tawanda matsokotere n0071432x
TRANSCRIPT
-
8/7/2019 Tawanda Matsokotere N0071432X
1/47
INPUT VALUESExpected Return
Riskfree rate 6%Asset A 14%Asset B 8%Correlation
OUTPUT VALUESWeight in Asset 1 Standard Deviation
Efficient Trade off Curve -60% 24.6%
Efficient Trade off Curve -50% 22.7%Efficient Trade off Curve -40% 20.9%Efficient Trade off Curve -30% 19.2%Efficient Trade off Curve -20% 17.6%Efficient Trade off Curve -10% 16.2%Efficient Trade off Curve 0% 15.0%Efficient Trade off Curve 10% 14.0%Efficient Trade off Curve 20% 13.4%Efficient Trade off Curve 30% 13.1%Efficient Trade off Curve 40% 13.2%
Efficient Trade off Curve 50% 13.6%Efficient Trade off Curve 60% 14.4%Efficient Trade off Curve 70% 15.5%Efficient Trade off Curve 80% 16.9%
Efficient Trade off Curve 90% 18.4%Efficient Trade off Curve 95% 19.2%Efficient Trade off Curve 100% 20.0%Efficient Trade off Curve 110% 21.7%Efficient Trade off Curve 120% 23.6%Efficient Trade off Curve 130% 25.5%Efficient Trade off Curve 140% 27.4%Efficient Trade off Curve 150% 29.4%Efficient Trade off Curve 160% 31.5%Efficient Trade off Curve 170% 33.5%Efficient Trade off Curve 180% 35.6%Efficient Trade off Curve 190% 37.7%Optimal Combination 84.00% 17.4%
-
8/7/2019 Tawanda Matsokotere N0071432X
2/47
Efficient Trade off Line 0% 0.0%Efficient Trade off Line 100% 17.4%Efficient Trade off Line 200% 34.9%
-
8/7/2019 Tawanda Matsokotere N0071432X
3/47
Portfolio Optimization 2 Assets
Standard Deviation Expected Return (Riskless)0.00%
20% 8.00%15% 2.00%20%
Risk Return Trade-Off Curve Efficient Trade-Off Line4.4%
5.0%5.6%6.2%6.8%7.4%8.0%8.6%9.2%9.8%
10.4%
11.0%11.6%12.2%12.8%
13.4%13.7%14.0%14.6%15.2%15.8%16.4%17.0%17.6%18.2%18.8%19.4%
13.0%
Expected Re
-
8/7/2019 Tawanda Matsokotere N0071432X
4/47
6.0%13.0%20.1%
-
8/7/2019 Tawanda Matsokotere N0071432X
5/47
Optimal PortfolioWeight of Asset 1 84.00%Weight of Asset 2 16.00%Expected Return 13.04%Standard Deviation 17.44%Coefficient of Variation 0.748
0.0% 5.0% 10.0%15.0%20.0%25.0%30.0%35.0%40.0%
0.0%
5.0%
10.0%
15.0%
20.0%
25.0%
Standard Deviation
turn
-
8/7/2019 Tawanda Matsokotere N0071432X
6/47
-
8/7/2019 Tawanda Matsokotere N0071432X
7/47
Input ValuesFace Amount $100.00Discount Amount 10%
Day Basis 360Maturity 180
WorkingsSettlement (Days) 0Maturity 180Days to Maturity 180
MathematDiscount Amount $5.00Price/Present Value $95.00
Equivalent Yield 10.53%Holding Period Yield 5.26%Effective Annualised Yield 10.96%
Valuing aINPUT VALUES
Face Value 100Day Basis 365Maturity 91discount at purchase 10%discount at sale 8%
15
81
OUTPUT VALUES
66Realised Yield 10.69%Value at SaleValue at Purchase
Between sale and Maturity (days)[N sm]
Between purchase and Maturity (days)[N pm]
