Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 186

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 186
---
 are based on the
assumption that there are no adjustments for the issued and outstanding FutureTech Warrants issued in connection with the FutureTech initial
public offering as such securities are not exercisable until the later of 30 days after the Closing of the Business Combination or 12
months from the closing of the FutureTech initial public offering.

The following
summarizes the pro forma FutureTech Common Stock issued and outstanding immediately after the Business Combination based on Longevity’s
capitalization as of January 24, 2025, presented under the assumed no redemptions, 25% redemption, 50% redemption, 75% redemption and
maximum redemptions scenarios, assuming (i) no additional issuance of Longevity equity (other than in connection with the Target Acquisitions)
and (ii) the Closing occurs on September 30, 2024.

| 83 |

If the actual
facts are different from these assumptions, then the amounts and shares outstanding in the unaudited pro forma condensed combined financial
information will be different and those changes could be material.

|                        |     | 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 |     |                        |  9,217,200 |     |             | 61.4 | % |     |                         |  9,217,200 |     |             | 62.2 | % |     |                         |  9,217,200 |     |             | 63.0 | % |     |                         |  9,217,200 |     |             | 63.9 | % |     |