| SCHEDULE OF ORDINARY CLASS OF SHARES |
SCHEDULE
OF ORDINARY CLASS OF SHARES
| | |
| | |
| Gross proceeds | |
$ | 101,823,000 | |
| Less: | |
| | |
| Proceeds allocated to Public Warrants | |
| (1,527,345 | ) |
| Proceeds allocated to the over-allotment option | |
| (82,463 | ) |
| Public Shares issuance costs | |
| (5,516,275 | ) |
| Plus: | |
| | |
| Remeasurement of carrying value to redemption value | |
| 7,672,354 | |
| Class A ordinary shares subject to possible redemption, March 31, 2026 | |
| 102,369,271 | |
| Plus: | |
| | |
| Remeasurement of carrying value to redemption value | |
| 860,545 | |
| Class A ordinary shares subject to possible redemption, June 30, 2026 | |
$ | 103,229,816 | |
|
| SCHEDULE OF NET LOSS PER COMMON SHARE |
The
following table reflects the calculation of basic and diluted net income per ordinary share:
SCHEDULE
OF NET LOSS PER COMMON SHARE
| | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
| | |
For the Three Months Ended June 30, 2026 | | |
For the Six Months Ended June 30, 2026 | |
| | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
| Basic net income per ordinary share | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Allocation of net income | |
$ | 521,988 | | |
$ | 169,383 | | |
$ | 758,662 | | |
$ | 292,682 | |
| Denominator | |
| | | |
| | | |
| | | |
| | |
| Basic weighted average ordinary shares outstanding(1) | |
| 10,459,580 | | |
| 3,394,100 | | |
| 8,761,095 | | |
| 3,379,921 | |
| Basic net income per ordinary share | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | 0.09 | | |
$ | 0.09 | |
| | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
| | |
For the Three Months Ended June 30, 2026 | | |
For the Six Months Ended June 30, 2026 | |
| | |
Class A | | |
Class B | | |
Class A | | |
Class B | |
| Diluted net income per ordinary share | |
| | | |
| | | |
| | | |
| | |
| Numerator: | |
| | | |
| | | |
| | | |
| | |
| Allocation of net income | |
$ | 521,988 | | |
$ | 169,383 | | |
$ | 757,777 | | |
$ | 293,567 | |
| Denominator | |
| | | |
| | | |
| | | |
| | |
| Diluted weighted average ordinary shares outstanding(1) | |
| 10,459,580 | | |
| 3,394,100 | | |
| 8,761,095 | | |
| 3,394,100 | |
| Diluted net income per ordinary share | |
$ | 0.05 | | |
$ | 0.05 | | |
$ | 0.09 | | |
$ | 0.09 | |
| (1) | | The weighted average
number of Class B ordinary shares outstanding excludes 500,000 founder shares that were subject to forfeiture to the extent the underwriters’
over-allotment option was not exercised in full or in part. As a result of the partial exercise by the underwriters of the over-allotment
option on February 12, 2026, 60,767 founder shares were no longer subject to forfeiture, and upon the expiration of the underwriters’
over-allotment option on March 14, 2026, the remaining 439,233 founder shares were forfeited by the Sponsor for no consideration (Note
7). The diluted weighted average number of Class B ordinary shares outstanding for the six months ended June 30, 2026 includes those
founder shares that were subject to forfeiture. |
|