[Npm-N sm] or Holding period
-
8/7/2019 Tawanda Matsokotere N0071432X
8/47
Valuation (USD Treasury Bills)
1 2 3 4 5 6 7180 180 180 180 180 180 180179 178 177 176 175 174 173
cs of a Treasury Bill held to Maturity$4.97 $4.94 $4.92 $4.89 $4.86 $4.83 $4.81
$95.03 $95.06 $95.08 $95.11 $95.14 $95.17 $95.19
10.52% 10.52% 10.52% 10.51% 10.51% 10.51% 10.50%5.23% 5.20% 5.17% 5.14% 5.11% 5.08% 5.05%
10.96% 10.96% 10.96% 10.95% 10.95% 10.95% 10.95%
reasury Bill Bought and Sold Before Maturity(91 Day TB)
-
8/7/2019 Tawanda Matsokotere N0071432X
9/47
8 9 10 11 12 13 14180 180 180 180 180 180 180172 171 170 169 168 167 166
$4.78 $4.75 $4.72 $4.69 $4.67 $4.64 $4.61$95.22 $95.25 $95.28 $95.31 $95.33 $95.36 $95.39
10.50% 10.50% 10.50% 10.49% 10.49% 10.49% 10.48%5.02% 4.99% 4.96% 4.93% 4.90% 4.86% 4.83%
10.95% 10.95% 10.94% 10.94% 10.94% 10.94% 10.94%
-
8/7/2019 Tawanda Matsokotere N0071432X
10/47
15 16 17 18 19 20 21180 180 180 180 180 180 180165 164 163 162 161 160 159
$4.58 $4.56 $4.53 $4.50 $4.47 $4.44 $4.42$95.42 $95.44 $95.47 $95.50 $95.53 $95.56 $95.58
10.48% 10.48% 10.47% 10.47% 10.47% 10.47% 10.46%4.80% 4.77% 4.74% 4.71% 4.68% 4.65% 4.62%
10.94% 10.93% 10.93% 10.93% 10.93% 10.93% 10.93%
-
8/7/2019 Tawanda Matsokotere N0071432X
11/47
22 23 24 25 26 27 28180 180 180 180 180 180 180158 157 156 155 154 153 152
$4.39 $4.36 $4.33 $4.31 $4.28 $4.25 $4.22$95.61 $95.64 $95.67 $95.69 $95.72 $95.75 $95.78
10.46% 10.46% 10.45% 10.45% 10.45% 10.44% 10.44%4.59% 4.56% 4.53% 4.50% 4.47% 4.44% 4.41%
10.92% 10.92% 10.92% 10.92% 10.92% 10.92% 10.91%
-
8/7/2019 Tawanda Matsokotere N0071432X
12/47
29 30 31 32 33 34 35180 180 180 180 180 180 180151 150 149 148 147 146 145
$4.19 $4.17 $4.14 $4.11 $4.08 $4.06 $4.03$95.81 $95.83 $95.86 $95.89 $95.92 $95.94 $95.97
10.44% 10.43% 10.43% 10.43% 10.43% 10.42% 10.42%4.38% 4.35% 4.32% 4.29% 4.26% 4.23% 4.20%
10.91% 10.91% 10.91% 10.91% 10.91% 10.90% 10.90%
-
8/7/2019 Tawanda Matsokotere N0071432X
13/47
36 37 38 39 40 41 42180 180 180 180 180 180 180144 143 142 141 140 139 138
$4.00 $3.97 $3.94 $3.92 $3.89 $3.86 $3.83$96.00 $96.03 $96.06 $96.08 $96.11 $96.14 $96.17
10.42% 10.41% 10.41% 10.41% 10.40% 10.40% 10.40%4.17% 4.14% 4.11% 4.08% 4.05% 4.02% 3.99%
10.90% 10.90% 10.90% 10.90% 10.89% 10.89% 10.89%
-
8/7/2019 Tawanda Matsokotere N0071432X
14/47
43 44 45 46 47 48 49180 180 180 180 180 180 180137 136 135 134 133 132 131
$3.81 $3.78 $3.75 $3.72 $3.69 $3.67 $3.64$96.19 $96.22 $96.25 $96.28 $96.31 $96.33 $96.36
10.40% 10.39% 10.39% 10.39% 10.38% 10.38% 10.38%3.96% 3.93% 3.90% 3.87% 3.84% 3.81% 3.78%
10.89% 10.89% 10.89% 10.89% 10.88% 10.88% 10.88%
-
8/7/2019 Tawanda Matsokotere N0071432X
15/47
50 51 52 53 54 55 56180 180 180 180 180 180 180130 129 128 127 126 125 124
