Company: FGMCU
Filing Date: 2025-12-30
Form Type: S-4/A
Source: 0001104659-25-124947
Chunk: 115

Company: FG Merger II Corp.
Filing Date: 2025-12-30
Form: S-4/A
Chunk 115
---
          |       800,000 |
| Shares of Combined Company Common Stock held by Sponsor and affiliates(4)         | ​     | ​             |     2,273,130 | ​     | ​              |     2,273,130 | ​     | ​          |     2,273,130 |
| Shares of Combined Company Common Stock held by Underwriter and Advisor (5)       | ​     | ​             |        52,250 | ​     | ​              |        52,250 | ​     | ​          |        52,250 |
| Total Combined Company Stock outstanding upon closing of the Business Combination | ​     | ​             |   361,125,380 |       | ​              |   357,125,380 | ​     | ​          |   353,125,380 |
| FGMC IPO price                                                                    | ​     | $             |            10 | ​     | $              |            10 | ​     | $          |            10 |
| Value of Combined Company upon Closing of the Business Combination                | ​     | $             | 3,611,253,800 | ​     | $              | 3,571,253,800 | ​     | $          | 3,531,253,800 |

| (1) | Consist of 247,331,061 common shares of Combined Company received by BOXABL shareholder. This includes 231,981,756 shares exchanged for common shares holder and 15,349,305 common shares of Combined Company exchanged for convertible securities of BOXABL. |

| (2) | Consist of 102,668,939 preferred shares of Combined Company received by BOXABL shareholder. |

| (3) | Represents the FGMC’s Public Shares and Public Shares underlying the Public Right |

| (4) | Consist 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. |

| (5) | Consist of 47,500 common shares underlying Underwriter and Advisor Unit. Also includes 4,750 common shares converted from rights underlying the Underwriter and Advisor Units. |

The “No Redemption Scenario” presented above assumes