--------------------------------------------------------------------------------

EXHIBIT 10.05
 
Amendment and Restatement No. 2 dated October 14, 2011 of Schedule 1 to the
Promissory Note dated March 24, 2010 by Universal Supply Group, Inc., as such
schedule was amended and restated on April 13, 2011, in favor of Goodman
Company, L.P., Goodman Manufacturing Company, L.P., and Goodman Sales Company in
the original principal sum of $2,000,000 (the “Note”).

Schedule 1 to the Note is hereby amended and restated in its entirety to read as
set forth in Exhibit 1.
 
Except as set forth above, the Note is ratified and confirmed in all respects.

Dated: October 14, 2011
 

UNIVERSAL SUPPLY GROUP, INC.
GOODMAN COMPANY, L.P.
        By:     By:     Name: William Pagano, President Name:   
Title: 
      GOODMAN MANUFACTURING COMPANY,   L.P.           By:       Name:   Title:  
    GOODMAN SALES COMPANY           By:       Name:   Title:

 
 
 

--------------------------------------------------------------------------------

 
 
ENTER IN THE FOLLOWING INFORMATION:
           
Loan Amount
            1,299,679.63            
Interest Rate
            8.00 %          
Term (Months: 180=15 years, 360=30 years)
      60                                                     $ 26,352.817      
 
YOUR MORTGAGE PAYMENT:
            $ 29,195.00                                                        
     
Due Date
 
Payment
   
Interest
   
Principal
   
Balance
 
11/24/2011
  $ 29,195.00     $ 8,664.53     $ 20,530.47     $ 1,279,149.16  
12/24/2011
  $ 29,195.00     $ 8,527.66     $ 20,667.34     $ 1,258,481.82  
1/24/2012
  $ 29,195.00     $ 8,389.88     $ 20,805.12     $ 1,237,676.70  
2/24/2012
  $ 29,195.00     $ 8,251.18     $ 20,943.82     $ 1,216,732.88  
3/24/2012
  $ 29,195.00     $ 8,111.55     $ 21,083.45     $ 1,195,649.43  
4/24/2012
  $ 29,195.00     $ 7,971.00     $ 21,224.00     $ 1,174,425.43  
5/24/2012
  $ 29,195.00     $ 7,829.50     $ 21,365.50     $ 1,153,059.93  
6/24/2012
  $ 29,195.00     $ 7,687.07     $ 21,507.93     $ 1,131,552.00  
7/24/2012
  $ 29,195.00     $ 7,543.68     $ 21,651.32     $ 1,109,900.68  
8/24/2012
  $ 29,195.00     $ 7,399.34     $ 21,795.66     $ 1,088,105.01  
9/24/2012
  $ 29,195.00     $ 7,254.03     $ 21,940.97     $ 1,066,164.05  
10/24/2012
  $ 29,195.00     $ 7,107.76     $ 22,087.24     $ 1,044,076.81  
11/24/2012
  $ 29,195.00     $ 6,960.51     $ 22,234.49     $ 1,021,842.32  
12/24/2012
  $ 29,195.00     $ 6,812.28     $ 22,382.72     $ 999,459.60  
1/24/2013
  $ 29,195.00     $ 6,663.06     $ 22,531.94     $ 976,927.67  
2/24/2013
  $ 29,195.00     $ 6,512.85     $ 22,682.15     $ 954,245.52  
3/24/2013
  $ 29,195.00     $ 6,361.64     $ 22,833.36     $ 931,412.15  
4/24/2013
  $ 29,195.00     $ 6,209.41     $ 22,985.59     $ 908,426.57  
5/24/2013
  $ 29,195.00     $ 6,056.18     $ 23,138.82     $ 885,287.75  
6/24/2013
  $ 29,195.00     $ 5,901.92     $ 23,293.08     $ 861,994.66  
7/24/2013
  $ 29,195.00     $ 5,746.63     $ 23,448.37     $ 838,546.30  
8/24/2013
  $ 29,195.00     $ 5,590.31     $ 23,604.69     $ 814,941.60  
9/24/2013
  $ 29,195.00     $ 5,432.94     $ 23,762.06     $ 791,179.55  
10/24/2013
  $ 29,195.00     $ 5,274.53     $ 23,920.47     $ 767,259.08  
11/24/2013
  $ 29,195.00     $ 5,115.06     $ 24,079.94     $ 743,179.14  
12/24/2013
  $ 29,195.00     $ 4,954.53     $ 24,240.47     $ 718,938.67  
1/24/2014
  $ 29,195.00     $ 4,792.92     $ 24,402.08     $ 694,536.59  
2/24/2014
  $ 29,195.00     $ 4,630.24     $ 24,564.76     $ 669,971.83  
3/24/2014
  $ 29,195.00     $ 4,466.48     $ 24,728.52     $ 645,243.31  
4/24/2014
  $ 29,195.00     $ 4,301.62     $ 24,893.38     $ 620,349.94  
5/24/2014
  $ 29,195.00     $ 4,135.67     $ 25,059.33     $ 595,290.60  
6/24/2014
  $ 29,195.00     $ 3,968.60     $ 25,226.40     $ 570,064.21  
7/24/2014
  $ 29,195.00     $ 3,800.43     $ 25,394.57     $ 544,669.63  
8/24/2014
  $ 29,195.00     $ 3,631.13     $ 25,563.87     $ 519,105.76  
9/24/2014
  $ 29,195.00     $ 3,460.71     $ 25,734.29     $ 493,371.47  
10/24/2014
  $ 29,195.00     $ 3,289.14     $ 25,905.86     $ 467,465.61  
11/24/2014
  $ 470,582.05     $ 3,116.44     $ 467,465.61     $ 0.00                      
                  $ 1,521,602.05     $ 221,922.42     $ 1,299,679.63            
 
Total payments
   
Total interest
   
Total Principal
         

 
 

--------------------------------------------------------------------------------