Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 185

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 185
---
 extension;    |

| ● | the $37,744 deposited into the Trust Account on November 18, 
 2024 associated with the additional one-month extension;     |

| ● | the $37,744 deposited into the Trust Account on December 18, 
 2024 associated with the additional one-month extension;     |

| ● | the $37,744 deposited into the Trust Account on January 18, 
 2025 associated with the additional one-month extension;    |

| ● | the $633,000 additional promissory notes to Longevity from FutureTech 
 as discussed in footnote 3(A); and                                    |

| ● | the redemption                                                                         
 of 1,539,549 FutureTech Class A Common Stock at the Special Meeting of Stockholders    
 held on November 18, 2024, resulting in approximately $18.0 million being removed from 
 the Trust Account (approximately $11.53 per share).                                    |

The unaudited pro forma condensed combined
financial information contained herein assumes that the FutureTech stockholders approve the Business Combination.

Business Combination

Pursuant to the
Amended and Restated Certificate of Incorporation, FutureTech public stockholders may elect to redeem their public shares for cash even
if they approve the Business Combination as per the prospectus filed by FutureTech on February 17, 2022. FutureTech cannot predict how
many of its public stockholders will exercise their right to redeem their public shares of FutureTech’s Class A Common Stock for
cash. The unaudited pro forma condensed combined financial information related to the combination of FutureTech and Longevity has been
prepared assuming two redemption scenarios after giving effect to the Business Combination, as follows:

| ● | Assuming No Redemptions — this scenario assumes that none of the 779,886 public shares of     
 FutureTech Class A Common Stock are redeemed in connection with the Business Combination; and |

| ● | Assuming Maximum Redemptions — this scenario assumes that all                                                                                
 779,886 public shares of FutureTech Class A Common Stock are redeemed for an aggregate payment of $9.3 million, which is derived             
 from the number of shares that could be redeemed in connection with the Business Combination at an assumed redemption price of approximately 
 $11.88 per share based on funds held in the Trust Account as of January 24, 2025.                                                            |

The two alternative
levels of redemptions assumed in the unaudited pro forma condensed combined balance sheet and statements of operations