In: Finance
Formulas Used :-
Fund 1 Value after 10 years=FV(C43,10,-$C$40,-C38)
Fund 2 Value after 10 years=FV(C44,10,-$C$40,-C39)
Value of Portfolio after 10 years=C47+C48
Fund 1 Value after 20 years=FV(C43,20,-$C$40,-C38)
Fund 2 Value after 20 years=FV(C44,10,-$C$40,-C39)
Value of portfolio after 20 years=C50+C51
Fund 1 Value after 30 years=FV(C43,30,-$C$40,-C38)
Fund 2 Value after 30 years=FV(C44,30,-$C$40,-C39)
Value of the Portfolio After 30 Years=C53+C54
Portfolio Beta After 10 Years=((C47*$C$41)+(C48*$C$42))/C49
Portfolio Beta After 20 Years=((C50*$C$41)+(C51*$C$42))/C52
Portfolio Beta After 30 Years=((C53*$C$41)+(C54*$C$42))/C55