CONVERTIBLE NOTES PAYABLE | 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 original loan to Cannabis Suisse Corp. from Mr. Sudusinghe was pursuant to Loan Agreement dated March 1, 2016 and Verbal Agreement dated April 2, 2019. 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 original loan to Cannabis Suisse Corp. from Mr. Sudusinghe was pursuant to Loan Agreement dated March 1, 2016 and Verbal Agreement dated April 2, 2019. 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 original loan to Cannabis Suisse Corp. from Mr. Sudusinghe was pursuant to Loan Agreement dated March 1, 2016 and Verbal Agreement dated April 2, 2019. 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 original loan to Cannabis Suisse Corp. from Mr. Sudusinghe was pursuant to Loan Agreement dated March 1, 2016 and Verbal Agreement dated April 2, 2019. 13 CANNABIS SUISSE CORP. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 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 and debt discount was $19,672. The original loan to Cannabis Suisse Corp. from Mr. Sudusinghe was pursuant to Loan Agreement dated March 1, 2016 and Verbal Agreement dated April 2, 2019. 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 and debt discount was $7,541. The original loan to Cannabis Suisse Corp. from Mr. Sudusinghe was pursuant to Loan Agreement dated March 1, 2016 and Verbal Agreement dated April 2, 2019. 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 November 30, 2021 and the amounts that were reflected in income related to derivatives for the period ended: November 30, 2021 The financings giving rise to derivative financial instruments Indexed Fair Embedded derivatives 433,674 $ 5,315 Total 433,674 $ 5,315 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 three and six months ended November 30, 2021: The financings giving rise to derivative financial instruments and the gain (loss) effects: For the Three Months Ended For the Six Months Ended November 30, 2021 November 30, 2021 Embedded derivatives $ 1,395 $ 1,841 Total $ 1,395 $ 1,841 Current accounting principles that are provided in ASC 815 - Derivatives and Hedging 14 CANNABIS SUISSE CORP. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 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% November 30, 2021 Quoted market price on valuation date $0.034 Effective contractual conversion rates $0.0238 Contractual term to maturity 0.25 years Market volatility: Volatility 13.14% - 158.27% Risk-adjusted interest rate 0.08% 15 CANNABIS SUISSE CORP. NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) The following table reflects the issuances of embedded derivatives and changes in fair value inputs and assumptions related to the embedded derivatives as of November 30 and May 31, 2021. Period Ended Period Ended November 30, 2021 May 31, 2021 Balances at beginning of period $ 25,228 $ - Issuances: Embedded derivatives - 33,132 Conversions (18,071) Changes in fair value inputs and assumptions reflected in income (1,841) (7,904) Balances at end of period $ 5,316 $ 25,228 |