Company: CHPG
Filing Date: 2025-05-06
Form Type: S-1/A
Source: 0001213900-25-039846
Chunk: 38

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-05-06
Form: S-1/A
Chunk 38
---
 
        maximum 
 redemptions(6) |     |   |     Scenario C 
         75% of 
        maximum 
 redemptions(7) |     |   |     Scenario D 
        maximum 
 redemptions(8) |     |   |      |
|:--------------------------------------------------------------------------------------------|:----|:-------------------------------------|---------------:|:----|:--|---------------:|:----|:--|---------------:|:----|:--|-----:|
| Offering price of $8.89 included in the 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