Company: FGMCU
Filing Date: 2025-09-18
Form Type: S-4
Source: 0001104659-25-091249
Chunk: 16

Company: FG Merger II Corp.
Filing Date: 2025-09-18
Form: S-4
Chunk 16
---
 % |

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

| (2) | Represent the Combined Company Merger Preferred Stock received by preferred shareholder. |

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

| (4) | Represents 8,000,000 FGMC’s Public Shares and 800,000 common shares underlying Public Rights. |

| (5) | 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 |

| ​                                                                      | ​ |                           ​ | ​ |          ​ | ​ |
| ​                                                                      | ​ | Maximum Redemption Scenario |   |            |   |
| ​                                                                      |   |                      Shares |   | Percentage |   |
| Combined Company Common Stock held by BOXABL stockholders(1)           |   |                 247,910,599 |   |       70.4 | % |
| Combined Company Merger Preferred Stock held by BOXABL stockholders(2) |   |                 102,089,401 |   |       29.0 | % |
| Combined Company Common Stock held by Sponsor(3)                       |   |                   2,273,130 |   |        0.6 | % |
| Combined Company Common Stock held by FGMC public stockholders         |   |                           — |   |          — | % |
| Combined Company Common Stock held by FGMC Underwriter and Advisor(4)  |   |                      52,250 |   |       0.01 | ​ |
| Total                                                                  |   |                 352,325,380 |   |      100.0 | % |

| (1) | Consists of 247,910,599 shares of common stock of the Combined Company received by BOXABL stock