Company: CHPG
Filing Date: 2025-03-27
Form Type: S-1/A
Source: 0001013762-25-002932
Chunk: 146

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-03-27
Form: S-1/A
Chunk 146
---
 Percentage |   |     | Average Price 
 per Share     |       |
|:-----------------------|:----|-----------:|:----|-----------:|:--|:----|:--------------------|------------:|:----|-----------:|:--|:----|:--------------|------:|
| Insider shares(1)      |     |  5,806,452 |     |       19.9 | % |     | $                   |      25,452 |     |          — | % |     | $             | 0.004 |
| Private shares(2)      |     |    568,125 |     |        2.0 | % |     |                     |   5,050,000 |     |        2.5 | % |     | $             |  8.89 |
| Representative shares  |     |    300,000 |     |        1.0 | % |     |                     |           — |     |          — | % |     | $             |     — |
| Public shareholders(3) |     | 22,500,000 |     |       77.1 | % |     |                     | 200,000,000 |     |       97.5 | % |     | $             |  8.89 |
| Total                  |     | 29,174,577 |     |      100.0 | % |     | $                   | 205,075,452 |     |      100.0 | % |     |               |       |

____________ (1)Assumes no exercise of the over -allotmentoption and forfeiture by our Sponsor HoldCo of 870,967shares of ordinary shares. (2)Includes the issuance of an additional 63,125 ordinary shares underlying the rights contained in the private shares. (3)Includes the issuance of an additional 2,500,000 ordinary shares underlying the rights contained in the public shares.

85

The pro forma net tangible book value per share after the offering is calculated as follows (assuming no exercise and full exercise of the underwriters’ over -allotmentoption):

| Numerator:                                                                |     | Without        
 Over-allotment |              |   |     | With           
 Over-allotment |              |   |
|:--------------------------------------------------------------------------|:----|:---------------|-------------:|:--|:----|:---------------|-------------:|:--|