Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 54

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 54
---
 Stock on a fully diluted basis. These ownership interest levels are based on Longevity’s capitalization as of January 24, 2025, give effect to the issuance of equity upon exercise of any Warrants and Longevity Options and assumes (i) no additional issuance of Longevity equity (other than shares issued in connection with the Target Acquisitions immediately prior to the Merger), (ii) the Closing occurs on [●], 2025, (iii) 1,000,000 shares of FutureTech Common Stock are issued in connection with the PIPE Investment, and (iv) no public stockholders exercise their redemption rights in connection with the Business Combination.

| 10 |

The following table illustrates the varying ownership levels in FutureTech immediately following the consummation of the Business Combination, based on the assumptions above; provided that in the 25%, 50%, 75% and maximum redemptions scenarios, the assumption (iv) above is modified to assume that public stockholders exercise their redemption rights at the applicable redemption levels in connection with the Business Combination.

|                           |     | Assuming No Redemption |            |     |             |      |   |     | Assuming 25% Redemption |            |     |             |      |   |     | Assuming 50% Redemption |            |     |             |      |   |     | Assuming 75% Redemption |            |     |             |      |   |     | Assuming Maximum Redemption |            |     |             |      |   |
|                           |     | No. of shares          |            |     | % ownership |      |   |     | No. of shares           |            |     | % ownership |      |   |     | No. of shares           |            |     | % ownership |      |   |     | No. of shares           |            |     | % ownership |      |   |     | No. of shares               |            |     | % ownership |      |   |
| Longevity Shareholders(1) |     |                        |  9,217,200 |     |             | 61.4 | % |     |                         |  9,217,200 |     |             | 62.2 | % |     |                         |  9,217,200 |     |             | 63.0 | % |     |                         |  9,217,200 |     |             | 63.9 | % |     |                             |  9,