Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 187

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 187
---
7 | % |     |                         |  1,000,000 |     |             |  6.8 | % |     |                         |  1,000,000 |     |             |  6.9 | % |     |                         |  1,000,000 |     |             |  6.9 | % |     |                             |  1,000,000 |     |             |  7.0 | % |
| Total                  |     |                        | 15,010,984 |     |             |  100 | % |     |                         | 14,816,013 |     |             |  100 | % |     |                         | 14,621,041 |     |             |  100 | % |     |                         | 14,426,070 |     |             |  100 | % |     |                             | 14,231,098 |     |             |  100 | % |

| 84 |

<div align='center'>UNAUDITED
PRO FORMA CONDENSED COMBINED LONGEVITY
BALANCE SHEET AS OF SEPTEMBER 30, 2024</div>

| ASSETS                                               
 Current assets:                                      |     | Longevity                   
 Biomedical, Inc. Historical |             |   |     | Cerevast                 
 Medical, Inc. Historical |             |   |     | Aegeria                    
 Soft Tissue LLC Historical |          |   |     | Transaction            
 Accounting Adjustments |             |   |     | Note |     | Other       
 Adjustments |             |   |     | Note |     | Pro Forma          
 Combined Longevity |             |   |
|:-----------------------------------------------------|:----|:----------------------------|------------:|:--|:----|:-------------------------|------------:|:--|:----|:---------------------------|---------:|:--|:----|:-----------------------|------------:|:--|:----|:-----|:----|:------------|------------:|:--|:----|:-----|:----|:-------------------|------------:|:--|
| Cash                                                 |     | $                           |       2,020 |   |     | $                        |       7,474 |   |     | $                          |   29,235 |   |     |                        |           - |   |     |      |     | $           |