Company: FVN
Filing Date: 2025-01-07
Form Type: DRS/A
Source: 0001829126-25-000092
Chunk: 181

Company: Future Vision II Acquisition Corp.
Filing Date: 2025-01-07
Form: DRS/A
Chunk 181
---
 |     | $                       |          10 |   |     | $                       |          10 |   |     | $                       |          10 |   |
| Dilution in offering price per share                                                   |     | $                      |      (6.67 | ) |     | $                       |       (7.25 | ) |     | $                       |       (7.94 | ) |     | $                       |       (8.77 | ) |
| Net tangible book value per share                                                      |     | $                      |       3.33 |   |     | $                       |        2.75 |   |     | $                       |        2.06 |   |     | $                       |        1.23 |   |

| (1) | This presentation also assumes that the value of total assets and therefore net tangible book value of Future Vision as of its most recent balance sheet date are reduced by $1,500,000, to account for the estimated total Business Combination transaction expenses. |

<div align='center'>110</div>

| (2) | The value of total assets and net tangible book value of Future Vision are also decreased by $575,000 repayment to the IPO Underwriter upon the closing of the Business Combination.                                                                                                                                                                                                                                                                    |
| (3) | Assumes redeemed for cash by Future Vision shareholders, at a redemption price of $10.05 per share.                                                                                                                                                                                                                                                                                                                                                     |
| (4) | Future Vision Public Rights: There are currently 5,750,000 Future Vision Rights outstanding held by Public Shareholders, each of which will automatically convert into 1/10 of one New VIWO Ordinary Share at Closing, for a total of 575,000 New VIWO Ordinary Shares to be issued in respect of the Future Vision Rights at Closing. New VIWO will not receive any consideration for the issuance of 575,000 New VIWO Ordinary Shares.                |
| (5) | Future Vision Private Rights: There are currently 299,000 Future Vision Rights outstanding held by Future Vision’s initial shareholders, each of which will automatically convert into 1/10 of one New VIWO Ordinary Share at Closing, for a total of 29,900 New VIWO Ordinary Shares to be issued in respect of the Future Vision Rights at Closing. New VIWO will not receive any consideration for this issuance of 29,900 New VIWO Ordinary Shares. |

Finally, as of the date of this proxy statement/prospectus, there are no amounts