Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 270

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 270
---
 connection with a Business Combination. 
 The following table presents the deferred underwriting commission as a percentage of the             
 cash left in the Trust Account following redemptions across a range of varying redemption            
 scenarios.                                                                                           |

| (4) | Represents shares underlying the outstanding Longevity options to be converted into a new option. |

In addition to
the changes in percentage ownership depicted above, variation in the levels of redemption will impact the dilutive effect of certain equity
issuances related to the Business Combination. The table below presents possible sources of dilution and the extent of such dilution that
non-redeeming FutureTech stockholders could experience in connection with the closing of the Business Combination across a range of varying
redemption scenarios.

|                           |     | 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 | % |     |                             |  9,217,200 |     |             | 64.8 | % |
| Public Shareholders       |     |                        |    779,886 |     |             |  5.2 | % |     |                         |    584,915 |     |             |  3.9 | % |