| Date |
AAPL |
| AMD |
| Portfolio Value |
Return |
| S&P500 |
S&P Return |
|
| Q(# of Shares) |
P |
Q(# of Shares) |
P |
| 5/4/20 |
6498.8974555478 |
76.936127 |
9400.2633840997 |
53.189999 |
1000000.00 |
|
| 2,929.80 |
| 5/11/20 |
6498.8974555478 |
76.542412 |
9400.2633840997 |
54.200001 |
1006935.57 |
0.69% |
| 2,863.70 |
-2.26% |
| 5/18/20 |
6498.8974555478 |
79.323433 |
9400.2633840997 |
55.169998 |
1034127.37 |
2.70% |
| 2,955.45 |
3.20% |
| 5/25/20 |
6498.8974555478 |
79.08712 |
9400.2633840997 |
53.799999 |
1019713.24 |
-1.39% |
| 3,044.31 |
3.01% |
| 6/1/20 |
6498.8974555478 |
82.460152 |
9400.2633840997 |
53.099998 |
1035054.04 |
1.50% |
| 3,193.93 |
4.91% |
| 6/8/20 |
6498.8974555478 |
84.276009 |
9400.2633840997 |
53.5 |
1050615.23 |
1.50% |
| 3,041.31 |
-4.78% |
| 6/15/20 |
6498.8974555478 |
86.992348 |
9400.2633840997 |
54.23 |
1075130.63 |
2.33% |
| 3,097.74 |
1.86% |
| 6/22/20 |
6498.8974555478 |
87.964951 |
9400.2633840997 |
50.099998 |
1042628.37 |
-3.02% |
| 3,009.05 |
-2.86% |
| 6/29/20 |
6498.8974555478 |
90.571838 |
9400.2633840997 |
52.34 |
1080626.87 |
3.64% |
| 3,130.01 |
4.02% |
| 7/6/20 |
6498.8974555478 |
95.439842 |
9400.2633840997 |
55.880001 |
1145540.47 |
6.01% |
| 3,185.04 |
1.76% |
| 7/13/20 |
6498.8974555478 |
95.845299 |
9400.2633840997 |
55.040001 |
1140279.28 |
-0.46% |
| 3,224.73 |
1.25% |
| 7/20/20 |
6498.8974555478 |
92.151382 |
9400.2633840997 |
69.400002 |
1251260.68 |
9.73% |
| 3,215.63 |
-0.28% |
| 7/27/20 |
6498.8974555478 |
105.728088 |
9400.2633840997 |
77.43 |
1414978.40 |
13.08% |
| 3,271.12 |
1.73% |
| 8/3/20 |
6498.8974555478 |
110.556305 |
9400.2633840997 |
84.849998 |
1516106.42 |
7.15% |
| 3,351.28 |
2.45% |
| 8/10/20 |
6498.8974555478 |
114.538445 |
9400.2633840997 |
81.300003 |
1508615.05 |
-0.49% |
| 3,372.85 |
0.64% |
| 8/17/20 |
6498.8974555478 |
123.970551 |
9400.2633840997 |
83.809998 |
1593507.95 |
5.63% |
| 3,397.16 |
0.72% |
| 8/24/20 |
6498.8974555478 |
124.406647 |
9400.2633840997 |
85.550003 |
1612698.60 |
1.20% |
| 3,508.01 |
3.26% |
| 8/31/20 |
6498.8974555478 |
120.571503 |
9400.2633840997 |
82.010002 |
1554497.45 |
-3.61% |
| 3,426.96 |
-2.31% |
| 9/7/20 |
6498.8974555478 |
111.640282 |
9400.2633840997 |
76.339996 |
1443154.81 |
-7.16% |
| 3,340.97 |
-2.51% |
| 9/14/20 |
6498.8974555478 |
106.496849 |
9400.2633840997 |
74.93 |
1396473.84 |
-3.23% |
| 3,319.47 |
-0.64% |
| 9/21/20 |
6498.8974555478 |
111.919373 |
