Company: SPEG
Filing Date: 2025-06-20
Form Type: S-1/A
Source: 0001213900-25-055713
Chunk: 62

Company: Silver Pegasus Acquisition Corp.
Filing Date: 2025-06-20
Form: S-1/A
Chunk 62
---
 Working (deficiency) capital(1)                            |     | $              | (339,244 | ) |     | $           |     495,497 |   |
| Total assets(2)                                            |     |                |  290,931 |   |     |             | 100,601,397 |   |
| Total liabilities(3)                                       |     |                |  339,534 |   |     |             |   5,683,200 |   |
| Value of ordinary shares subject to possible redemption(4) |     |                |        — |   |     |             | 100,000,000 |   |
| Shareholders’ deficit(5)                                   |     |                |  (48,603 | ) |     |             |  (5,081,803 | ) |

____________ (1)The “as adjusted” calculation includes $650,000 of cash held outside the trust account, including approximately $140,000 to be used to pay for director and officer liability insurance premiums, plus $48,603 of actual shareholders’ deficit on March 31, 2025, less $105,900 of over -allotmentliability. (2)The “as adjusted” calculation equals $100,000,000 of cash held in trust from the proceeds of this offering and the sale of the private placement warrants, plus $650,000 in cash held outside the trust account, including approximately $140,000 to be used to pay for director and officer liability insurance premiums, plus $48,603 of actual shareholders’ deficit on March 31, 2025. (3)The “as adjusted” calculation equals $3,500,000 of deferred underwriting commissions, assuming the over -allotmentoption is not exercised, $105,900 of over -allotmentliability and $2,077,300 of derivative liability for the rights ($1,411,000) and private placement warrants ($666,300) included in the transaction. (4)The “as adjusted” calculation equals 10,000,000 Class A ordinary shares at $10.00 per share (assuming the underwriters’ over -allotmentis not exercised and no Class A ordinary shares are issued to Roth). (5)Excludes 10,000,000 Class A ordinary shares purchased in the public market which are subject to conversion in connection with our initial business combination. The “as adjusted” calculation equals the “as adjusted