Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Security A

Prob.
0.4
0.3
0.3

Security B

Return (%)
0.0167
0.02
0.018

Prob.
0.3
0.3
0.4

A
B
Expected Return
0.01808
Market cap
55
weights
0.5
All three security portfolio (ABC)
Portfolio return
4.21%
A
SD
Variance (total risk)
weights
Beta
Systematic risk
Unsystematic risk
Portfolio beta
Portfolio systematic
Portfolio unsys
Total P.Var
P.Risk

0.001367333
1.8696E-06
0.5
0.007831715
1.89528E-08
1.85065E-06

Return (%)

0.2
0.3
0.5

Market
0.099

0.0885
20
0.181818182

C
0.00775951
0.00006021
0.318181818
-0.188673139
1.09996E-05
4.92104E-05

-0.068963421
1.46959E-06
1.58152E-05
1.72848E-05 Coefficient of Variance
0.42%
0.0988

Two-security portfolio (AB)


Portfolio return (AB)
3.57%
Portfolio beta (AB)
-0.090420712
P.S.Risk
2.52635E-06
P.U.R
1.27653E-05
Port var
1.52916E-05 Coefficient of Variance
Port risk
0.39%
0.109567057

Prob.

0.05
0.065
0.047

0.0533
35
0.318181818

Secuirty C

Market
0.017755281 0.017578
0.00031525 0.000309
0.181818182
-0.070658037
1.5427E-06
0.000313707

Secuirty C
Market
Return
Return
Prob.
(%)
(%)
0.07
0.3
0.08
0.115
0.3
0.09
0.08
0.4
0.12

R-ER
-0.00138
0.00192
-8E-05

(R-ER)^2
1.9044E-06
3.6864E-06
6.4E-09
Variance
SD

P*(R-ER)^2
7.6176E-07
1.10592E-06
1.92E-09
1.8696E-06
0.001367333

R-ER
-0.0033
0.0117
-0.0063

(R-ER)^2
1.089E-05
0.0001369
3.969E-05
Variance
SD

P*(R-ER)^2
3.267E-06
0.000041067
0.000015876
0.00006021
0.00775951

R-ER

(R-ER)^2

Market

P*(RER)^2

-0.0185 0.000342 6.845E-05


0.0265 0.000702 0.00021068
-0.0085 7.22E-05 3.6125E-05
Variance 0.00031525
SD
0.01775528

R-ER

(R-ER)^2

-0.019 0.000361
-0.009
8.1E-05
0.021 0.000441
Variance
SD

Market

Covariances

P*(R-ER)^2
0.000108300
0.000024300
0.000176400
0.000309000
0.017578396

AB

Covar
Correl

4.554E-06
0.000022464
5.04E-07

BC
6.105E-05
0.00031005
0.00005355

9.174E-06 Covar
0.864669365 Correl

0.00014155 Covar
1.02741999 Correl

AC
2.55E-05
5.09E-05
6.8E-07
2.57E-05
1.058461

Covariances
M,A
M,B
M,C
0.00002622 6.27E-05 0.000352
-0.00001728 -0.00011 -0.00024
-0.00000168 -0.00013 -0.00018
Covar
Beta

2.42E-06
0.007831715

-5.8E-05
-0.18867

-2.2E-05
-0.07066

You might also like