9400.2633840997 |
78.059998 |
1461137.07 |
4.63% |
| 3,298.46 |
-0.63% |
| 9/28/20 |
6498.8974555478 |
112.657005 |
9400.2633840997 |
81.800003 |
1501087.90 |
2.73% |
| 3,348.42 |
1.51% |
| 10/5/20 |
6498.8974555478 |
116.594315 |
9400.2633840997 |
83.099998 |
1538896.37 |
2.52% |
| 3,477.14 |
3.84% |
| 10/12/20 |
6498.8974555478 |
118.637726 |
9400.2633840997 |
83.169998 |
1552834.30 |
0.91% |
| 3,483.81 |
0.19% |
| 10/19/20 |
6498.8974555478 |
114.670517 |
9400.2633840997 |
81.959999 |
1515677.51 |
-2.39% |
| 3,465.39 |
-0.53% |
| 10/26/20 |
6498.8974555478 |
108.510361 |
9400.2633840997 |
75.290001 |
1412943.55 |
-6.78% |
| 3,269.96 |
-5.64% |
| 11/2/20 |
6498.8974555478 |
118.3088 |
9400.2633840997 |
85.879997 |
1576171.35 |
11.55% |
| 3,509.44 |
7.32% |
| 11/9/20 |
6498.8974555478 |
119.082054 |
9400.2633840997 |
81.43 |
1539365.51 |
-2.34% |
| 3,585.15 |
2.16% |
| 11/16/20 |
6498.8974555478 |
117.164917 |
9400.2633840997 |
84.639999 |
1557081.06 |
1.15% |
| 3,557.54 |
-0.77% |
| 11/23/20 |
6498.8974555478 |
116.416031 |
9400.2633840997 |
87.190002 |
1576184.83 |
1.23% |
| 3,638.35 |
2.27% |
| 11/30/20 |
6498.8974555478 |
122.067596 |
9400.2633840997 |
94.040001 |
1677305.57 |
6.42% |
| 3,699.12 |
1.67% |
| 12/7/20 |
6498.8974555478 |
122.227356 |
9400.2633840997 |
91.650002 |
1655877.21 |
-1.28% |
| 3,663.46 |
-0.96% |
| 12/14/20 |
6498.8974555478 |
126.471016 |
9400.2633840997 |
95.919998 |
1723595.41 |
4.09% |
| 3,709.41 |
1.25% |
| 12/21/20 |
6498.8974555478 |
131.773087 |
9400.2633840997 |
91.809998 |
1719417.94 |
-0.24% |
| 3,703.06 |
-0.17% |
| 12/28/20 |
6498.8974555478 |
132.49202 |
9400.2633840997 |
91.709999 |
1723150.20 |
0.22% |
| 3,756.07 |
1.43% |
| 1/4/21 |
6498.8974555478 |
131.852966 |
9400.2633840997 |
94.580002 |
1745975.83 |
1.32% |
| 3,824.68 |
1.83% |
| 1/11/21 |
6498.8974555478 |
126.950294 |
9400.2633840997 |
88.209999 |
1654234.17 |
-5.25% |
| 3,768.25 |
-1.48% |
| 1/18/21 |
6498.8974555478 |
138.862503 |
9400.2633840997 |
92.790001 |
1774703.62 |
7.28% |
| 3,841.47 |
1.94% |
| 1/25/21 |
6498.8974555478 |
131.763107 |
9400.2633840997 |
85.639999 |
1661353.47 |
-6.39% |
| 3,714.24 |
-3.31% |
| 2/1/21 |
6498.8974555478 |
136.555939 |
9400.2633840997 |
87.900002 |
1713746.21 |
3.15% |
| 3,886.83 |
4.65% |
| 2/8/21 |
6498.8974555478 |
135.369995 |
9400.2633840997 |
93.769997 |
1761218.39 |
2.77% |
| 3,934.83 |
1.23% |
| 2/15/21 |
6498.8974555478 |
