Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 62

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 62
---
000 |
| Cash in FutureTech & Longevity Operating Bank Accounts |     |         |     673,612 |
| Total Sources                                          |     | $       | 133,021,143 |

|                                  |     | Uses |             |
|:---------------------------------|:----|:-----|------------:|
| Cash to FutureTech Balance Sheet |     | $    |  12,343,690 |
| Longevity Equity Rollover(B)     |     |      | 100,000,000 |
| Redemptions to be paid(C)        |     |      |  18,032,453 |
| Estimated                        
 Transaction Expense(D)           |     |      |   2,645,000 |
| Total Uses                       |     | $    | 133,021,143 |

| (B) | Reflects                                                                              
 the issuance of 9,217,200 shares of FutureTech Common Stock to the Existing Longevity |

| (C) | Reflects                                                                                  
 the reduction from the Trust Account of the redemptions to be made in connection with the 
 Third Extension Meeting.                                                                  |

| (D) | Excludes                                                                                     
 the $1,475,000 in deferred underwriter fees that will be paid in FutureTech Common Stock     
 and the $1,075,000 converted into a promissory note in accordance with the Deferred Discount 
 Agreement.                                                                                   |

| 16 |

Stockholders at the Closing as the Merger Consideration and the value of each outstanding options (whether vested or unvested) to purchase Longevity Common Stock that is converted into a new FutureTech option, as applicable, in accordance with the Merger Agreement. Maximum Redemptions Scenario

|                                                        |     | Sources |             |
|:-------------------------------------------------------|:----|:--------|------------:|
| Cash in Trust                                          |     | $       |           — |
| Longevity Equity Rollover                              |     |         | 100,000,000 |
| PIPE Investment                                        |     |         |   5,000,000 |
| Cash in FutureTech & Longevity Operating Bank Accounts |     |         |     673,612 |
| Total Sources                                          |     | $       | 105,673,612 |

|                                  |     | Uses |             |
|:---------------------------------|:----|:-----|------------:|
| Cash to FutureTech Balance Sheet |     | $    |   3,028,612 |
| Long