XML 30 R20.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2023
Fair Value Measurements [Abstract]  
Schedule of company’s liabilities that are measured at fair value
   March 31,
2023
   Quoted
Prices In
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Assets:                
Cash and marketable securities held in trust  $10,392,055   $10,392,055           —          — 
Liabilities:                    
Warrant liabilities – Public Warrants  $759,000   $759,000   $   $ 
Warrant liabilities – Private Placement Warrants   624,538            624,538 
Warrant liabilities – Representative’s Warrants   48,386            48,386 
Total  $1,431,924   $759,000   $   $672,924 

 

   December 31,
2022
   Quoted
Prices In
Active
Markets
(Level 1)
   Significant
Other
Observable
Inputs
(Level 2)
   Significant
Other
Unobservable
Inputs
(Level 3)
 
Liabilities:                
Warrant liabilities – Public Warrants  $450,656   $450,656   $         —   $ 
Warrant liabilities – Private Placement Warrants   377,857            377,857 
Warrant liabilities – Representative’s Warrants   29,274            29,274 
Total  $857,787   $450,656   $   $407,131 

 

Schedule of inputs into the monte carlo simulation
    March 31,
2023
    December 31,
2022
 
Input            
Risk-free interest rate     4.76 %     4.74 %
Expected term (years)     .80       .90  
Expected volatility     8.4 %     7.7 %
Exercise price   $ 11.50     $ 11.50  
Fair value of Common stock   $ 10.34     $ 10.13  

  

Schedule of the changes in the fair value of financial instruments
   Private
Placement
Warrants
   Public
Warrants
   Representative’s
Warrants
   Warrant
Liability
 
Fair value at December 31, 2022  $377,857   $    —   $29,274   $407,131 
Change in fair value of warrant liabilities   246,681        19,112    265,793 
Fair value at March 31, 2023  $624,538   $   $48,386   $672,924 

 

   Private
Placement
Warrants
   Public
Warrants
   Representative’s
Warrants
   Warrant
Liability
 
Fair value at December 31, 2021  $3,086,701   $3,890,177   $239,144   $7,216,022 
Change in fair value of warrant liabilities   (1,660,759)   (2,088,501)   (128,669)   (3,877,929)
Transfer out of Level 3 to Level 1       (1,801,676)       (1,801,676)
Fair value at March 31, 2022  $1,425,942   $   $110,475   $1,536,417