You are on page 1of 6

Asset 1 Asset 2 Asset 3

Mean return 6.00 2.00 4.00

Covariance matrix
Asset 1 Asset 2 Asset 3
Asset 1 0.00800 -0.00200 0.00400
Asset 2 -0.00200 0.00200 -0.00200
Asset 3 0.00400 -0.00200 0.00800

Asset 1 Asset 2 Asset 3


Volatility 8.94 4.47 8.94

Interest rate 1

Excess return 5.00 1.00 3.00

Porfolio x1 x2 x3
= 1.00

Rate of return (%) 0.0000

Volatility (%) #VALUE! <= 85.94


Asset 1 Asset 2 Asset 3 Estimated Mean
2.1675 -1.8883 3.0712 Asset 1 Asset 2
3.3875 -0.5608 1.2428 -0.5186 4.7057
-2.5194 1.5773 -3.184
-1.3959 1.4225 3.0923 Estimated Covariance matrix
-2.7264 1.0408 -0.0131 Asset 1 Asset 2
0.7832 1.2914 -2.0597 Asset 1 0.0056 -0.0020
3.9749 -0.2969 2.0496 Asset 2 -0.0020 0.0022
-3.3869 0.6602 -0.585 Asset 3 0.0037 -0.0022
-0.1714 0.2207 0.6504
0.5439 0.3632 1.0962 Asset 1 Asset 2
1.0913 0.103 2.7193 Volatility 7.48 4.69
-1.0361 -0.5964 -0.8361
-0.871 2.2177 -4.2316 Interest rate 1
1.0377 0.2439 1.624
-2.7236 2.7658 -3.2315 Excess return -1.52 3.71
2.7485 -1.4885 7.4063
-0.8348 -1.3056 0.3338 Porfolio x1 x2
-1.2728 2.2504 -4.3389
-0.5232 1.8409 1.5357
0.1174 0.9127 -1.2732 Rate of return (%) 0.0000
1.1843 1.6094 -0.208
0.6003 -0.1249 -0.6808 Volatility (%) #VALUE! <=
-0.5785 -0.2565 1.451
-1.8834 0.5511 -1.5372
1.0666 -0.555 -1.0502
3.7147 0.2948 3.36
-0.3213 0.8969 -0.3788
1.3712 -0.6688 -0.1197
-0.7987 -0.0603 -0.1823
0.949 -0.0582 -0.1217
-2.5322 3.4582 -4.8028
0.4613 1.0112 -0.5589
-1.6205 0.7624 -0.5277
4.7482 -2.1118 3.0093
1.6551 0.6686 1.0955
-5.1563 1.286 -2.0927
-1.0738 0.5736 0.7881
-1.2798 -0.3968 -1.4555
-0.7793 -0.6159 2.2117
-0.3613 -2.5366 2.9634
0.1896 0.889 -3.5207
-2.6047 1.2735 -4.4262
-3.1645 1.264 -4.5345
-0.6066 1.6454 0.1385
0.8595 0.1415 -3.6547
3.642 -0.3455 2.8741
0.6684 1.9907 -0.0495
1.5556 -1.1351 0.9447
1.4717 -1.3031 1.3656
-2.6414 0.9842 1.7807
-1.6742 2.6791 -1.7593
1.5918 -0.6697 0.9009
-1.4625 -2.1408 -2.0389
0.0491 0.656 0.1216
-0.2674 0.0338 4.0254
1.0214 1.0945 2.3588
1.0679 0.9726 0.7781
-5.4239 3.2911 -4.9794
0.4125 0.2005 0.2146
4.9665 -2.4944 -0.2641

-0.51864 4.70574 -0.69862


Asset 3
-0.6986

Asset 3
0.0037
-0.0022
0.0074

Asset 3
8.60

-1.70

x3 x0
0.00 = 1.00

5.00
Asset 1 Asset 2 Asset 3 Equally weighted loss
2.1675 -1.8883 3.0712 -1.1168
3.3875 -0.5608 1.2428 -1.3565
-2.5194 1.5773 -3.184 1.3754
-1.3959 1.4225 3.0923 -1.0396
-2.7264 1.0408 -0.0131 0.5662
0.7832 1.2914 -2.0597 -0.0050
3.9749 -0.2969 2.0496 -1.9092
-3.3869 0.6602 -0.585 1.1039
-0.1714 0.2207 0.6504 -0.2332
0.5439 0.3632 1.0962 -0.6678
1.0913 0.103 2.7193 -1.3045
-1.0361 -0.5964 -0.8361 0.8229
-0.871 2.2177 -4.2316 0.9616
1.0377 0.2439 1.624 -0.9685
-2.7236 2.7658 -3.2315 1.0631
2.7485 -1.4885 7.4063 -2.8888
-0.8348 -1.3056 0.3338 0.6022
-1.2728 2.2504 -4.3389 1.1204
-0.5232 1.8409 1.5357 -0.9511
0.1174 0.9127 -1.2732 0.0810
1.1843 1.6094 -0.208 -0.8619
0.6003 -0.1249 -0.6808 0.0685
-0.5785 -0.2565 1.451 -0.2053
-1.8834 0.5511 -1.5372 0.9565
1.0666 -0.555 -1.0502 0.1795
3.7147 0.2948 3.36 -2.4565
-0.3213 0.8969 -0.3788 -0.0656
1.3712 -0.6688 -0.1197 -0.1942
-0.7987 -0.0603 -0.1823 0.3471
0.949 -0.0582 -0.1217 -0.2564
-2.5322 3.4582 -4.8028 1.2923
0.4613 1.0112 -0.5589 -0.3045
-1.6205 0.7624 -0.5277 0.4619
4.7482 -2.1118 3.0093 -1.8819
1.6551 0.6686 1.0955 -1.1397
-5.1563 1.286 -2.0927 1.9877
-1.0738 0.5736 0.7881 -0.0960
-1.2798 -0.3968 -1.4555 1.0440
-0.7793 -0.6159 2.2117 -0.2722
-0.3613 -2.5366 2.9634 -0.0218
0.1896 0.889 -3.5207 0.8140
-2.6047 1.2735 -4.4262 1.9191
-3.1645 1.264 -4.5345 2.1450
-0.6066 1.6454 0.1385 -0.3924
0.8595 0.1415 -3.6547 0.8846
3.642 -0.3455 2.8741 -2.0569
0.6684 1.9907 -0.0495 -0.8699
1.5556 -1.1351 0.9447 -0.4551
1.4717 -1.3031 1.3656 -0.5114
-2.6414 0.9842 1.7807 -0.0412
-1.6742 2.6791 -1.7593 0.2515
1.5918 -0.6697 0.9009 -0.6077
-1.4625 -2.1408 -2.0389 1.8807
0.0491 0.656 0.1216 -0.2756
-0.2674 0.0338 4.0254 -1.2639
1.0214 1.0945 2.3588 -1.4916
1.0679 0.9726 0.7781 -0.9395
-5.4239 3.2911 -4.9794 2.3707
0.4125 0.2005 0.2146 -0.2759
4.9665 -2.4944 -0.2641 -0.7360

You might also like