|
EXI3IBIT A
<br />SCHEDULE OF LOAN PAYMENTS
<br />GE Government Finance, Inc.
<br />Payment Schedule (1)
<br />Memory Experts International (LISA), Inc.
<br />Closing Date: February 9, 2005
<br />Coupon Rate: 5.41% 2 -9 -05 thru 12- 19 -13, 4.41% thereafter
<br />Payment
<br />Payment
<br />Loan
<br />Principal
<br />Interest
<br />Principal
<br />Prepayment
<br />Date
<br />Number
<br />Payment
<br />Component
<br />Component
<br />Balance *(2)
<br />Amount *(2)
<br />2/9/2005
<br />0
<br />$-
<br />$-
<br />$-
<br />$4,400,000.00
<br />$4,620,000.00
<br />3/1/2005
<br />1
<br />$35,699.10
<br />$21,152.21
<br />$14,546.89
<br />$4,378,847.79
<br />$4,597,790.18
<br />4/1/2005
<br />2
<br />$35,699.10
<br />$15,957.79
<br />$19,741.31
<br />$4,362,890.00
<br />$4,581,034.50
<br />5/1/2005
<br />3
<br />$35,699.10
<br />$16,029.74
<br />$19,669.36
<br />$4,346,860.26
<br />$4,564,203.27
<br />6/1/2005
<br />4
<br />$35,699.10
<br />$16,102.01
<br />$19,597.09
<br />$4,330,758.25
<br />$4,547,296.16
<br />7/1/2005
<br />5
<br />$35,699.10
<br />$16,174.60
<br />$19,524.50
<br />$4,314,583.65
<br />$4,530,312.83
<br />8/1/2005
<br />6
<br />$35,699.10
<br />$16,247.52
<br />$19,451.58
<br />$4,298,336.13
<br />$4,513,252.94
<br />9/l/2005
<br />7
<br />$35,699.10
<br />$16,320.77
<br />$19,378.33
<br />$4,282,015.36
<br />$4,496,116.13
<br />10/1/2005
<br />8
<br />$35,699.10
<br />$16,394.35
<br />$19,304.75
<br />$4,265,621.01
<br />$4,478,902.06
<br />11/1/2005
<br />9
<br />$35,699.10
<br />$16,468.26
<br />$19,230.84
<br />$4,249,152.75
<br />$4,461,610.39
<br />12/1/2005
<br />10
<br />$35,699.10
<br />$16,542.50
<br />$19,156.60
<br />$4,232,610.25
<br />$4,444,240.76
<br />1/1/2006
<br />11
<br />$35,699.10
<br />$16,617.08
<br />$19,082.02
<br />$4,215,993.17
<br />$4,426,792.83
<br />2/1/2006
<br />12
<br />$35,699.10
<br />$16,692.00
<br />$19,007.10
<br />$4,199,301.17
<br />$4,409,266.23
<br />3/1/2006
<br />13
<br />$35,699.10
<br />$16,767.25
<br />$18,931.85
<br />$4,182,533.92
<br />$4,349,835.28
<br />4/1/2006
<br />1.4
<br />$35,699.10
<br />$16,842.84
<br />$18,856.26
<br />$4,165,691.08
<br />$4,332,318.72
<br />5/1/2006
<br />15
<br />$35,699.10
<br />$16,918.78
<br />$18,780.32
<br />$4,148,772.30
<br />$4,314,723.19
<br />6/1/2006
<br />16
<br />$35,699.10
<br />$16,995.05
<br />$18,704.05
<br />$4,131,777.25
<br />$4,297,048.34
<br />7/1/2006
<br />17
<br />$35,699.10
<br />$17,071.67
<br />$18,627.43
<br />$4,114,705.58
<br />$4,279,293.80
<br />8/1/2006
<br />18
<br />$35,699.1.0
<br />$17,148.64
<br />$18,550.46
<br />$4,097,556.94
<br />$4,261,459.22
<br />9/1/2006
<br />19
<br />$35,699.10
<br />$17,225.95
<br />$18,473.15
<br />$4,080,330.99
<br />$4,243,544.23
<br />10/1/2006
<br />20
<br />$35,699.10
<br />$1.7,303.61
<br />$18,395.49
<br />$4,063,027.38
<br />$4,225,548.48
<br />11/1/2006
<br />21
<br />$35,699.10
<br />$17,381.62
<br />$1.8,317.48
<br />$4,045,645.76
<br />$4,207,471.59
<br />12/1/2006
<br />22
<br />$35,699.10
<br />$17,459.98
<br />$18,239.12
<br />$4,028,185.78
<br />$4,189,313.21
<br />1/1/2007
<br />23
<br />$35,699.10
<br />$17,538.70
<br />$18,160.40
<br />$4,010,647.08
<br />$4,171,072.96
<br />2/1/2007
<br />24
<br />$35,699.10
<br />$17,617.77
<br />$18,081.33
<br />$3,993,029.31
<br />$4,152,750.48
<br />3/1/2007
<br />25
<br />$35,699.10
<br />$17,697.19
<br />$18,001.91
<br />$3,975,332.12
<br />$4,094,592.08
<br />4/l/2007
<br />26
<br />$35,699.10
<br />$17,776.98
<br />$17,922.12
<br />$3,957,555.14
<br />$4,076,281.79
<br />5/1/2007
<br />27
<br />$35,699.10
<br />$17,857.12
<br />$17,841.98
<br />$3,939,698.02
<br />$4,057,888.96
<br />4815- 8122 - 1143.2
<br />80A -9
<br />
|