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

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 25
---
 statement/prospectus.

| (1) | Assumes                                                                                            
 redemptions of 194,972 shares of Class A Common Stock in connection with the Business Combination. |
| (2) | Assumes                                                                                            
 redemptions of 389,943 shares of Class A Common Stock in connection with the Business Combination. |
| (3) | Assumes                                                                                            
 redemptions of 584,915 shares of Class A Common Stock in connection with the Business Combination. |
| (4) | Assumes                                                                                            
 redemptions of 779,886 shares of Class A Common Stock in connection with the Business Combination. |

| xxi |

| (5) | Based                                                              
 on a post-transaction equity value of FutureTech of the following: |

|                                                                |     | Post-Transaction Equity Value 
 Assuming No Redemptions       |             |       |     | Assuming 25% of Maximum Redemptions |             |       |     | Assuming 50% of Maximum Redemptions |             |       |     | Assuming 75% of Maximum Redemptions |             |       |     | Assuming Maximum Redemptions |             |       |
|:---------------------------------------------------------------|:----|:------------------------------|------------:|:------|:----|:------------------------------------|------------:|:------|:----|:------------------------------------|------------:|:------|:----|:------------------------------------|------------:|:------|:----|:-----------------------------|------------:|:------|
| Base Scenario                                                  |     | $                             | 135,071,610 | -5)(a |     | $                                   | 132,755,754 | -5)(b |     | $                                   | 130,439,899 | -5)(c |     | $                                   | 128,124,043 | -5)(d |     | $                            | 125,808,187 | -5)(e |
| Assuming Exercise of Public warrants5(f)                       |     | $                             | 267,321,610 |       |     | $                                   | 265,005,754 |       |     | $                                   | 262,689,899 |       |     | $                                   | 260,374,043 |       |     | $                            | 258,058,187 |       |
| Assuming Exercise of Private warrants5(g)                      |     | $                             | 141,052,473 |       |     | $                                   | 138,736,617 |