CONVERTIBLE DEBT DISCLOSURE | NOTE 8 - CONVERTIBLE NOTES PAYABLE On December 1, 2020, Suneetha Nandana Silva Sudusinghe assigned SAPA Investments, LLC $10,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows SAPA Investments, LLC to convert the loan to common stock at a 70%-discount to the market price at the time of conversion after a period of lockup of 30 days. The note was converted to equity in July 2021. On December 4, 2020, Suneetha Nandana Silva Sudusinghe assigned SAPA Group, LLC $10,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows SAPA Group, LLC to convert the loan to common stock at a 70%-discount to the market price at the time of conversion after a period of lockup of 30 days. The note was converted to equity in July 2021. On December 7, 2020, Suneetha Nandana Silva Sudusinghe assigned GSS Group LLC $10,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows GSS Group LLC to convert the loan to common stock at a 70%-discount to the market price at the time of conversion after a period of lockup of 30 days. The note was converted to equity in July 2021. On December 10, 2020, Suneetha Nandana Silva Sudusinghe assigned Noi Tech LLC $10,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows Noi Tech LLC to convert the loan to common stock at a 70%-discount to the market price at the time of conversion after a period of lockup of 30 days. The note was converted to equity in July 2021. On April 1, 2021, Suneetha Nandana Silva Sudusinghe assigned Serhii Cherniienko $60,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows Serhii Cherniienko to convert the loan to common stock at a fixed price of $0.01 per share. Beneficial conversion feature was $60,000. Of the $60,000, $30,000 was converted to equity in December 2021, and the rest of $30,000 was assigned to Okie LLC. On April 15, 2021, Suneetha Nandana Silva Sudusinghe assigned Noi Tech LLC $30,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows Noi Tech LLC to convert the loan to common stock at a fixed price of $0.01 per share. Beneficial conversion feature was $30,000. The note was assigned to Okie LLC with a $10,000 discount in May 2022. On December 1, 2021, Suneetha Nandana Silva Sudusinghe assigned Serghei Dumanov $12,000 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows Serghei Dumanov to convert the loan to common stock at a fixed price of $0.005 per share. The note was converted to equity in February 2022. On February 1, 2022, Suneetha Nandana Silva Sudusinghe assigned Galina Balan $18,500 of his loan to Cannabis Suisse Corp. The Agreement contains a provision that allows Galina Balan to convert the loan to common stock at a fixed price of $0.005 per share. The note was converted to equity in April 2022. In May 2022, Alain Parrik assigned his convertible note of $85,000 the Company owed him to Okie LLC. According to the note terms and conditions, the note can be converted to shares at a fixed price of $0.005 per share. The following table summarizes the note activities described above: Activities During the year ended May 31, 2022 Date Creditor Balance at May 31, 2021 Note Issuance Conversion to Equity Note Discount Note Assignment Balance at May 31, 2022 12/01/20 SAPA Investments, LLC (10,000) - 10,000 - - - 12/04/20 SAPA Group, LLC (10,000) - 10,000 - - - 12/07/20 GSS Group LLC (10,000) - 10,000 - - - 12/10/20 Noi Tech LLC (10,000) - 10,000 - - - 04/01/21 Serhii Cherniienko (60,000) - 30,000 - 30,000 - 04/15/21 Noi Tech LLC (30,000) - - 10,000 20,000 - 12/01/21 Serghei Dumanov - (12,000) 12,000 - - - 02/01/22 Galina Balan - (18,500) 18,500 - - - 01/19/22 Alain Parrik - (85,000) - - 85,000 - 05/31/22 Okie LLC - - - - (135,000) (135,000) Current Maturities of Convertible Notes Payable (130,000) (115,500) 100,500 10,000 - (135,000) The Company’s convertible promissory notes gave rise to derivative financial instruments. The notes embodied certain terms and conditions that were not clearly and closely related to the host debt agreement in terms of economic risks and characteristics. These terms and features consist of the embedded conversion option. The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of February 28, 2022, and 2021 and the amounts that were reflected in income related to derivatives for the period ended: May 31, 2022 The financings giving rise to derivative financial instruments Indexed Shares Fair Values Embedded derivatives - $ - Total - $ - May 31, 2021 The financings giving rise to derivative financial instruments Indexed Shares Fair Values Embedded derivatives 814,967 $ 25,227 Total 814,967 $ 25,227 The following table summarizes the effects on the Company’s gain (loss) associated with changes in the fair values of the derivative financial instruments by type of financing for the years ended May 31, 2022 and 2021: For the Three Months Ended May 31, 2022 May 31, 2021 Embedded derivatives $ 4 $ 10,981 Total $ 4 $ 10,981 Current accounting principles that are provided in ASC 815 - Derivatives and Hedging require derivative financial instruments to be classified in liabilities and carried at fair value with changes recorded in income. The Company has selected the Monte Carlo Simulation Model, which approximates the Monte Carlo Simulations, valuation technique to fair value the embedded derivative because it believes that this technique is reflective of all significant assumption types, and ranges of assumption inputs, that market participants would likely consider in transactions involving embedded derivatives. Such assumptions include, among other inputs, interest risk assumptions, credit risk assumptions and redemption behaviors in addition to traditional inputs for option models such as market trading volatility and risk-free rates. The Binomial Lattice Model technique is a level three valuation technique because it requires the development of significant internal assumptions in addition to observable market indicators. For instruments in which the time to expiration has expired, the Company has utilized the intrinsic value as the fair value. The intrinsic value is the difference between the quoted market price on the valuation date and the applicable conversion price. Significant inputs and results arising from the Monte Carlo Simulation process are as follows for the embedded derivatives that have been bifurcated from the convertible notes and classified in liabilities: December 1, 2020 Quoted market price on valuation date $0.0615 Effective contractual conversion rates $0.044 Contractual term to maturity 0.25 years Market volatility: Volatility 299.09% - 479.35% Risk-adjusted interest rate 0.13% December 4, 2020 Quoted market price on valuation date $0.0722 Effective contractual conversion rates $0.056 Contractual term to maturity 0.25 years Market volatility: Volatility 239.43% - 391.85% Risk-adjusted interest rate 0.13% December 7, 2020 Quoted market price on valuation date $0.06 Effective contractual conversion rates $0.0455 Contractual term to maturity 0.25 years Market volatility: Volatility 281.02% - 381.87% Risk-adjusted interest rate 0.12% December 10, 2020 Quoted market price on valuation date $0.0551 Effective contractual conversion rates $0.0419 Contractual term to maturity 0.25 years Market volatility: Volatility 196.85% - 382.99% Risk-adjusted interest rate 0.12% May 10, 2022 Quoted market price on valuation date $0.0209 Effective contractual conversion rates $0.0147 Contractual term to maturity 0.25 years Market volatility: Volatility 59.26% Risk-adjusted interest rate 3.25% The following table reflects the issuances of embedded derivatives and changes in fair value inputs and assumptions related to the embedded derivatives as of May 31, 2022 and 2021. Years Ended 2022 2021 Balances at beginning of period $ 25,228 $ - Issuances: Embedded derivatives - 33,132 Conversions (22,773) Changes in fair value inputs and assumptions reflected in income (2,454) (7,904) Balances at end of period $ - $ 25,228 |