XML 26 R16.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2023 and December 31, 2022:
June 30, 2023
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
        
Investments held in Trust Account
   $ 31,989,808      $ —      $ —  
Liabilities
        
FPA
   $ —      $ —      $ 3,571,298  
December 31, 2022
 
    
Level 1
    
Level 2
    
Level 3
 
Assets
        
Investments held in Trust Account
   $ 118,064,355      $ —      $ —  
Liabilities
        
FPA
   $ —      $ —      $ 2,708,717  
Summary of model for the FPA liability
The key inputs into the modified PWER model for the FPA liability were as follows:
 
Input
  
June 30,

2023
   
December 31,

2022
 
Probability of successful business combination
     85     85
Likelihood by 04/30/2023
     —       15
Likelihood by 06/30/2023
     —       15
Likelihood by 8/31/2023
     —       —  
Likelihood by 10/31/2023
     —       70
Likelihood by 12/31/2023
     50     —  
Likelihood by 03/31/2024
     50     —  
Risk-free rate
     5.45     4.75
Stock price
   $ 10.50     $ 10.11  
Estimated term remaining (years)
     0.63       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 June 30, 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  
Change in fair value
     642,739  
  
 
 
 
Fair Value at June 30, 2023
   $ 3,571,298