DEPARTMENT OF COMMERCE
SESSION: 1 2022/2023
DPB40103:FIANNCIAL MANAGAMENT
(PRACTIKAL EXERCISE)
MUHAMMAD RAZIN IRFAN BIN RAZALI 26DAT21F1010
WAN MUHAMMAD ARIFF BIN WAN 26DAT21F1041
ZULMUJAHIDIN
TO: PUAN CHE KU NUR ZURAIDA BINTI
QUESTION 1
Loan $ 100,000.00
Periods 30
Rate 0.07
Payment $8,058.64
Year Beginning Loan Payment Payment End of
Principal Payment interest Principal Principal
1 $ 100,000.00 $8,058.64 $ 7,000.00 $1,058.64 $ 98,941.36
2 $ 98,941.36 $8,058.64 $ 6,925.90 $1,132.75 $ 97,808.61
3 $ 97,808.61 $8,058.64 $ 6,846.60 $1,212.04 $ 96,596.58
4 $ 96,596.58 $8,058.64 $ 6,761.76 $1,296.88 $ 95,299.70
5 $ 95,299.70 $8,058.64 $ 6,670.98 $1,387.66 $ 93,912.04
6 $ 93,912.04 $8,058.64 $ 6,573.84 $1,484.80 $ 92,427.24
7 $ 92,427.24 $8,058.64 $ 6,469.91 $1,588.73 $ 90,838.50
8 $ 90,838.50 $8,058.64 $ 6,358.70 $1,699.95 $ 89,138.56
9 $ 89,138.56 $8,058.64 $ 6,239.70 $1,818.94 $ 87,319.62
10 $ 87,319.62 $8,058.64 $ 6,112.37 $1,946.27 $ 85,373.35
11 $ 85,373.35 $8,058.64 $ 5,976.13 $2,082.51 $ 83,290.84
12 $ 83,290.84 $8,058.64 $ 5,830.36 $2,228.28 $ 81,062.56
13 $ 81,062.56 $8,058.64 $ 5,674.38 $2,384.26 $ 78,678.30
14 $ 78,678.30 $8,058.64 $ 5,507.48 $2,551.16 $ 76,127.14
15 $ 76,127.14 $8,058.64 $ 5,328.90 $2,729.74 $ 73,397.40
16 $ 73,397.40 $8,058.64 $ 5,137.82 $2,920.82 $ 70,476.58
17 $ 70,476.58 $8,058.64 $ 4,933.36 $3,125.28 $ 67,351.30
18 $ 67,351.30 $8,058.64 $ 4,714.59 $3,344.05 $ 64,007.25
19 $ 64,007.25 $8,058.64 $ 4,480.51 $3,578.13 $ 60,429.12
20 $ 60,429.12 $8,058.64 $ 4,230.04 $3,828.60 $ 56,600.52
21 $ 56,600.52 $8,058.64 $ 3,962.04 $4,096.60 $ 52,503.91
22 $ 52,503.91 $8,058.64 $ 3,675.27 $4,383.37 $ 48,120.55
23 $ 48,120.55 $8,058.64 $ 3,368.44 $4,690.20 $ 43,430.35
24 $ 43,430.35 $8,058.64 $ 3,040.12 $5,018.52 $ 38,411.83
25 $ 38,411.83 $8,058.64 $ 2,688.83 $5,369.81 $ 33,042.02
26 $ 33,042.02 $8,058.64 $ 2,312.94 $5,745.70 $ 27,296.32
27 $ 27,296.32 $8,058.64 $ 1,910.74 $6,147.90 $ 21,148.42
28 $ 21,148.42 $8,058.64 $ 1,480.39 $6,578.25 $ 14,570.17
29 $ 14,570.17 $8,058.64 $ 1,019.91 $7,038.73 $ 7,531.44
30 $ 7,531.44 $8,058.64 $ 527.20 $7,531.44 $ 0.00
$ 141,759.21 $100,000.00
QUESTION 2
Variance VAR.S(1st value of Return:Total value of Return)
Experted Return SUMPRODUCT(:,)
Standard Deviation SQRT(SUMPRODUCT((:-)^2
Coefficient Variance ER/SD
Company Probility stock A stock B stock C
Return Return Return
Dettul 0.15 0.15 0.25 0.11
Sangsung 0.30 0.07 0.13 0.10
KFD 0.55 -0.02 -0.14 0.04
Experted Return 0.033 0.002 0.069
Variance 0.007 0.039 0.001
Standard Deviation 0.063 0.156 0.032
Coefficient Variance 1.948 69.515 0.462
SD = Proxy for Risk
Risk = Return Stock C has Lower than stock A & stock B
FORMULA EXPERTED RETURN=Ṝ = P1R1 + P2R2 + P3R3 + …..PnRn
FORMULA VARIANCE =∂ = ∫∑ ( Ri - Ṝ )² p(Ri)
FORMULA STANDARD=∂²= ∑ ( Ri - Ṝ )² p(Ri)
∂
FORMULA COEFFICIENT =CW=
Γ