Company: CHPG
Filing Date: 2025-05-12
Form Type: S-1/A
Source: 0001213900-25-042135
Chunk: 8

Company: ChampionsGate Acquisition Corp
Filing Date: 2025-05-12
Form: S-1/A
Chunk 8
---
 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 and private units on the value of public shares, see “ Dilution” 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 pages 83 and 53 of this prospectus. Mr. Tan, as the manager of the Sponsor HoldCo and sole director and