Company: CHPG
Filing Date: 2025-03-27
Form Type: S-1/A
Source: 0001013762-25-002932
Chunk: 10

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-03-27
Form: S-1/A
Chunk 10
---
) |      |     | Scenario D     
 maximum        
 redemptions(8) |      |
|:--------------------------------------------------------------------------------------------|:----|:-------------------------------------|-----:|:----|:---------------|-----:|:----|:---------------|-----:|:----|:---------------|-----:|
| Offering price of $8.89 included in the units (adjusted to exclude the value of the rights) |     | $                                    | 8.89 |     | $              | 8.89 |     | $              | 8.89 |     | $              | 8.89 |
| Pro forma net tangible book value per share, as adjusted                                    |     |                                      | 6.15 |     |                | 5.18 |     |                | 3.59 |     |                | 0.44 |
| Dilution to public shareholders                                                             |     | $                                    | 2.74 |     | $              | 3.71 |     | $              | 5.30 |     | $              | 8.45 |

(5)The numbers set forth in this column assume that 5,538,719 public shares, or 25%, of the 22,154,877 public shares are redeemed.

(6)The numbers set forth in this column assume that 11,077,439 public shares, or 50%, of the 22,154,877 public shares are redeemed. (7)The numbers set forth in this column assume that 16,616,158 public shares, or 75%, of the 22,154,877 public shares are redeemed. (8)The numbers set forth in this column assume that 22,154,877 public shares, or maximum redemptions that would permit us to maintain net tangible assets of $5,000,001 are redeemed. For further information on the dilutive effect of the insider shares and private units on the value of public shares, see “ Dilution” and “ Risk Factor— The nominal purchase price paid by our Sponsor HoldCo for the insider shares may result in significant dilution to the implied value of your public shares prior to or upon the consummation of our initial business combination” on pages 85 and 55 of this prospectus. Mr. Sunny Tan Kah Wei, who is a Malaysian resident and citizen, is currently the manager of the Sponsor HoldCo and sole director and shareholder of our sponsor and as such is deemed to have sole voting and investment discretion