| Schedule of Class A Ordinary Shares Reflected in the Balance Sheet |
As of September 30, 2025, the Class A ordinary shares reflected
in the condensed balance sheet is reconciled in the following table:
| Gross proceeds | |
$ | 172,500,000 | |
| Less: | |
| | |
| Proceeds allocated to Public Warrants (as defined below) | |
| (345,000 | ) |
| Issuance costs allocated to Class A ordinary shares | |
| (10,891,881 | ) |
| Plus: | |
| | |
| Accretion of carrying value to redemption value | |
| 14,202,949 | |
| Class A ordinary shares subject to possible redemption | |
$ | 175,466,068 | |
|
| Schedule of Basic and Diluted Net Income Per Share |
The following tables reflect the calculation
of basic and diluted net income per share:
| | |
Three Months Ended
September 30, 2025 | | |
Nine Months Ended
September 30, 2025 | |
| | |
Class A | | |
Class B | | |
Class A | | |
Class B(1) | |
| Basic net income per share: | |
| | |
| | |
| | |
| |
| Numerator: | |
| | |
| | |
| | |
| |
| Net income | |
$ | 1,264,276 | | |
$ | 421,425 | | |
$ | 1,722,079 | | |
$ | 962,257 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted Average Ordinary Shares | |
| 17,250,000 | | |
| 5,750,000 | | |
| 9,703,125 | | |
| 5,421,875 | |
| Basic net income per ordinary share | |
$ | 0.07 | | |
$ | 0.07 | | |
$ | 0.18 | | |
$ | 0.18 | |
| | |
Three Months Ended September 30, 2025 | | |
Nine Months Ended
September 30, 2025 | |
| | |
Class A | | |
Class B | | |
Class A | | |
Class B(1) | |
| Diluted net income per share: | |
| | |
| | |
| | |
| |
| Numerator: | |
| | |
| | |
| | |
| |
| Net income | |
$ | 1,264,276 | | |
$ | 421,425 | | |
$ | 1,713,023 | | |
$ | 971,313 | |
| Denominator: | |
| | | |
| | | |
| | | |
| | |
| Weighted Average Ordinary Shares | |
| 17,250,000 | | |
| 5,750,000 | | |
| 9,703,125 | | |
| 5,501,838 | |
| Diluted net income per ordinary share | |
$ | 0.07 | | |
$ | 0.07 | | |
$ | 0.18 | | |
$ | 0.18 | |
| (1) | Excludes up to 750,000 Class B ordinary shares that were
subject to forfeiture if the over-allotment option was not exercised in full or in part by the Underwriters (see Note 6). On April 30,
2025, the Underwriters’ over-allotment option was exercised in full simultaneously with the Initial Public Offering, and the 750,000
Class B ordinary shares were no longer subject to forfeiture. |
|