Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 269

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 269
---
 Common Stock on a fully diluted basis,
and (6) the representative shares and the shares issued to the underwriters of FutureTech’s initial public offering as a portion
of the deferred underwriting fee will represent an ownership interest of approximately 0.9% of the issued and outstanding FutureTech Common
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.

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.

| 136 |

|                           |     | 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 |     |             |  33.1 | % |     |                         |