York. The reorganization is being jointly administered under the caption “In re: Spiegel, Inc., et al. Case No. 03-11540 (CB).” Spiegel and these subsidiaries are currently operating their business and managing their properties and assets as debtors-in-possession under the Bankruptcy Code. During the bankruptcy process, the Company will continue to operate its business as an ongoing business, but may not engage in transactions outside the ordinary course of business without the approval of the bankruptcy court.

The following material subsidiaries were not included in the Chapter 11 case: FCNB, First Consumers Credit Corporation (FCCC), Financial Services Acceptance Corporation (FSAC), Spiegel Acceptance Corporation (SAC) and Spiegel Credit Corporation III. As a result of the Company’s decision in the fourth quarter of fiscal 2001 to sell the bankcard segment, the assets and liabilities of FCNB, FCCC and FSAC, the Company’s subsidiaries included in its bankcard segment, were reflected as discontinued operations in the Company’s financial statements beginning in the fourth quarter of fiscal 2001. As discussed below, the Company’s special purpose bank, FCNB, began a formal liquidation in fiscal 2003 under the terms of a pre-existing disposition plan agreed to with the Office of the Comptroller of the Currency (the “OCC”). The assets of SAC at September 27, 2003 consist primarily of other receivables approximating $0.6 million, which relate to the private-label credit card operation. The liabilities of SAC total approximately $22 million at September 27, 2003 and represent primarily accrued expenses.

On March 17, 2003, the bankruptcy court gave interim approval for $150 million of a $400 million senior secured debtor-in-possession financing facility (the “DIP Facility”) from Bank of America, N.A., Fleet Retail Finance, Inc. and The CIT Group/Business Credit, Inc. On April 30, 2003, the bankruptcy court granted final approval for the total amount, which was later reduced to $350 million. The DIP Facility will be used to supplement the Company’s existing cash flow during the reorganization process.

Funds available under the DIP Facility and total outstanding cash borrowings as of September 27, 2003 were $207.2 million and $0, respectively. The Company had $0.3 million in letters of credit outstanding as of September 27, 2003.

8

As a result of the Chapter 11 filing, the realization of assets and satisfaction of liabilities, without substantial adjustments and/or changes in ownership, are subject to uncertainty. While operating as debtors-in-possession under the protection of Chapter 11 of the Bankruptcy Code and subject to approval of the bankruptcy court or otherwise as permitted in the ordinary course of business, the Debtors, or some of them, may sell or otherwise dispose of assets and liquidate or settle liabilities for some amounts other than those reflected in the consolidated financial statements. Further, a plan of reorganization could materially change the amounts and classifications in the historical consolidated financial statements.

The matters discussed above raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time. The Company’s consolidated financial statements have been prepared in accordance with generally accepted accounting principles (GAAP) applicable to a going concern, which contemplate, among other things, realization of assets and payment of liabilities in the normal course of business and in accordance with Statement of Position 90-7 (“SOP 90-7”), “Financial Reporting by Entities in Reorganization under the Bankruptcy Code.” Accordingly, all pre-petition liabilities subject to compromise have been segregated in the unaudited consolidated balance sheets and classified as liabilities subject to compromise, at the estimated amount of allowable claims. Liabilities not subject to compromise are separately classified as current and non-current. Revenues, expenses, realized gains and losses, and provisions for losses resulting from the reorganization are reported separately as reorganization items, net in the unaudited consolidated statements of operations. Cash used for reorganization items is disclosed separately in the unaudited consolidated statements of cash flows. The eventual outcome of the Chapter 11 case is not presently determinable. As a result, the consolidated financial statements do not give effect to any adjustments relating to the recoverability and classification of assets, the amount and classification of liabilities or the effects on existing stockholders’ deficit that may occur as a result of the bankruptcy case. The consolidated financial statements also do not give effect to any adjustments relating to the substantial doubt about the ability of the Company to continue as a going concern.

In July 2003, the Company received bankruptcy court approval to implement a Key Employee Retention Plan (“KERP”), which provides cash incentives to certain members of the management team and other employees. The KERP is intended to encourage employees to continue their employment with the Company through the reorganization process.

