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 | |||||||||||||