Company: COPL-UN
Filing Date: 2025-04-14
Form Type: S-1/A
Source: 0001829126-25-002621
Chunk: 121

Company: Copley Acquisition Corp
Filing Date: 2025-04-14
Form: S-1/A
Chunk 121
---
 initial business combination (less deferred underwriting commissions) |     | $ | 146,250,000 |
| Public Shareholders’ investment per Class A ordinary share(3)                                            |     | $ |       10.05 |
| Sponsor’s investment per Class B ordinary share(4)                                                       |     | $ |        0.71 |
| Initial implied value per public share                                                                   |     | $ |       10.05 |
| Implied value per share upon consummation of initial business combination(5)                             |     | $ |        7.08 |

| (1) | Assumes the underwriters do not elect to exercise their over-allotment option.                                                                                                                                                                                                                                                     |
| (2) | Assumes the underwriters do not elect to exercise their over-allotment option and the sponsor forfeits 750,000 founder shares.                                                                                                                                                                                                     |
| (3) | While the public shareholders’ investment is in both the public shares and the public warrants, for purposes of this table the full investment amount is ascribed to the public shares only.                                                                                                                                       |
| (4) | The total investment in the equity of the company by the sponsor is $3,900,000, consisting of (i) $25,000 paid by the sponsor for the 5,750,000 founder shares and (ii) $3,875,000 paid by the sponsor for 517,143 placement units. For purposes of this table, the full investment amount is ascribed to the founder shares only. |
| (5) | All founder shares would automatically convert into Class A ordinary shares upon completion of our initial business combination, or at any time prior thereto at the option of the holders thereof, on a one-for-one basis, subject to adjustment, as described therein.                                                           |

<div align='center'>73</div>

The value of the founder shares held by our sponsor following completion of our initial business combination is likely to be substantially higher than the nominal price paid for them, even if the trading price of our ordinary shares at such time is substantially less than $10.05 per share.

Upon the closing of this offering, assuming no exercise of the underwriters’ over-allotment option, our sponsor and the non-managing sponsor investors (if any) will have invested in us an aggregate of $3,900,000, comprised of the $25,000 purchase price for the founder shares and the $3,875,000 purchase price for the placement units purchased by the sponsor