In: Finance
stocks are 50/50.using Risk free rate (6.75%)and risk aversion of(3.75%) determine expected return and standard deviation of ur portfolio..
Standard Deviation for stock ABC =23.87% and XYZ = 14.61% and
mean is 6.57% and 18.63%
Correlation is Abc=1.00 and XYZ = 0.3230
Formula
A | B | C | D | E | F | G | H | I | |||||
2 | |||||||||||||
3 | |||||||||||||
4 | |||||||||||||
5 | Risk free rate | 0.0675 | |||||||||||
6 | |||||||||||||
7 | Fund | Return | Standard Return | ||||||||||
8 | ABC (S) | 0.0657 | 0.2387 | ||||||||||
9 | XYZ (H) | 0.1863 | 0.1461 | ||||||||||
10 | |||||||||||||
11 | Correlation | 0.323 | |||||||||||
12 | |||||||||||||
13 | Cov (S,H) | =?*?S*?B | |||||||||||
14 | =D11*E8*E9 | =D11*E8*E9 | |||||||||||
15 | |||||||||||||
16 | Calculation of weight of optimal portfolio: | ||||||||||||
17 | The minimum variance portfolio of two Risky asset can be calculated as follows: | ||||||||||||
18 |
|
||||||||||||
19 | |||||||||||||
20 | |||||||||||||
21 | |||||||||||||
22 | |||||||||||||
23 | Optimal asset allocation in stock ABC, wmin(S) | =(E9^2-D14)/(E9^2+E8^2-2*D14) | |||||||||||
24 | Optimal asset allocation in stock XYZ, wmin(H) | =1-D23 | |||||||||||
25 | |||||||||||||
26 | Calculation of expected return of minimum variance portfolio: | ||||||||||||
27 | Portfolio expected return can be calculated as follows: | ||||||||||||
28 |
|
||||||||||||
29 | |||||||||||||
30 | |||||||||||||
31 | |||||||||||||
32 | Where wi and ri are the weights and return of assets Ai | ||||||||||||
33 | |||||||||||||
34 | Expected return of minimum variance portfolio | =Sum Product of portfolio weight and return | |||||||||||
35 | =SUMPRODUCT(D23:D24,D8:D9) | =SUMPRODUCT(D23:D24,D8:D9) | |||||||||||
36 | |||||||||||||
37 | Expected return of minimum variance portfolio | =D35 | |||||||||||
38 | |||||||||||||
39 | |||||||||||||
40 | Given the risk aversion (A) of the investor, the weight of risky assets in the portfolio is given by following equation: | ||||||||||||
41 |
|
||||||||||||
42 | |||||||||||||
43 | |||||||||||||
44 | Where E(rp) is the expected return of the risky portfolio, rf is the risk free rate, | ||||||||||||
45 | A is risk aversion of investor and ?p2 is the variance of risky portfolio. | ||||||||||||
46 | |||||||||||||
47 | |||||||||||||
48 | Portfolio variance is given by following formula: | ||||||||||||
49 | Portfolio variance = w2A*?2(RA) + w2B*?2(RB) + 2*(wA)*(wB)*Cov(A, B) | ||||||||||||
50 | Where wA and wB are weights of assets A and B, ?A and ?B are standard deviation of assets A and B. | ||||||||||||
51 | Given the following data: | ||||||||||||
52 | ABC (S) | XYZ (H) | |||||||||||
53 | Expected Return | =D8 | =D9 | ||||||||||
54 | Standard Deviation | =E8 | =E9 | ||||||||||
55 | Weight | =D23 | =D24 | ||||||||||
56 | Covariance | =D14 | |||||||||||
57 | |||||||||||||
58 | Variance of Risky portfolio | =w2A*?2(RA) + w2B*?2(RB) + 2*(wA)*(wB)*Cov(A, B) | |||||||||||
59 | =(D55*D54)^2+(E55*E54)^2+2*D55*E55*D56 | =(D55*D54)^2+(E55*E54)^2+2*D55*E55*D56 | |||||||||||
60 | |||||||||||||
