Company: CHPG
Filing Date: 2025-05-12
Form Type: S-1/A
Source: 0001213900-25-042135
Chunk: 40

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-05-12
Form: S-1/A
Chunk 40
---
 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                                    |     |                                      |           6.13 |     |   |           5.24 |     |   |           3.82 |     |   | 1.22 |
| Dilution to public shareholders                                                             |     | $                                    |           2.76 |     | $ |           3.65 |     | $ |           5.07 |     | $ | 7.67 |

(5)The numbers set forth in this column assume that 1,713,024 public shares, or 25%, of the 6,852,095 public shares are redeemed. (6)The numbers set forth in this column assume that 3,426,048 public shares, or 50%, of the 6,852,095 public shares are redeemed. (7)The numbers set forth in this column assume that 5,139,071 public shares, or 75%, of the 6,852,095 public shares are redeemed. (8)The numbers set forth in this column assume that 6,852,095 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, see “ Dilution” on page83, 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 page 53 of this prospectus. The private shares underlying the private units are identical to the Class A ordinary shares included in the units being sold in this offering. However, our insiders have agreed, pursuant to written letter agreements with us, (A) to vote their insider shares and private shares (as well as any public shares acquired in or after this offering) in favor of any proposed business combination, (B) not to propose, or vote in favor of, an amendment to our second amended and restated memorandum and articles of association that would stop our public shareholders from redeeming their shares for cash or selling their shares to us in connection with