UNITED STATES BANKRUPTCY COURT DISTRICT OF DELAWARE In re KII Liquidating Inc. (f/k/a Katy Industries, Inc.), et al. Case No. 17-11101 (KJC) Debtors CONSOLIDATING BALANCE SHEET (Unaudited) As of October 31,2017 17-11105 17-11106 17-11107 17-11108 17-11109 17-11110 17-11111 17-11112 17-11113 17-11114 Inactive Subsidiaries Eliminations Wabash Holding Corp KTI Liquidating, Inc. WII,lnc. TTI, Holdings GCW.Inc. Hermann Lowenstein Inc. American Gage & Machine Company WP Liquidating Corp Ashford Holding Corp HPMI, Inc. LIABILITIES AND OWNER EQUITY LIABILITIES Current Liabilities Accounts Payable 0 0 0 0 . . - Accrued Expenses 396,077 396,077 Accrued Compensation - Accrued Interest $ - TOTAL CURRENT LIABILITIES s 396,077 $ - 396,077 - DEBT Revolver $ . Senior Terra Notes $ - Subordinated Debt - Capital Leases - Shareholder Notes - Total Debt - - 0 - NON-CURRENT LIABILITIES 49,982 Post retirement benefits - - . 49,982 Deferred Compensation - Deferred taxes - GAAP Lease Obligations - TOTAL NON-CURRENT LIABILITIES $ 49,982 $- $ - $- $- $- $- $- $ 49,982 $- $ - TOTAL LIABILITIES $ 446,059 $- $- $- $- $- $- $- S 446,059 $ $ SHAREHOLDERS EQUITY Convertible Preferred Stock $ 5,150,000 $ $- $- $- $- $2,650,000 $- $ 2,500,000 $ - Common Stock 1,203,000 (500,000) 1,000 1,000 200,000 500,000 1,000,000 1,000 Additional Paid-in Capital 57,942,973 (7,782,135) 6,134.502 44,102,184 7,782,135 6,275,443 1,236,128 194,716 Accumulated other comprehensive loss (570,716) (397,537) (56,432) (116,747) Retained Earnings - Pre-Petition 70,939,183 3,344,099 (2,464,930) (28,848,177) 33,522,477 (1,662,560) 23,195,730 15,219,821 (1,681,538) 18,550,427 11,763,834 Retained Earnings - Post-Petition 294,322 305,792 31,438 (42,908) Treasury Stock - TOTAL SHAREHOLDERS EQUITY $ $ 134,958,762 $ $(4,938,036) $ 3,578,827 $ (28,847,177) 77,599,667 $ 6,119,575 $ 23,036,075 $- $ 24,345,264 $ (1,181,538) $ 23,286,555 11,959,550 TOTAL LIABILITIES AND OWNERS’ EQUITY $ 135,404,821 $(4,938.036) $ 3,578,827 $ (28,847,177) 77,599,667 S 6,119,575 $ 23,036,075 $- $ 24,791,323 $ (1,181,538) $ 23,286,555 $11,959,550 FORM MOR-1 (04/07)