Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 108

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 108
---
(4)                        |   | ​        |        52,250 |   | ​        |        52,250 |
| Total Combined Company Common Stock outstanding upon closing of the Business Combination |   | ​        |   259,035,979 |   | ​        |   251,035,979 |
| FGMC IPO price                                                                           | ​ | $        |            10 | ​ | $        |            10 |
| Value of Combined Company upon Closing of the Business Combination                       | ​ | $        | 2,590,359,790 | ​ | $        | 2,510,359,790 |

| (1) | Consists of 247,910,599 shares of common stock of Combined Company received by BOXABL stockholders. This includes 232,733,140 shares of common stock Combined Company exchanged for shares of common stock and 15,177,459 shares of common stock of Combined Company exchanged for convertible securities of BOXABL. |

| (2) | Represents the FGMC’s Public Shares and Public Shares underlying the Public Right |

<div align='center'>40</div>

| (3) | Consists of 1,402,910 shares of common stock held by Sponsor, 85,390 shares of common stock held by Ramnarain Joseph Jaigobind and 760,000 shares of common stock held by directors, officers and advisors. Also includes 22,330 and 2,500 shares of common stock held by Sponsor and Ramnarain Joseph Jaigobind, respectively, underlying the Private Unit Rights. |

| (4) | Consists of 47,500 shares of common stock underlying Underwriter and Advisor Unit. Also includes 4,750 shares of common stock converted from rights underlying the Underwriter and Advisor Units. |

The “No Redemption Scenario” presented above assumes that no holders of FGMC Public Shares exercise their right to have their FGMC Public Shares redeemed for their pro rata share of the Trust Account. The “Maximum Redemption Scenario” presented above assumes that all 8,000,000 FGMC Public Shares are redeemed, resulting in an aggregate cash payment of approximately $81.7 million out of the Trust Account based on an assumed redemption price of $10.21 per share. FGMC cannot predict how many of the public stockholders will exercise their right to have their Public Shares redeemed for cash. As a result, the redemption amount and the number of Public Shares redeemed in connection with the Business Combination may