Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 198

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 198
---
 to be paid on February
4, 2026 (the maturity date) and requiring 8% of any financings to be repaid toward the D Boral Note, resulting in a total
$900,000 of deferred underwriting commission payable in cash at the Closing as a result of $500,000 not converting to stock or the note
plus $400,000 due as 8% of the $5.0 million PIPE.

| (D) | Reflects the reverse acquisition of FutureTech, including elimination of its accumulated deficit under                                  
 the no redemption scenario with 779,886 shares of Class A Common Stock issued through Public Offering and 3,395,075 shares of Class A   
 Common Stock issued through Private Placement owned by the Sponsor and FutureTech’s current and former executive officers and directors 
 converting on a one-to-one basis.                                                                                                       |

| (E) | Reflects the conversion of 9,217,200 shares of Longevity common stock for common stock in FutureTech on 
 a one-to-one basis upon the Closing.                                                                    |

| (F) | Reflects the cash disbursed under the maximum redemption scenario to redeem 779,886 shares of Class A                                 
 Common Stock in connection with the Business Combination at an estimated redemption price of $11.88 per share based on the funds held 
 in the Trust Account as of January 24, 2025.                                                                                          |

| (G) | Reflects the reverse acquisition of FutureTech, including elimination of its accumulated deficit under                                  
 the maximum redemption scenario with 3,395,075 shares of Class A Common Stock issued through Private Placement owned by the Sponsor and 
 FutureTech’s current and former executive officers and directors converting on a one-to-one basis.                                      |

| (H) | Reflects the $18,032,453 removed from the Trust Account associated with the 1,539,549 shares that                                        
 were redeemed in association with the extraordinary meeting of the shareholders that was held on November 18, 2024 plus the $0.8 million 
 receivable into the Trust Account due to overpayments made for the First Redemption payment and the Second Redemption payment.           |

| ● | $50,000 on October 18, 2024 associated with the additional one month extension; |

| ● | $37,744 deposited into the Trust Account on November 18, 2024 associated with the one month extension 
 as a result of the extraordinary meeting of the shareholders;                                         |

| ● |