ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
IMPORTANT NOTE
3
This spreadsheet is only accurate for
4
odd lot shareholders. Projected returns
5
are not accurate if investor owns more
6
99 LLY shares. Assumptions in blue.
7
8
LLY/ELAN Odd Lot Exchange Expected Return Tool
9
ELAN Price$29.114.5121
10
LLY Price$124.6999
11
LLY Shares Purchased99446.6979$12,360.15
16
Exchange Ratio4.526229.28
20
Investment $12,34413079.31451
21
Expected Gross Proceeds$13,044
22
Commission$9.90
23
Exchange Fee$39.00
24
Expected Net Proceeds$651
25
Expected Net Return5.3%
26
Expected Net IRR323%
27
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111