$3.61 $3.58 $3.56 $3.53 $3.50 $3.47 $3.44$96.39 $96.42 $96.44 $96.47 $96.50 $96.53 $96.56
10.37% 10.37% 10.37% 10.37% 10.36% 10.36% 10.36%3.75% 3.72% 3.69% 3.66% 3.63% 3.60% 3.57%
10.88% 10.88% 10.88% 10.87% 10.87% 10.87% 10.87%
-
8/7/2019 Tawanda Matsokotere N0071432X
16/47
57 58 59 60 61 62 63180 180 180 180 180 180 180123 122 121 120 119 118 117
$3.42 $3.39 $3.36 $3.33 $3.31 $3.28 $3.25$96.58 $96.61 $96.64 $96.67 $96.69 $96.72 $96.75
10.35% 10.35% 10.35% 10.34% 10.34% 10.34% 10.34%3.54% 3.51% 3.48% 3.45% 3.42% 3.39% 3.36%
10.87% 10.87% 10.86% 10.86% 10.86% 10.86% 10.86%
-
8/7/2019 Tawanda Matsokotere N0071432X
17/47
64 65 66 67 68 69 70180 180 180 180 180 180 180116 115 114 113 112 111 110
$3.22 $3.19 $3.17 $3.14 $3.11 $3.08 $3.06$96.78 $96.81 $96.83 $96.86 $96.89 $96.92 $96.94
10.33% 10.33% 10.33% 10.32% 10.32% 10.32% 10.32%3.33% 3.30% 3.27% 3.24% 3.21% 3.18% 3.15%
10.86% 10.85% 10.85% 10.85% 10.85% 10.85% 10.85%
-
8/7/2019 Tawanda Matsokotere N0071432X
18/47
71 72 73 74 75 76 77180 180 180 180 180 180 180109 108 107 106 105 104 103
$3.03 $3.00 $2.97 $2.94 $2.92 $2.89 $2.86$96.97 $97.00 $97.03 $97.06 $97.08 $97.11 $97.14
10.31% 10.31% 10.31% 10.30% 10.30% 10.30% 10.29%3.12% 3.09% 3.06% 3.03% 3.00% 2.97% 2.95%
10.84% 10.84% 10.84% 10.84% 10.84% 10.84% 10.83%
-
8/7/2019 Tawanda Matsokotere N0071432X
19/47
78 79 80 81 82 83 84180 180 180 180 180 180 180102 101 100 99 98 97 96
$2.83 $2.81 $2.78 $2.75 $2.72 $2.69 $2.67$97.17 $97.19 $97.22 $97.25 $97.28 $97.31 $97.33
10.29% 10.29% 10.29% 10.28% 10.28% 10.28% 10.27%2.92% 2.89% 2.86% 2.83% 2.80% 2.77% 2.74%
10.83% 10.83% 10.83% 10.83% 10.83% 10.82% 10.82%
-
8/7/2019 Tawanda Matsokotere N0071432X
20/47
85 86 87 88 89 90 91180 180 180 180 180 180 180
95 94 93 92 91 90 89
$2.64 $2.61 $2.58 $2.56 $2.53 $2.50 $2.47$97.36 $97.39 $97.42 $97.44 $97.47 $97.50 $97.53
10.27% 10.27% 10.27% 10.26% 10.26% 10.26% 10.25%2.71% 2.68% 2.65% 2.62% 2.59% 2.56% 2.53%
10.82% 10.82% 10.82% 10.82% 10.82% 10.81% 10.81%
-
8/7/2019 Tawanda Matsokotere N0071432X
21/47
92 93 94 95 96 97 98180 180 180 180 180 180 180
88 87 86 85 84 83 82
$2.44 $2.42 $2.39 $2.36 $2.33 $2.31 $2.28$97.56 $97.58 $97.61 $97.64 $97.67 $97.69 $97.72
10.25% 10.25% 10.24% 10.24% 10.24% 10.24% 10.23%2.51% 2.48% 2.45% 2.42% 2.39% 2.36% 2.33%
10.81% 10.81% 10.81% 10.81% 10.80% 10.80% 10.80%
-
8/7/2019 Tawanda Matsokotere N0071432X
22/47
99 100 101 102 103 104 105180 180 180 180 180 180 180
81 80 79 78 77 76 75
$2.25 $2.22 $2.19 $2.17 $2.14 $2.11 $2.08$97.75 $97.78 $97.81 $97.83 $97.86 $97.89 $97.92
10.23% 10.23% 10.22% 10.22% 10.22% 10.22% 10.21%2.30% 2.27% 2.24% 2.21% 2.19% 2.16% 2.13%
10.80% 10.80% 10.80% 10.79% 10.79% 10.79% 10.79%
-
