[1]	The numbers set forth in this column assume that 2,875,000 public shares or 100% of 28,750,000 public shares are redeemed.
[2]	The numbers set forth in this column assume that 7,187,500 public shares, or 25% of 28,750,000 public shares, are redeemed.
[3]	The numbers set forth in this column assume that 14,375,000 public shares, or 50% of 28,750,000 public shares, are redeemed.
[4]	The numbers set forth in this column assume that 21,562,500 public shares, or 75% of 28,750,000 public shares, are redeemed.
[5]	The numbers set forth in this column assume that 25,000,000 public shares, or 100% of 25,000,000 public shares are redeemed.
[6]	Expenses applied against gross proceeds include offering expenses of $748,691. See “Use of Proceeds.”
[7]	If we seek shareholder approval of our initial business combination and we do not conduct redemptions in connection with our initial business combination pursuant to the tender offer rules, our sponsor, and directors, officers, or any of their affiliates may also purchase shares in privately negotiated transactions or in the open market either prior to or following the completion of our initial business combination. In the event of any such purchases of our shares prior to the completion of our initial business combination, the number of ordinary shares subject to redemption will be reduced by the amount of any such purchases, increasing the pro forma net tangible book value per share. See “Proposed Business — Permitted Purchases of Our Securities.”
[8]	The numbers set forth in this column assume that 6,250,000 public shares, or 25% of 25,000,000 public shares, are redeemed.
[9]	The numbers set forth in this column assume that 12,500,000 public shares, or 50% of 25,000,000 public shares, are redeemed.
[10]	The numbers set forth in this column assume that 18,750,000 public shares, or 75% of 25,000,000 public shares, are redeemed.

Aeon Acquisition I Corp. S-1/A