Schedule of company's assets that are measured at fair value on a recurring basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant Other |
|
|
Quoted Prices in |
|
Significant Other |
|
Unobservable |
|
|
Active Markets |
|
Observable Inputs |
|
Inputs |
Description |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
Assets: |
|
|
|
|
|
|
|
|
|
Investments held in Trust Account |
|
$ |
414,645,708 |
|
$ |
— |
|
$ |
— |
Liabilities: |
|
|
|
|
|
|
|
|
|
Derivative warrant liabilities - Public Warrant |
|
$ |
3,519,000 |
|
$ |
— |
|
$ |
— |
Derivative warrant liabilities - Private Placement Warrant |
|
$ |
— |
|
$ |
— |
|
$ |
1,747,600 |
December 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Significant Other |
|
|
Quoted Prices in |
|
Significant Other |
|
Unobservable |
|
|
Active Markets |
|
Observable Inputs |
|
Inputs |
Description |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
Assets: |
|
|
|
|
|
|
|
|
|
Investments held in Trust Account |
|
$ |
414,023,891 |
|
$ |
— |
|
$ |
— |
Liabilities: |
|
|
|
|
|
|
|
|
|
Derivative warrant liabilities - Public Warrant |
|
$ |
11,592,000 |
|
$ |
— |
|
$ |
— |
Derivative warrant liabilities - Private Placement Warrant |
|
$ |
— |
|
$ |
— |
|
$ |
5,756,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measured as of December 31, 2021 |
|
|
|
|
|
|
|
|
Significant Other |
|
|
Quoted Prices in |
|
Significant Other |
|
Unobservable |
|
|
Active Markets |
|
Observable Inputs |
|
Inputs |
Description |
|
(Level 1) |
|
(Level 2) |
|
(Level 3) |
Assets: |
|
|
|
|
|
|
|
|
|
Investments held in Trust Account |
|
$ |
414,023,891 |
|
$ |
— |
|
$ |
— |
Liabilities: |
|
|
|
|
|
|
|
|
|
Derivative warrant liabilities - Public warrant |
|
$ |
11,592,000 |
|
$ |
— |
|
$ |
— |
Derivative warrant liabilities - Private warrant |
|
$ |
— |
|
$ |
— |
|
$ |
5,756,800 |
|
Schedule of change in the fair value of the warrant liabilities |
The change in the fair value of the derivative warrant liabilities measured with Level 3 inputs as of June 30, 2022 and 2021 are summarized as follows:
|
|
|
|
Derivative warrant liabilities at December 31, 2021 - Level 3 |
|
$ |
5,756,800 |
Change in fair value of derivative warrant liabilities - Level 3 |
|
|
(3,186,800) |
Derivative warrant liabilities at June 30, 2022 - Level 3 |
|
$ |
2,570,000 |
Change in fair value of derivative warrant liabilities - Level 3 |
|
|
(822,400) |
Derivative warrant liabilities at June 30, 2022 - Level 3 |
|
$ |
1,747,600 |
|
|
|
|
Derivative warrant liabilities at January 1, 2021 |
|
$ |
— |
Issuance of Public and Private Warrants - Level 3 |
|
|
21,272,000 |
Transfer of Public Warrants to Level 1 Measurement |
|
|
(14,076,000) |
Change in fair value of derivative warrant liabilities - Level 3 |
|
|
1,028,000 |
Derivative warrant liabilities at March 31, 2021 - Level 3 |
|
|
8,224,000 |
Change in fair value of derivative warrant liabilities - Level 3 |
|
|
822,400 |
Derivative warrant liabilities at June 30, 2021 - Level 3 |
|
$ |
9,046,400 |
|
|
|
|
|
Derivative warrant liabilities at January 1, 2021 |
|
$ |
— |
Issuance of Public and Private Warrants - Level 3 |
|
|
21,272,000 |
Transfer of Public Warrants to Level 1 Measurement |
|
|
(14,076,000) |
Change in fair value of derivative warrant liabilities - Level 3 |
|
|
(1,439,200) |
Derivative warrant liabilities at December 31, 2021 - Level 3 |
|
$ |
5,756,800 |
|
Schedule of quantitative information regarding Level 3 fair value measurements inputs |
|
|
|
|
|
|
|
|
|
|
June 30, 2022 |
|
December 31, 2021 |
|
Exercise price |
|
$ |
11.50 |
|
$ |
11.50 |
|
Volatility |
|
|
1.7 |
% |
|
10.00 |
% |
Stock price |
|
$ |
9.82 |
|
$ |
9.73 |
|
Expected life of the options to convert |
|
|
5.45 |
|
|
5.61 |
|
Risk-free rate |
|
|
2.97 |
% |
|
1.31 |
% |
Dividend yield |
|
|
0 |
% |
|
0 |
% |
|
|
|
|
|
|
|
|
As of December 31, 2021 |
|
Volatility |
|
|
10.00 |
% |
Stock price |
|
$ |
9.73 |
|
Expected life of the options to convert |
|
|
5.61 |
|
Risk-free rate |
|
|
1.31 |
% |
Dividend yield |
|
|
0 |
% |
Probability of business combination |
|
|
90 |
% |
|