| Date | S&P/ASX200 | AGL.AX ($A) | ANZ.AX ($A) | NAB.AX($A) | QAN.AX ($A) | WBC.AX ($A) | | Returns in % | Date | ASX200 | AGL.AX ($A) | ANZ.AX ($A) | NAB.AX($A) | QAN.AX ($A) | WBC.AX ($A) | Portfolio (equal weight) | | | | ASX200 | AGL.AX ($A) | ANZ.AX ($A) | NAB.AX($A) | QAN.AX ($A) | WBC.AX ($A) | Portfolio (equal weight) |
| Jan-15 | 5928.80 | 12.39 | 28.77 | 28.55 | 2.89 | 28.55 | | | Jan-15 | | | | | | | | | | Mean |
| Feb-15 | 5891.50 | 12.76 | 29.83 | 29.03 | 3.12 | 29.59 | | =(100*(Pt-Pt-1))/Pt-1 | Feb-15 | -0.63 | | | | | | | | | Variance |
| Mar-15 | 5790.00 | 12.75 | 27.67 | 27.69 | 3.39 | 27.39 | | | Mar-15 | | | | | | | | | | Standard Deviation |
| Apr-15 | 5777.20 | 13.62 | 27.02 | 26.22 | 3.52 | 25.21 | | | Apr-15 | | | | | | | | | | Covariance |
| May-15 | 5459.00 | 13.05 | 26.91 | 26.20 | 3.16 | 25.01 | | | May-15 | | | | | | | | | | Beta |
| Jun-15 | 5699.20 | 14.00 | 27.32 | 27.35 | 3.75 | 26.93 | | | Jun-15 |
| Jul-15 | 5207.00 | 14.18 | 23.34 | 24.52 | 3.36 | 24.56 | | | Jul-15 | | | | | | | | | | Expected return (monthly) | 0.52 |
| Aug-15 | 5021.60 | 13.69 | 22.63 | 23.58 | 3.72 | 22.94 | | | Aug-15 | | | | | | | | | | Required return |
| Sep-15 | 5239.40 | 14.34 | 22.74 | 23.72 | 3.70 | 24.41 | | | Sep-15 |
| Oct-15 | 5166.50 | 14.19 | 22.69 | 23.12 | 3.41 | 25.01 | | | Oct-15 | | | | | | | | | | Excel formulas |
| Nov-15 | 5295.90 | 15.50 | 24.21 | 24.60 | 3.84 | 26.92 | | | Nov-15 | | | | | | | | | | Mean | =AVERAGE(K3:K37) |
| Dec-15 | 5005.50 | 15.94 | 20.96 | 22.53 | 3.64 | 24.75 | | | Dec-15 | | | | | | | | | | Variance | =VAR.S(K3:K37) |
| Jan-16 | 4880.90 | 15.72 | 19.41 | 20.42 | 3.62 | 23.06 | | | Jan-16 | | | | | | | | | | Standard Deviation | =SQRT(U3) |
| Feb-16 | 5082.80 | 15.92 | 20.33 | 22.15 | 3.82 | 24.35 | | | Feb-16 | | | | | | | | | | Covariance | =COVARIANCE.S(Array 1,Array 2) |
| Mar-16 | 5252.20 | 15.95 | 21.04 | 22.96 | 3.02 | 24.91 | | | Mar-16 |
| Apr-16 | 5378.60 | 16.21 | 22.08 | 22.92 | 2.89 | 24.63 | | | Apr-16 | | | | | | | | | | Risk free rate (monthly) | 0.125 |
| May-16 | 5233.40 | 16.82 | 21.59 | 22.23 | 2.64 | 24.31 | | | May-16 |
| Jun-16 | 5562.30 | 17.95 | 23.13 | 23.20 | 2.96 | 25.71 | | | Jun-16 |
| Jul-16 | 5433.00 | 16.18 | 24.08 | 23.90 | 3.04 | 24.36 | | | Jul-16 |
| Aug-16 | 5435.90 | 16.93 | 24.73 | 24.36 | 2.93 | 24.41 | | | Aug-16 |
| Sep-16 | 5317.70 | 17.05 | 24.93 | 24.47 | 2.93 | 25.20 | | | Sep-16 |
| Oct-16 | 5440.50 | 18.65 | 25.43 | 25.29 | 3.16 | 25.86 | | | Oct-16 |
| Nov-16 | 5665.80 | 19.63 | 28.02 | 26.93 | 3.19 | 27.52 | | | Nov-16 |
| Dec-16 | 5620.90 | 20.09 | 26.98 | 27.50 | 3.27 | 27.02 | | | Dec-16 |
| Jan-17 | 5712.20 | 21.44 | 28.47 | 29.01 | 3.59 | 28.72 | | | Jan-17 |
| Feb-17 | 5864.90 | 23.84 | 29.31 | 30.23 | 3.73 | 29.88 | | | Feb-17 |
| Mar-17 | 5924.10 | 24.19 | 30.18 | 30.83 | 4.14 | 29.88 | | | Mar-17 |
| Apr-17 | 5724.60 | 23.82 | 25.80 | 27.31 | 4.89 | 25.99 | | | Apr-17 |
| May-17 | 5721.50 | 23.05 | 27.17 | 27.67 | 5.58 | 26.78 | | | May-17 |
| Jun-17 | 5720.60 | 21.78 | 28.03 | 28.00 | 5.19 | 27.93 | | | Jun-17 |
| Jul-17 | 5714.50 | 21.68 | 27.81 | 28.24 | 5.58 | 27.45 | | | Jul-17 |
| Aug-17 | 5681.60 | 21.58 | 28.00 | 29.45 | 5.69 | 28.02 | | | Aug-17 |
| Sep-17 | 5909.00 | 23.34 | 28.30 | 30.54 | 6.08 | 28.96 | | | Sep-17 |
| Oct-17 | 5969.90 | 23.08 | 26.92 | 27.67 | 5.60 | 27.62 | | | Oct-17 |
| Nov-17 | 6065.10 | 22.50 | 27.92 | 28.54 | 4.98 | 28.32 | | | Nov-17 |
| Dec-17 | 6037.70 | 21.65 | 27.77 | 28.12 | 5.21 | 27.97 | | | Dec-17 |
| Forecast | | | | | | | | Expected return (monthly) |
| Jun-18 | 6227.60 | 20.81 | 29.22 | 28.20 | 6.72 | 27.47 | | =(100*(B40-B37)/B37)/6 | | 0.52 |