XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 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 December 31, 2021 are as follows:
 
         
Amortized

Cost and

Carrying Value
    
Gross

Unrealized

Gains
    
Gross

Unrealized

Losses
   
Fair Value
 
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 September 30, 2022:
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Investments held in Trust Account
   $ 116,898,425      $ —        $ —    
Liabilities
                          
FPA
   $ —        $ —        $ 2,041,573  
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
   $ 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
  
September 30, 2022
   
December 31, 2021
 
Probability of successful business combination
     85     85
Likelihood by 4/30/2022
     —       5
Likelihood by 10/31/2023
     —       15
Likelihood by 01/31/2023
     5     —  
Likelihood by 04/30/2023
     95     80
Risk-free rate
     3.94     0.51
Stock price
   $ 9.90     $ 10.00  
Estimated term remaining (years)
     0.57       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  
Change in fair value
     (15,945
  
 
 
 
Fair Value at June 30, 2022
   $ 1,997,996  
Change in fair value
     43,577  
  
 
 
 
Fair Value at September 30, 2022
   $ 2,041,573