You are on page 1of 3

Asset Cost Beta Yearly Income Value Today

A 20000 0.80 1600 20000


B 35000 0.95 1400 36000
C 30000 1.50 0 34500
D 15000 1.25 375 16500

A) Portfolio Beta

Asset Weight = Cost Beta Weighted Value

A 20000 0.80 16000


B 35000 0.95 33250
C 30000 1.50 45000
D 15000 1.25 18750
TOTAL 100000 113000

Portfolio Beta = Weighted Value/Total of Wei 1.13

B) Percentage Return on each asset

Asset Cost Yearly Income Value Today Return on Asset

A 20000 1600 20000 1600


B 35000 1400 36000 2400
C 30000 0 34500 4500
D 15000 375 16500 1875

C) Portfolio Return

Asset Percentage Return


Weight = Cost Weighted Value

A 8.00% 20000 1600


B 6.86% 35000 2400
C 15.00% 30000 4500
D 12.50% 15000 1875
TOTAL 100000 10375

Portfolio Beta = Weighted Value/Total of Wei 10.375%

D) Expected Return - CAPM Risk Free 4%


Market Return 10%

Asset Beta Expected Return


A 0.80 8.80%
B 0.95 9.70%
C 1.50 13.00%
D 1.25 11.50%

D) Expected Return - CAPM v/s Actual Return

Beta based on
Asset Beta Expected ReturnActual Return Actual Return

A 0.80 8.80% 8.00% 0.67


B 0.95 9.70% 6.86% 0.48
C 1.50 13.00% 15.00% 1.83
D 1.25 11.50% 12.50% 1.42
Percentage Return

8.00%
6.86%
15.00%
12.50%

You might also like