Company: COPL-UN
Filing Date: 2025-04-23
Form Type: S-1/A
Source: 0001829126-25-002866
Chunk: 176

Company: Copley Acquisition Corp
Filing Date: 2025-04-23
Form: S-1/A
Chunk 176
---
,000 founder shares are forfeited after the closing of this offering if the underwriter does not exercise their overallotment option. |

<div align='center'>111

CAPITALIZATION</div>

The following table sets forth
our capitalization at December 31, 2024, and as adjusted to give effect to the sale of our 15,000,000 units in this offering for
$150,000,000 (or $10.00 per unit) and the sale of 499,643 placement units for $3,700,001 (or $10.00 per placement unit for the first
67,500 placement units purchased and $7.00 per placement unit for each additional placement unit, assuming no exercise of the underwriters’
over-allotment option) and the application of the estimated net proceeds derived from the sale of such securities:

|                                                                                                                                    |     | December 31, 
 2024         |         |   |     |                |             |   |
|:-----------------------------------------------------------------------------------------------------------------------------------|:----|:-------------|--------:|:--|:----|:---------------|------------:|:--|
|                                                                                                                                    |     | Actual       |         |   |     | As Adjusted(1) |             |   |
| Due to related party                                                                                                               |     | $            |  72,773 |   |     | $              |           - |   |
| Deferred underwriting commissions                                                                                                  |     |              |       - |   |     |                |   4,500,000 |   |
| Over-allotment liability                                                                                                           |     |              |       - |   |     |                |     126,000 |   |
| Class A ordinary shares; 0 and                                                                                                     
 15,000,000 subject to redemption, actual and as adjusted, respectively(2)                                                          |     |              |       - |   |     |                | 150,750,000 |   |
| Shareholders’ equity (deficit):                                                                                                    |     |              |         |   |     |                |             |   |
| Preference shares, $0.0001 par value, 1,500,000 shares                                                                             
 authorized; 0 shares issued and outstanding, actual and as adjusted                                                                |     |              |       - |   |     |                |           - |   |
| Class A ordinary shares, $0.0001 par value, 150,000,000