XML 39 R28.htm IDEA: XBRL DOCUMENT v3.22.2.2
LONG-TERM DEBT (Tables)
12 Months Ended
May 31, 2022
Debt Disclosure [Abstract]  
SCHEDULE OF LONG-TERM DEBT

Long-term debt consists of the following as of May 31, 2022 and 2021:

 

   2022   2021 
Term loan A payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 4.0%, maturing April 30, 2023  $753,144   $1,623,572 
           
Term loan C payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 4.0%, maturing August 4, 2024   635,364    905,822 
           
Term loan D payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 4.75%, matured January 10, 2022   -    487,390 
           
Term loan E payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 4.75%, maturing February 28, 2023   186,710    447,551 
           
Term loan F payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 5.25%, maturing February 29, 2024   1,294,951    2,035,670 
           
Term loan G payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 5.25%, maturing April 30, 2024   -    789,926 
           
Revolving loan payable to International Bank of Commerce, prime rate of interest plus 0.5% but not less than 4.50%, due July 29, 2024   3,700,000    - 
           
Term loan payable by GRE to International Bank of Commerce, interest rate of 5.5%, monthly principal and interest payments of $27,688, due April 30, 2023   1,826,361    2,049,941 
           
Term loan payable to First Interstate Bank (formerly Great Western Bank), interest rate of 3.7%, monthly principal and interest payments of $27,593, due March 19, 2025, secured by certain equipment   888,642    1,180,470 
           
Term note payable to First Interstate Bank (formerly Great Western Bank), interest rate of 3.5%, monthly principal and interest payments of $5,997, due August 10, 2028, secured by land and buildings   803,941    - 
           
Paycheck Protection Program note, principal and interest forgiven as of June 11, 2021   -    3,034,000 
           
Note payable to Robert Rosene, 7.5% interest, due January 15, 2024   3,295,704    3,536,112 
           
Other   111,374    147,914 
Face value of long-term debt   13,496,191    16,238,368 
Less: Debt issuance costs, net of amortization   (29,751)   (30,726)
    13,466,440    16,207,642 
Less: Current portion of long-term debt   (4,160,403)   (3,236,113)
Long-term debt  $9,306,037   $12,971,529