XML 26 R16.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Measurement Inputs and Valuation Techniques [Line Items]  
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, 2023 and December 31, 2022:
March 31, 2023
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Investments held in Trust Account
   $ 118,985,547      $ —        $ —    
Liabilities
                          
FPA
   $ —        $ —        $ 2,928,559  
December 31, 2022
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
                          
Investments held in Trust Account
   $ 118,064,355      $ —        $ —    
Liabilities
                          
FPA
   $ —        $ —        $ 2,708,717  
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,
2023
   
December 31,
2022
 
Probability of successful business combination
     85     85
Likelihood by 04/30/2023
     —       15
Likelihood by 06/30/2023
     5     15
Likelihood by 8/31/2023
     15     —  
Likelihood by 10/31/2023
     80     70
Risk-free rate
     4.91     4.75
Stock price
   $ 10.27     $ 10.11  
Estimated term remaining (years)
     0.54       0.71  
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 for the year ended March 31, 2023 and December 31, 2022:
 
Fair Value at December 31, 2022
     2,708,717  
Change in fair value
     219,842  
    
 
 
 
Fair Value at March 31, 2023
   $ 2,928,559