The Company’s ability to continue as a going concern will depend upon, among other things, the confirmation of a plan of reorganization, its compliance with the provisions of the DIP Facility and its ability to generate cash from operations and obtain financing sufficient to satisfy its future obligations. These challenges are in addition to the operational and competitive challenges the Company’s business faces. The Company cannot predict at this time the effect that the Chapter 11 case will have on its operations, particularly its net sales and its access to, and the cost of, goods sold.

(2) Basis of Presentation

The Company has filed, pursuant to the terms of the SEC Judgment discussed in the “Cautionary Statement” to this report, its financial statements as of September 27, 2003 and for the five weeks ended September 27, 2003. The Statement of Operations and Statement of Cash Flows represent the results of the debtor entities. The SEC independent examiner’s report, filed by the Company with the SEC on September 12, 2003, questions the Company’s accounting policies and procedures regarding among other matters, revenue recognition, its securitization transactions, valuation of its retained interest in its securitization transactions, covenant defaults and internal controls over its credit underwriting process. The report also questions the timeliness and adequacy of the Company’s disclosures about its financial condition and operating results. The Company’s management is analyzing the findings of the independent examiner’s report. The Company will attempt to complete its analyses promptly. However, as a result of the independent examiner’s report and the Company’s filing for voluntary bankruptcy on March 17, 2003, the Company can neither provide any guidance as to the impact, if any, on the Company’s financial statements that may result from these analyses nor state with any certainty as to when the analyses will be completed. Any financial information derived from the Company’s 2002 fiscal year financial statements has not been audited and 2003 information has not been reviewed in accordance with SAS No. 100. Consequently, and in light of the questions raised by the independent examiner’s report, the Company’s financial information

9

included in this report may be subject to future adjustment or restatement. In addition, the reorganization process or the formation or consummation of a plan of reorganization may result in the need to modify or update the financial statement disclosures included in this report. Future events may also result in adjustments to the financial statements or disclosures included in this report. The Company also expects any independent auditors’ report issued to contain an explanatory paragraph indicating that there is substantial doubt about the Company’s ability to continue as a going concern.

The consolidated balance sheet includes the accounts of Spiegel, Inc. and its wholly owned subsidiaries. All significant intercompany transactions and accounts have been eliminated in consolidation.

The Company is in the process of liquidating its bankcard business and has reflected the bankcard business as a discontinued operation. FCNB submitted a liquidation plan to the OCC and has begun its formal liquidation. In addition, in March 2003 the Company also discontinued charging privileges on all of its private-label credit cards. On or about June 25, 2003, Cardholder Management Services (“CMS”), a subsidiary of Cardworks, was appointed the successor servicer for the private-label receivables portfolio related to the discontinued private-label cards and has assumed servicing responsibilities. FCNB has been informed that The Bank of New York, as securitization trustee, appointed First National Bank of Omaha as the successor servicer for the bankcard receivables portfolio on or about June 25, 2003.

The merchant companies have issued a limited number of private-label credit cards directly rather than through FCNB, which were serviced by FCNB. As a result of the impending liquidation of FCNB, the Company has determined to cease issuing new private-label credit cards internally and has stopped honoring existing cards at its merchant companies. In June 2003, the Company sold these merchant issued credit card receivables, which had a balance of approximately $5 million, for approximately $4 million to First National Bank of Omaha. On April 28, 2003, the Company announced that it had entered into a ten-year agreement with Alliance Data Systems (“Alliance Data”), the terms of which were subsequently approved by the bankruptcy court, to establish a new private-label credit card program for its merchant companies. Services provided by Alliance Data under this agreement include establishing credit criteria for customer acquisition, issuing and activating new cards, extending credit to new cardholders, authorizing purchases made with the new cards, customer care and billing and remittance services. The new Alliance Data credit card program is separate from and has no relation to the Company’s existing or prior credit card programs. Alliance Data began issuing cards under this program in May 2003.

