XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary Of Held To Maturity Securities
The carrying value, excluding gross unrealized holding losses and fair value of held to maturity securities on March 31, 2022 and December 31, 2021 are as follows:
 
         
Amortized
Cost and
Carrying Value
    
Gross
Unrealized
Gains
    
Gross
Unrealized
Losses
    
Fair Value
 
         
 
 
    
 
 
    
 
 
    
 
 
 
March 31, 2022
  
U.S. Treasury Securities
   $ 116,747,688             $ (18,450    $ 116,728,888  
December 31, 2021
  
U.S. Treasury Securities
   $ 116,733,409             $ (16,360    $ 116,716,698  
         
 
 
    
 
 
    
 
 
    
 
 
 
Summary of Assets and Liabilities that are measured at fair value on a recurring basis
The following table sets forth by level within the fair value hierarchy the Company’s assets and liabilities that were accounted for at fair value on a recurring basis at March 31, 2022:
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Investments held in Trust Account—U.S. Treasury
   $ 116,728,888      $      $ —    
Liabilities
                          
FPA
   $ —        $
     $ 2,013,491  
The following table sets forth by level within the fair value hierarchy the Company’s assets and liabilities that were accounted for at fair value on a recurring basis at December 31, 2021:
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Investments held in Trust Account—U.S. Treasury
   $ 116,716,698      $
     $ —    
Liabilities
                          
FPA
   $      $
     $ 1,007,934  
FPA liability [Member]  
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
Summary of model for the FPA liability
The key inputs into the modified PWER model for the FPA liability were as follows:
 
Input
  
March 31,

2022
   
December 31,
2021
 
Probability of successful business combination
     85     85
Likelihood by 4/30/2022
     0     5
Likelihood by 4/30/2023
     80     80
Likelihood by 10/31/2023
     20     15
Risk-free rate
     1.75     0.51
Stock price
   $ 9.90     $ 10.00  
Estimated term remaining (years)
     1.18       1.35  
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 December 31, 2021
   $ 1,007,934  
Change in fair value
     1,005,557  
Fair Value at March 31, 2022
   $ 2,013,491