XML 29 R19.htm IDEA: XBRL DOCUMENT v3.21.4
Recurring Fair Value Measurements (Tables) - FPA liability [Member]
8 Months Ended
Sep. 30, 2021
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary of model for the FPA liability
On September 30, 2021 and August 23, 2021, the Company used a Probability Weighted Expected Return (PWER) model to value the FPA liability.
The key inputs into the modified PWER model for the FPA liability were as follows:
 
                 
Input
  
September 30,

2020
   
August 23,

2021
 
Probability of successful business combination
   $
85
  $
85
Likelihood by 3/31/2022
    
25
  $
25
Likelihood by 3/31/2023
    
50
   
50
Likelihood by 3/31/2023
    
25
   
25
Risk-free rate
    
0.16
   
0.09
Stock price
   $
10.00
    $
10.00
 
Estimated term remaining (years)
    
1.37
     
1.10
 
Volatility
    
14.0
   
14.0
Summary of reconciliation of changes in fair value for the FPA liability classified as Level 3
The following table provides a reconciliation of changes in fair value of the beginning and ending balances for the FPA liability classified as Level 3:
 
         
Fair value at August 23, 2021
   $
1,013,935
 
Change in fair value
    
(1,272
Fair Value at September 30, 2021
   $
1,012,663