The Company is charged a customary fee on all credit transactions with Alliance Data. In addition, payments to the Company for customer purchases made with their Alliance Data-issued cards are subject to a 20% “holdback”. The holdback currently equals 20% of the principal portion of the receivable balance for merchant accounts financed by Alliance Data at each month end. Alliance Data may draw against the holdback for reimbursement of a portion of its operating expenses and principal balance write-offs in connection with customers’ failure to pay their credit card accounts under certain circumstances, including cessation of the Company’s business or termination of the agreement or its funding arrangement. After the first anniversary date of the Alliance Data agreement, the agreement also contains certain restrictions limiting the Company’s ability to make significant changes to its operations. Upon the Company’s emergence from Chapter 11, the holdback will be reduced to 10%, and thereafter would be eliminated if the Company satisfies certain financial criteria. The Company has recorded the holdback, which approximates $6.7 million as of September 27, 2003, as a receivable in the consolidated balance sheet. As of September 27, 2003, a reserve was not recorded against this receivable as the Company believes that the balance is collectible based upon the likelihood that the Company will emerge from Chapter 11 and that certain financial criteria will be achieved in future periods. The Company will assess the collectability of the receivable balance each period based upon the collection rates on the credit cards and the likelihood that the Company will emerge from Chapter 11 and will be able to meet the financial criteria contained in the agreement. In the event the agreement is terminated under certain circumstances, the Company is required to purchase a substantial portion of the unpaid and outstanding accounts including outstanding finance charges and fees.

10

(3) Liabilities Subject to Compromise

Under Chapter 11 of the U.S. Bankruptcy Code, certain claims against the Company in existence prior to the filing of petitions for reorganization are stayed while the Company operates as debtors-in-possession. These pre-petition liabilities are expected to be settled as part of the plan of reorganization and are classified in the September 27, 2003 balance sheet as “Liabilities subject to compromise.”

Liabilities subject to compromise consist of the following:

	September 27, 2003
Debt	$	1,252,857
Trade payables		150,853
Salaries, wages and employee benefits		846
Other liabilities		70,125
Total liabilities subject to compromise	$	1,474,681

Liabilities subject to compromise represent estimates that will change in future periods as a result of reorganization activity and other events that come to management’s attention requiring modification to the above estimates. Adjustments may result from negotiations, actions of the bankruptcy court, rejection of executory contracts and unexpired leases, the determination as to the value of any collateral securing claims, proofs of claim or other events. It is anticipated that such adjustments, if any, would be material. Payment terms for these amounts will be established in connection with the bankruptcy case.

(4) Reorganization Items, net:

The net expense resulting from the Company’s Chapter 11 filings and subsequent reorganization efforts have been segregated from expenses related to ongoing operations in the consolidated Statement of Operations and includes the following for the five weeks ended September 27, 2003:

Professional fees		1,673
Interest income		(31	)
Lease rejection		38,556
Other		204
	$	40,402

11

Schedule 1

Spiegel, Inc. and Subsidiaries

Debtors-in-Possession

Consolidating Balance Sheet

September 27, 2003

(unaudited)

($000s omitted, except share and per share amounts)

	Debtors			Non-Debtors			Eliminations & Adjustments			Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	36,646		$	51,125		$	(50,602	)	$	37,169
Receivables, net		55,742			763			(163	)		56,342
Inventories		353,918			—			—			353,918
Prepaid expenses		69,280			0			(0	)		69,280
Refundable income taxes		2,084			—			—			2,084
Deferred income taxes		—			12,527			(12,527	)		—
Net assets of discontinued operations		(21,384	)					41,109			19,725
Total current assets		496,286			64,415			(22,183	)		538,518
Investments in and advances to/from affiliates, net		23,835			(628,026	)		604,191			—
Property and equipment, net		242,631			—			—			242,631
Intangible assets, net		135,721			—			—			135,721
Other assets		24,596			25,924			(18,487	)		32,033
Total assets	$	923,069		$	(537,687	)	$	563,521		$	948,903
LIABILITIES and STOCKHOLDERS’ DEFICIT
Liabilities not subject to compromise
Current liabilities:
Accounts payable and accrued liabilities	$	262,149		$	53,877		$	(28,043	)	$	287,983
Current portion of long-term debt		48,000			—			—			48,000
Total current liabilities		310,149			53,877			(28,043	)		335,983
Long-term debt, excluding current portion		—			100			(100	)		—
Deferred income taxes		—			12,527			(12,527	)		—
Total liabilities not subject to compromise		310,149			66,504			(40,670	)		335,983
Liabilities subject to compromise		1,474,681			—			—			1,474,681
Total liabilities		1,784,830			66,504			(40,670	)		1,810,664
Stockholders’ deficit:
Class A non-voting common stock, $1.00 par value; authorized 16,000,000 shares; 14,945,144 shares issued and outstanding		14,945			—			—			14,945
Class B voting common stock, $1.00 par value; authorized 121,500,000 shares; 117,009,869 shares issued and outstanding		117,010			26,247			(26,247	)		117,010
Additional paid-in capital		329,489			255,093			(255,093	)		329,489
Accumulated other comprehensive loss		(26,366	)		—			—			(26,366	)
Accumulated deficit		(1,296,839	)		(885,531	)		885,531			(1,296,839	)
Total stockholders’ deficit		(861,761	)		(604,191	)		604,191			(861,761	)
Total liabilities and stockholders’ deficit	$	923,069		$	(537,687	)	$	563,521		$	948,903