61 | Hence Variance of risky portfolio is | =D59 | |||||||||||
62 | |||||||||||||
63 | Calculation of weight of risky asset in the portfolio: | ||||||||||||
64 | Given the risk aversion (A) of the investor, the weight of risky assets in the portfolio is given by following equation: | ||||||||||||
65 |
|
||||||||||||
66 | |||||||||||||
67 | |||||||||||||
68 | Where E(rp) is the expected return of the risky portfolio, rf is the risk free rate, | ||||||||||||
69 | A is risk aversion of investor and ?p2 is the variance of risky portfolio. | ||||||||||||
70 | Using the following data: | ||||||||||||
71 | Expected return of risky portfolio | =D37 | |||||||||||
72 | risk free rate | =D5 | |||||||||||
73 | Risk Aversion | 3.75 | |||||||||||
74 | Variance of risky portfolio | =D61 | |||||||||||
75 | |||||||||||||
76 | Weight of risky assets in the portfolio can be calculated as follows: | ||||||||||||
77 | Weight of risky assets in the portfolio | =(E(rp)-rf)/(A*?p2) | |||||||||||
78 | =(D71-D72)/(D73*D74) | =(D71-D72)/(D73*D74) | |||||||||||
79 | |||||||||||||
80 | Hence Weight of risky assets in the portfolio | =D78 | |||||||||||
81 | Weight of risk free asset in the portfolio | =1-Weight of risky asset in the portfolio | |||||||||||
82 | =1-D80 | ||||||||||||
83 | |||||||||||||
84 | Using the weight of risky asset in the portfolio and the weight of individual fund in the risky asset, | ||||||||||||
85 | weight of fund in the portfolio can be calculated as follows: | ||||||||||||
86 | Using the following data: | ||||||||||||
87 | Weight of risky assets in the portfolio | =D80 | |||||||||||
88 | Weight of ABC in risky asset | =D23 | |||||||||||
89 | Weight of XYZ in risky asset | =D24 | |||||||||||
90 | |||||||||||||
91 | Weight of ABC in the portfolio | =Weight of risky asset in the portfolio*weight of S&P 500 in risky asset | |||||||||||
92 | =D87*D88 | =D87*D88 | |||||||||||
93 | |||||||||||||
94 | Weight of XYZ in the portfolio | =Weight of risky asset in the portfolio*weight of Hedge fund in risky asset | |||||||||||
95 | =D87*D89 | =D87*D89 | |||||||||||
96 | |||||||||||||
97 | Hence Capital allocation is as follows: | ||||||||||||
98 | Weight of risk free asset | =D82 | |||||||||||
99 | Weight if S&P 500 | =D92 | |||||||||||
100 | Weight of Hedge fund | =D95 | |||||||||||
101 | |||||||||||||
102 | Expected return of the overall portfolio can be calculated as follows: | ||||||||||||
103 | Weight | Return | |||||||||||
104 | Risk Free Asset | =D98 | =D5 | ||||||||||
105 | ABC | =D99 | =D8 | ||||||||||
106 | XYZ | =D100 | =D9 | ||||||||||
107 | |||||||||||||
108 | Expected Return | =SUMPRODUCT(D104:D106,E104:E106) | =SUMPRODUCT(D104:D106,E104:E106) | ||||||||||
109 | |||||||||||||
110 | Hence expected return of the overall portfolio | =D108 | |||||||||||
111 | |||||||||||||
112 | Standard deviation of overall portfolio | =SQRT(Weight of risky portfolio)* Standard Deviation of Risky Portfolio | |||||||||||
113 | =SQRT(D80)*SQRT(D61) | =SQRT(D80)*SQRT(D61) | |||||||||||
114 | |||||||||||||
115 | Hence Standard Deviation of overall portfolio | =D113 | |||||||||||
116 |