129.869995 |
9400.2633840997 |
89.580002 |
1686087.39 |
-4.27% |
| 3,906.71 |
-0.71% |
| 2/22/21 |
6498.8974555478 |
121.260002 |
9400.2633840997 |
84.510002 |
1582472.60 |
-6.15% |
| 3,811.15 |
-2.45% |
| 3/1/21 |
6498.8974555478 |
121.419998 |
9400.2633840997 |
78.519997 |
1527204.77 |
-3.49% |
| 3,841.94 |
0.81% |
| 3/8/21 |
6498.8974555478 |
121.029999 |
9400.2633840997 |
81.050003 |
1548452.93 |
1.39% |
| 3,943.34 |
2.64% |
| 3/15/21 |
6498.8974555478 |
119.989998 |
9400.2633840997 |
79.059998 |
1522987.50 |
-1.64% |
| 3,913.10 |
-0.77% |
| 3/22/21 |
6498.8974555478 |
121.209999 |
9400.2633840997 |
77.410004 |
1515405.78 |
-0.50% |
| 3,974.54 |
1.57% |
| 3/29/21 |
6498.8974555478 |
123 |
9400.2633840997 |
81.089996 |
1561631.71 |
3.05% |
| 4,019.87 |
1.14% |
| 4/5/21 |
6498.8974555478 |
133 |
9400.2633840997 |
82.760002 |
1642319.18 |
5.17% |
| 4,128.80 |
2.71% |
| 4/12/21 |
6498.8974555478 |
134.160004 |
9400.2633840997 |
82.150002 |
1644123.76 |
0.11% |
| 4,185.47 |
1.37% |
| 4/19/21 |
6498.8974555478 |
134.320007 |
9400.2633840997 |
82.760002 |
1650897.77 |
0.41% |
| 4,180.17 |
-0.13% |
| 4/26/21 |
6498.8974555478 |
131.460007 |
9400.2633840997 |
81.620003 |
1621594.63 |
-1.77% |
| 4,181.17 |
0.02% |
| 5/3/21 |
6498.8974555478 |
128.100006 |
9400.2633840997 |
77.830002 |
1564131.32 |
-3.54% |
| 4,167.59 |
-0.32% |
|
|
|
|
|
| average weekly return= |
0.96% |
| average weekly rm= |
0.71% |
|
|
|
|
|
| weekly standard deviation= |
4.45% |
| weekly mkt st dev |
2.44% |
|
|
|
|
|
|
|
|
|
| 2.85% |
|
|
|
|
|
| Annualized Mean= |
49.88% |
| Annualized Mean= |
36.87% |
|
|
|
|
|
| Annualized st dev= |
32.10% |
| Annualized st dev= |
17.56% |
| T-bill rate as a proxy for risk free rate= |
|
|
| 0.130% |
(refer to the example in the project outline) |
| Sharp Ratio of your portfolio=(r-rf)/St. Dev= |
|
|
| 1.5497460566 |
| Sharpe ratio for the mkt=(r-rf)/St. Dev= |
|
|
| 2.0915693081 |
| CAPM |
| r=rf+b(rm-rf)= |
| 59.46% |
| alpha=actual r -required r= |
| -0.0958427847 |
| In this example, I invested 50% (w1) in stock 1 and 50% (w2) in stock 2. |
| I also go to Yahoo finance to find out the beta for stock 1, beta(AAPL), and the beta for stock 2, beta(AMD). |
| weight for Apple= |
weight for AMD |
BetaApple |
BetaAMD |
| portfolio beta |
| 50% |
50% |
1.2 |
2.03 |
| w(aaple)*Beta(Apple)+w(AMD)*Beta(AMD) |
| portfolio beta= |
| 1.615 |
| For writing the report |
| Visit slideshare.net |