XML 28 R18.htm IDEA: XBRL DOCUMENT v3.22.1
Recurring Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of convertible promissory note draws the estimated fair value
   March 31,   Quoted
Prices In
Active Markets
   Significant
Other
Observable
Inputs
   Significant
Other
Unobservable
Inputs
 
   2022   (Level 1)   (Level 2)   (Level 3) 
                 
Assets:                
Money Market Funds held in Trust Account  $128,408,365   $128,408,365    
              —
    
 
                     
Liabilities:                    
Working Capital Loans-conversion feature   
    
    
    
 
Public Warrants: Liabilities   2,403,500    2,403,500    
    
 
Private Placement Warrants: Liabilities   1,149,715    
    
    1,149,715 
   $3,553,215   $2,403,500   $
   $1,149,715 

 

   December 31,   Quoted
Prices In
Active Markets
   Significant
Other
Observable
Inputs
   Significant
Other
Unobservable
Inputs
 
   2021   (Level 1)   (Level 2)   (Level 3) 
                 
Assets:                
Money Market Funds held in Trust Account  $128,400,078   $128,400,078    
            —
    
            —
 
                     
Liabilities:                    
Public Warrants: Liabilities  $5,313,000   $5,313,000   $
   $
 
Private Placement Warrants: Liabilities   2,566,959    
    
    2,566,959 
   $7,879,959   $5,313,000   $
   $2,566,959 

 

Schedule of changes to Level 3 labilities
Fair Value at January 1, 2021  $
-
 
Initial fair value of public and private warrants   15,085,335 
Transfer of public warrants to Level 1   (10,141,998)
Change in fair value   (2,376,378)
Fair Value at December 31, 2021  $2,566,959 
Change in fair value   (1,417,244)
Fair Value at March 31, 2022  $1,149,715 

 

Schedule of modified black scholes simulation
  

(Initial

Measurement)

August 30,

2021

  

December 31,

2021

  

March 31,

2022

 
Risk-free interest rate   0.97%   1.31%   2.42%
Expected term remaining (years)   5.91    5.49    5.30 
Expected volatility   17.0%   7.7%   3.0%
Stock price  $9.197   $9.98   $10.04 

 

Schedule of convertible promissory note draws the estimated fair value
   March 1,   March 23,   March 31, 
   2022   2022   2022 
Warrant Valuation Terms            
Risk-free interest rate   1.58%   2.34%   2.42%
Term   5.40    5.34    5.23 
Expected volatility   5.9%   2.8%   3.0%
Stock Price  $10.01   $10.02   $10.04 
                
Compound Option Terms               
Strike price-debt conversion  $1.00   $1.00   $1.00 
Strike price - warrants  $11.50   $11.50   $11.50 
Term - debt conversion   0.40    0.34    0.23 
Term - warrant conversion   5.40    5.34    5.23 
                
Probability of transaction   80%   80%   80%
                
Probability of transaction - Target Date 5/30/2022   40%   40%   40%
                
Probability of transaction - Target Date 8/30/2022   60%   60%   60%

 

Schedule of changes in the fair value of the Level 3 convertible promissory note
    Working 
    Capital  
    Loans-Conversion Feature 
Fair value at issuance dates of March 1, 2022 and March 23, 2022  $
 
Change in valuation inputs or other assumptions   
 
Fair value as of March 31, 2022  $