Company: FTII
Filing Date: 2025-02-14
Form Type: S-4
Source: 0001493152-25-006997
Chunk: 26

Company: FutureTech II Acquisition Corp.
Filing Date: 2025-02-14
Form: S-4
Chunk 26
---
5)(h) | Based                                                                                              
 on a post-transaction equity value of FutureTech at the Base Scenario in the respective redemption 
 scenario column plus the investment from PIPE Investors of 1,000,000 shares of FutureTech          
 for an aggregate cash purchase price of $5.0 million (or $5 per share). See “Unaudited             
 Pro Forma Condensed Combined Financial Information — Other Financing                               
 and Reorganization Events.”                                                                        |

| (5)(i) | Based                                                                                                                               
 on post-transaction equity value of FutureTech Base Scenario in the respective redemption scenario column plus the full exercise of 
 the Longevity stock options for total cash consideration of approximately $0.8 million (or $0.93 per share).                        |

| (6) | Represents                                                                                  
 (a) the 9,217,200 shares of FutureTech Common Stock issued to existing holders of Longevity 
 Common Stock at Closing as the Merger Consideration and (b) the 2,875,000 shares of Class   
 B Common Stock that were converted into shares of Class A Common Stock on February 4, 2025, 
 less any shares that are redeemed, as described above.                                      |

| (7) | Represents                                                                                     
 the Base Scenario plus 11,500,000 shares of FutureTech Common Stock issuable upon the exercise 
 of the Public Warrants.                                                                        |

| (8) | Represents                                                                               
 the Base Scenario plus 520,075 shares of Class A Common Stock issuable upon the exercise 
 of the Private Placement Warrants.                                                       |

If a public stockholder exercises its redemption rights, such exercise will not result in the loss of any warrants that it may hold. We cannot predict the ultimate value of the Warrants following the consummation of the Business Combination, but assuming that 100% or 779,886 shares of Class A Common Stock held by our public stockholders were redeemed (accounting for the shares submitted for redemption in connection with the Third Extension Meeting), the 11,500,000 retained outstanding Public Warrants would have an aggregate value of $[●], based on a price per Public Warrant of $[●] on [●], 2025, the most recent practicable date prior to the date of this proxy statement/ prospectus.

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