Company: CHPG
Filing Date: 2025-05-06
Form Type: S-1/A
Source: 0001213900-25-039846
Chunk: 136

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-05-06
Form: S-1/A
Chunk 136
---
3,475,411 |   |

____________ (1)Expenses applied against gross proceeds include offering expenses of $750,000 and underwriting commissions of $650,000 or $747,500 if the underwriters exercise their over -allotmentoption (excluding deferred underwriting fees). See “ Use of Proceeds” on page 78 of this prospectus. (2)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 HoldCo, sponsor, directors, executive officers, advisors or any of their affiliates may purchase public shares or public units 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. In addition, the table below shows material probable transactions or sources of dilution and the extent of such dilution that non -redeemingpublic shareholders could experience in connection with the closing of this offering. The table below assumes: Scenario A) 25% of maximum redemption of our public shares are redeemed, Scenario B) 50% of maximum redemption of our public shares are redeemed, Scenario C) 75% of maximum redemption of our public shares are redeemed, and Scenario D) maximum redemptions that would permit us to maintain net tangible assets of $5,000,001 are redeemed.

84

|                                                                                             |     | Without Over-Allotment Option Exercised 
 Scenario A                              
 25% of                                  
 maximum                                 
 redemptions(1)                          |             |   |     | Scenario B     
 50% of         
 maximum        
 redemptions(2) |             |   |     | Scenario C     
 75% of         
 maximum        
 redemptions(3) |             |   |     | Scenario D     
 maximum        
 redemptions(4) |             |   |
|:--------------------------------------------------------------------------------------------|:----|:----------------------------------------|------------:|:--|:----|:---------------|------------:|:--|:----|:---------------|------------:|:--|:----|:---------------|------------:|:--|
| Offering price of $8.89 included in the units (adjusted to exclude the value of the rights) |