8/7/2019 Tawanda Matsokotere N0071432X
23/47
106 107 108 109 110 111 112180 180 180 180 180 180 180
74 73 72 71 70 69 68
$2.06 $2.03 $2.00 $1.97 $1.94 $1.92 $1.89$97.94 $97.97 $98.00 $98.03 $98.06 $98.08 $98.11
10.21% 10.21% 10.20% 10.20% 10.20% 10.20% 10.19%2.10% 2.07% 2.04% 2.01% 1.98% 1.95% 1.93%
10.79% 10.79% 10.78% 10.78% 10.78% 10.78% 10.78%
-
8/7/2019 Tawanda Matsokotere N0071432X
24/47
113 114 115 116 117 118 119180 180 180 180 180 180 180
67 66 65 64 63 62 61
$1.86 $1.83 $1.81 $1.78 $1.75 $1.72 $1.69$98.14 $98.17 $98.19 $98.22 $98.25 $98.28 $98.31
10.19% 10.19% 10.18% 10.18% 10.18% 10.18% 10.17%1.90% 1.87% 1.84% 1.81% 1.78% 1.75% 1.72%
10.78% 10.77% 10.77% 10.77% 10.77% 10.77% 10.77%
-
8/7/2019 Tawanda Matsokotere N0071432X
25/47
120 121 122 123 124 125 126180 180 180 180 180 180 180
60 59 58 57 56 55 54
$1.67 $1.64 $1.61 $1.58 $1.56 $1.53 $1.50$98.33 $98.36 $98.39 $98.42 $98.44 $98.47 $98.50
10.17% 10.17% 10.16% 10.16% 10.16% 10.16% 10.15%1.69% 1.67% 1.64% 1.61% 1.58% 1.55% 1.52%
10.77% 10.76% 10.76% 10.76% 10.76% 10.76% 10.76%
-
8/7/2019 Tawanda Matsokotere N0071432X
26/47
127 128 129 130 131 132 133180 180 180 180 180 180 180
53 52 51 50 49 48 47
$1.47 $1.44 $1.42 $1.39 $1.36 $1.33 $1.31$98.53 $98.56 $98.58 $98.61 $98.64 $98.67 $98.69
10.15% 10.15% 10.14% 10.14% 10.14% 10.14% 10.13%1.49% 1.47% 1.44% 1.41% 1.38% 1.35% 1.32%
10.75% 10.75% 10.75% 10.75% 10.75% 10.75% 10.74%
-
8/7/2019 Tawanda Matsokotere N0071432X
27/47
134 135 136 137 138 139 140180 180 180 180 180 180 180
46 45 44 43 42 41 40
$1.28 $1.25 $1.22 $1.19 $1.17 $1.14 $1.11$98.72 $98.75 $98.78 $98.81 $98.83 $98.86 $98.89
10.13% 10.13% 10.12% 10.12% 10.12% 10.12% 10.11%1.29% 1.27% 1.24% 1.21% 1.18% 1.15% 1.12%
10.74% 10.74% 10.74% 10.74% 10.74% 10.74% 10.73%
-
8/7/2019 Tawanda Matsokotere N0071432X
28/47
141 142 143 144 145 146 147180 180 180 180 180 180 180
39 38 37 36 35 34 33
$1.08 $1.06 $1.03 $1.00 $0.97 $0.94 $0.92$98.92 $98.94 $98.97 $99.00 $99.03 $99.06 $99.08
10.11% 10.11% 10.10% 10.10% 10.10% 10.10% 10.09%1.10% 1.07% 1.04% 1.01% 0.98% 0.95% 0.93%
10.73% 10.73% 10.73% 10.73% 10.73% 10.72% 10.72%
-
8/7/2019 Tawanda Matsokotere N0071432X
29/47
148 149 150 151 152 153 154180 180 180 180 180 180 180
32 31 30 29 28 27 26
$0.89 $0.86 $0.83 $0.81 $0.78 $0.75 $0.72$99.11 $99.14 $99.17 $99.19 $99.22 $99.25 $99.28
10.09% 10.09% 10.08% 10.08% 10.08% 10.08% 10.07%0.90% 0.87% 0.84% 0.81% 0.78% 0.76% 0.73%
10.72% 10.72% 10.72% 10.72% 10.71% 10.71% 10.71%
-
8/7/2019 Tawanda Matsokotere N0071432X
30/47
155 156 157 158 159 160 161180 180 180 180 180 180 180
25 24 23 22 21 20 19
$0.69 $0.67 $0.64 $0.61 $0.58 $0.56 $0.53$99.31 $99.33 $99.36 $99.39 $99.42 $99.44 $99.47
