Company: FGMCU
Filing Date: 2025-01-21
Form Type: S-1/A
Source: 0001104659-25-004764
Chunk: 131

Company: FG Merger II Corp.
Filing Date: 2025-01-21
Form: S-1/A
Chunk 131
---
 |        101 | % |     |                |        101 | % |
| Not held in trust account                                                                    |     | $              |    341,500 |   |     | $              |    221,500 |   |

The following table shows the use of the approximately $341,500
(or $221,500 if over-allotment option is exercised in full) of net proceeds not held in the trust account and up to $1,000,000 we are
permitted to withdraw annually for working capital purposes from interest earned on the funds held in the trust account.

|                                                                                     |     |   |        Without 
 Over-allotment 
         Option 
         Amount |     | % of Total |     | Over-allotment 
         Option 
      Exercised 
         Amount |     | % of Total |
|:------------------------------------------------------------------------------------|:----|:--|---------------:|:----|-----------:|:----|---------------:|:----|-----------:|
| Legal, accounting, due diligence, travel, and other expenses in connection          
 with any business combination(6)                                                    |     | $ |        777,500 |     |      57.96 |     |        657,500 |     |      53.83 |
| Financial reporting                                                                 |     |   |         64,000 |     |       4.77 |     |         64,000 |     |       5.24 |
| NASDAQ listing and filing fees                                                      |     |   |        140,000 |     |      10.44 |     |        140,000 |     |      11.46 |
| Payment for office space, secretarial and administrative services (up to 24 months) |     |   |        360,000 |     |      26.84 |     |        360,000 |     |      29.47 |
| Total                                                                               |     | $ |      1,341,500 |     |      100.0 |     |      1,221,500 |     |      100.0 |

<div align='center'>69</div>

| (1) | Includes gross proceeds from this offering of $80,000,000 (or $92,000,000                                                 
 if the underwriters’ overallotment option is exercised in full).  Also reflects the amount payable to public stockholders 
 who properly redeem their shares in connection