GOLDEN ARROW MERGER CORP.

PRO FORMA BALANCE SHEET

Actual as of
March 19,
2021		 Pro Forma Adjustments As Adjusted as of
March 19,
2021
(Unaudited) (Unaudited)
ASSETS
Current assets
Cash $ 883,259 - $ 883,259
Prepaid expenses 545,650 - 545,650
Total Current Assets 1,428,909 - 1,428,909
Cash held in Trust Account 250,000,000 37,500,000 287,500,000
Total Assets $ 251,428,909 37,500,000 $ 288,928,909
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Current liabilities
Accrued offering costs $ 10,000 - $ 10,000
Promissory note - related party 141,367 - 141,367
Total Current Liabilities 151,367 - 151,367
Deferred underwriting fee payable 8,750,000 1,312,500 10,062,500
Total Liabilities 8,901,367 1,312,500 10,213,867
Commitments and Contingencies
Class A common stock subject to possible redemption, 23,752,754 and 27,371,504 shares at a redemption value of $10.00 per share 237,527,540 36,187,500 273,715,040
Stockholders' Equity:
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued and outstanding - - -
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 1,247,246 and 1,378,496 issued and outstanding (excluding 23,752,754 and 27,371,504 shares subject to possible redemption) 125 13 138
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 7,187,500 shares issued and outstanding (1) 719 - 719
Additional paid-in capital 4,999,647 (13 ) 4,999,634
Accumulated deficit (489 ) - (489 )
Total Stockholders' Equity 5,000,002 - 5,000,002
Total Liabilities and Stockholders' Equity $ 251,428,909 37,500,000 $ 288,928,909

Attachments

  • Original document
  • Permalink

Disclaimer

Golden Arrow Merger Corp. published this content on 12 May 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 14 May 2021 19:00:12 UTC.