10.07% 10.07% 10.06% 10.06% 10.06% 10.06% 10.05%0.70% 0.67% 0.64% 0.61% 0.59% 0.56% 0.53%
10.71% 10.71% 10.71% 10.71% 10.70% 10.70% 10.70%
-
8/7/2019 Tawanda Matsokotere N0071432X
31/47
162 163 164 165 166 167 168180 180 180 180 180 180 180
18 17 16 15 14 13 12
$0.50 $0.47 $0.44 $0.42 $0.39 $0.36 $0.33$99.50 $99.53 $99.56 $99.58 $99.61 $99.64 $99.67
10.05% 10.05% 10.04% 10.04% 10.04% 10.04% 10.03%0.50% 0.47% 0.45% 0.42% 0.39% 0.36% 0.33%
10.70% 10.70% 10.70% 10.69% 10.69% 10.69% 10.69%
-
8/7/2019 Tawanda Matsokotere N0071432X
32/47
169 170 171 172 173 174 175180 180 180 180 180 180 180
11 10 9 8 7 6 5
$0.31 $0.28 $0.25 $0.22 $0.19 $0.17 $0.14$99.69 $99.72 $99.75 $99.78 $99.81 $99.83 $99.86
10.03% 10.03% 10.03% 10.02% 10.02% 10.02% 10.01%0.31% 0.28% 0.25% 0.22% 0.19% 0.17% 0.14%
10.69% 10.69% 10.68% 10.68% 10.68% 10.68% 10.68%
-
8/7/2019 Tawanda Matsokotere N0071432X
33/47
176 177 178 179 180 181 182180 180 180 180 180
4 3 2 1 0
$0.11 $0.08 $0.06 $0.03 $0.00$99.89 $99.92 $99.94 $99.97 $100.00
10.01% 10.01% 10.01% 10.00% 10.00%0.11% 0.08% 0.06% 0.03% 0.00%
10.68% 10.68% 10.67% 10.67% #DIV/0!
-
8/7/2019 Tawanda Matsokotere N0071432X
34/47
183 184 185 186 187 188 189
-
8/7/2019 Tawanda Matsokotere N0071432X
35/47
190 191 192 193 194 195 196
-
8/7/2019 Tawanda Matsokotere N0071432X
36/47
197 198 199 200 201 202 203
-
8/7/2019 Tawanda Matsokotere N0071432X
37/47
204 205 206 207 208 209 210
-
8/7/2019 Tawanda Matsokotere N0071432X
38/47
211 212 213 214 215 216 217
-
8/7/2019 Tawanda Matsokotere N0071432X
39/47
218 219 220 221 222 223 224
-
8/7/2019 Tawanda Matsokotere N0071432X
40/47
225 226 227 228 229 230 231
-
8/7/2019 Tawanda Matsokotere N0071432X
41/47
232 233 234 235 236 237 238
-
8/7/2019 Tawanda Matsokotere N0071432X
42/47
239 240 241 242 243 244 245
-
8/7/2019 Tawanda Matsokotere N0071432X
43/47
246 247 248 249 250 251 252
-
8/7/2019 Tawanda Matsokotere N0071432X
44/47
253
-
8/7/2019 Tawanda Matsokotere N0071432X
45/47
INPUT VALUES
Principal/Investment ZAR 100,000.00Day Basis 365
Tax rate 15%Tenure (Days) 1 7Indicative Rates 2.00% 5%
OUPUT VALUES
Interest Before Tax ZAR 5.48 ZAR 95.89Tax Amont ZAR 0.82 ZAR 14.38Interest After Tax ZAR 4.66 ZAR 81.51Maturity Value ZAR 100,004.66 ZAR 100,081.51
-
8/7/2019 Tawanda Matsokotere N0071432X
46/47
Valuation of a Fixed Deposit (ZAR Accounts)
14 30 60 9010% 13% 15% 18%
ZAR 383.56 ZAR 1,068.49 ZAR 2,465.75 ZAR 4,438.36ZAR 57.53 ZAR 160.27 ZAR 369.86 ZAR 665.75
ZAR 326.03 ZAR 908.22 ZAR 2,095.89 ZAR 3,772.60ZAR 100,326.03 ZAR 100,908.22 ZAR 102,095.89 ZAR 103,772.60
-
8/7/2019 Tawanda Matsokotere N0071432X
47/47
120 18021% 25%
ZAR 6,904.11 ZAR 12,328.77ZAR 1,035.62 ZAR 1,849.32ZAR 5,868.49 ZAR 10,479.45
ZAR 105,868.49 ZAR 110,479.45