12

Schedule 2

Spiegel, Inc. and Debtor Subsidiaries

Cash Disbursements

For the Period from August 24 to September 27, 2003

Unaudited

($000s omitted)

	Spiegel Catalog		Newport News		Spiegel Marketing Corp.		Spiegel Group Teleservices U.S.		Spiegel Group Teleservices Canada		Eddie Bauer		Eddie Bauer Canada		DFS		Spiegel Mgmt.		Spiegel, Inc.		Gemini Credit Services	Total
Disbursements
Accounts Payable	(6,502	)	(1,560	)			(86	)	(61	)	(24,372	)			(5,153	)	(6,072	)	—			(43,807	)
Merchandise Payments	(3,784	)	(6,287	)			—				(12,633	)	(545	)	—				—			(23,249	)
Otto Payments	(2,049	)	(1,523	)			—				(33,856	)	(2,196	)	—				—			(39,624	)
Payroll	(1,662	)	(2,790	)			(3,242	)			(15,887	)			(3,065	)			(4,838	)		(31,484	)
Taxes	—										(3,764	)	(422	)								(4,186	)
Transportation	(216	)	(437	)							(1,027	)	(249	)								(1,929	)
Postage	(5,220	)	(4,437	)							(2,873	)			(1,408	)						(13,938	)
US Customs	(500	)	(870	)							(3,888	)	(1,294	)								(6,552	)
Rent	(1,025	)	(161	)			(5	)	(48	)	—		(2,185	)								(3,424	)
Group Insurance													(22	)					(3,206	)		(3,228	)
Other	(324	)	(3,357	)	(1	)	(249	)			5,402		(100	)					(6,345	)		(4,974	)
Debt Interest and Fees																			(152	)		(152	)
	(21,282	)	(21,422	)	(1	)	(3,582	)	(109	)	(92,898	)	(7,013	)	(9,626	)	(6,072	)	(14,541	)	—	(176,547	)

13

Schedule 3

Spiegel, Inc. and Debtor Subsidiaries

Additional Information

For the Period from August 24 to September 27, 2003

(unaudited)

($000s omitted)

Schedule of Federal, State and Local Taxes Collected, Received, Due or Withheld

All wages and salaries paid (GROSS) or incurred:		$	26,471
The amount of payroll taxes withheld:
	Federal (FIT, FICA, FUTA)	$	5,310
	State (SIT, SUI)		746
	Local Taxes		137
	State Disability (SDI/UC)		11
The amount of employer payroll tax contributions incurred:
	FICA	$	1,684
Gross taxable sales		$	145,280
Sales tax collected			5,551
Property taxes			16
Any other taxes			292

Date and amount paid over to each taxing agency for taxes:

Date	Federal		State		Local		State Disability
08/28/2003	$	—	$	—	$	26	$	—
09/02/2003		1,683		168		11		3
09/03/2003		—		33		—		—
09/09/2003		—		8		11		—
09/11/2003		—		1		26		—
09/15/2003		1,687		203		4		2
09/16/2003		—		25		9		—
09/17/2003		—		32		—		—
09/18/2003		—		43		—		—
09/25/2003		—		—		28		—

14