You are on page 1of 3

poartfolio optimization many asset

One plus
Expected Standard Exp Ret
INPUTS Return Deviation [ 1+ E( r )] Ones
RISKLESS RATE ( r ) 4.0% 0% 104.0%
RISKY ASSET 1 8.0% 20% 108.0% 100%
RISKY ASSET 2 9.0% 20% 109.0% 100%
RISKY ASSET 3 10.0% 20% 110.0% 100%
RISKY ASSET 4 11.0% 20% 111.0% 100%
RISKY ASSET 5 12.0% 20% 112.0% 100% Eff. Trade-off line & Eff. Frontier Curve
16%
14%
correlation 12%

Expected Return
1 2 3 4 5 10%
8%
1 100.0% 0.0% 0.0% 0.0% 0.0% 6%
2 0.0% 100.0% 0.0% 0.0% 0.0% 4%

3 0.0% 0.0% 100.0% 0.0% 0.0% 2%


0%
4 0.0% 0.0% 0.0% 100.0% 0.0% 0% 5% 10% 15% 20% 25%
5 0.0% 0.0% 0.0% 0.0% 100.0% Standard Deviation

Standard Deviations
1 2 3 4 5
20% 20% 20% 20% 20% portfolio Vieghts in an optimal (Tangent) Port
30%
Varriances & Corvriances 25%

Portfolio Veights
1 2 3 4 5 20%
1 4.0% 0.0% 0.0% 0.0% 0.0% 15%
2 0.0% 4.0% 0.0% 0.0% 0.0% 10%
3 0.0% 0.0% 4.0% 0.0% 0.0% 5%
4 0.0% 0.0% 0.0% 4.0% 0.0%
0%
5 0.0% 0.0% 0.0% 0.0% 4.0% 1 2 3 4 5
Asset Number

Column I

OUTPUTS
A 125
B 137.5
C. 151.28
Efficient Efficient
Delta 3.125 Frontier Trade-off Individual
Gamma 0.133 Curve Line Asset Optimal Combinaion
Standard Expected Expected Expected of Risky Assets
Index Deviation Return Return Return ( Tangent Portfolio)
Risky Asset 1 20% 8.0% 1 13.33%
Risky Asset 2 20% 9.0% 2 16.67%
Risky Asset 3 20% 10.0% 3 20.00%
Risky Asset 4 20% 11.0% 4 23.33%
Risky Asset 5 20% 12.0% 5 26.67%
Trade-off Curve 0 25% 6.31%
Trade-off Curve 1 23% 6.68%
Trade-off Curve 2 21% 7.05%
Trade-off Curve 3 19% 7.42%
Trade-off Curve 4 17% 7.79%
Trade-off Curve 5 15% 8.15%
Trade-off Curve 6 13% 8.52%
Trade-off Curve 7 11% 8.89%
Trade-off Curve 8 10% 9.26%
Trade-off Curve 9 9% 9.63%
Trade-off Curve 10 9% 10.00%
Trade-off Curve 11 9% 10.37%
Trade-off Curve 12 10% 10.74%
Trade-off Curve 13 11% 11.11%
Trade-off Curve 14 13% 11.48%
Trade-off Curve 15 15% 11.85%
Trade-off Curve 16 17% 12.21%
Trade-off Curve 17 19% 12.58%
Trade-off Curve 18 21% 12.95%
Trade-off Curve 19 23% 13.32%
Trade-off Curve 20 25% 13.69%
optimal Comb 9.2% 10.3%
Eff Trade -off Line 0.0% 0.0% 4.0%
Eff Trade -off Line 100.0% 9.2% 10.3%
Eff Trade -off Line 200.0% 18.4% 16.7%
f line & Eff. Frontier Curve

10% 15% 20% 25%


Standard Deviation

s in an optimal (Tangent) Port

2 3 4 5
Asset Number

Column I

imal Combinaion
f Risky Assets
angent Portfolio)

You might also like