Company: CHPG
Filing Date: 2025-05-12
Form Type: S-1/A
Source: 0001213900-25-042135
Chunk: 137

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-05-12
Form: S-1/A
Chunk 137
---
consisting of 6,500,000 ordinary shares included in the units we are offering by this prospectus and 812,500 ordinary shares for the outstanding rights), and the price per share in this offering will be deemed to be $8.89. After giving effect to the sale of 6,500,000 ordinary shares included in the units we are offering by this prospectus (or 7,475,000 ordinary shares if the underwriters’ over -allotmentoption is exercised in full) and assuming the issuance of 812,500 ordinary shares upon the conversion of the rights included in the units (or 934,375 ordinary shares if the underwriters’ over -allotmentoption is exercised in full), the sale of the private units and the deduction of underwriting commissions and estimated expenses of this offering, our pro forma net tangible book value at $(1,158,011) or $(0.38) per share (or $(1,260,190) or $(0.36) per share if the underwriters’ over -allotmentoption is exercised in full), representing an immediate decrease in net tangible book value of $0.17 per share (or $0.15 per share if the underwriters’ over -allotmentoption is exercised in full) to the insiders and an immediate dilution of 104.3% or $9.27 per share or (or 104.1% or $9.25 per share if the underwriters’ over -allotmentoption is exercised in full) to new investors not exercising their redemption/tender rights. For purposes of presentation, our pro forma net tangible book value after this offering is $(1,158,011), less than it otherwise would have been because if we effect a business combination, the ability of public shareholders to exercise redemption rights or sell their shares to us in any tender offer may result in the redemption or tender of up to 7,312,500shares sold in this offering.

|                                                                            |     | Without        
 Over-allotment |       |   |     |           With 
 Over-allotment |   |
|:---------------------------------------------------------------------------|:----|:---------------|------:|:--|:----|---------------:|:--|
| Public offering price                                                      |     | $              |  8.89 |   |     |           8.89 |   |
| Net tangible book value before this offering                               |     | $              | (0.21 | ) |