Please show how the beta slope was computed manually through excel also please show which data set was used to create the data analysis in excel. thank you

Transaction Sources & Uses Zoom In Interest Rate Anount Interest Rate Sources (Initial Capital - Nov 1, 2016) Margin Loan Equ Total 50,000 50,000 100,000 50.0% 100.0% ses Stocks Cash $ 88,500 $ 11,500 100,000 Total 100.0% SUMMARY Portfolio Return Analysis Summary Equity Cash Flow Summary Portfolio Value (incl. Cash) Portflio Appreciation/(Depreciation) F Cummulative Appreciaiton $ 100,000 $ 99,473 $105,065 $ 108,080 $ 110,477 $ 114,280 -0.527% -0.527% 5.622% 5.095% 2.869% 7.964% 2.218% 10.182% 13.625% ar Portfolio Returns/Analysis HPR (Unlevered) Risky Portfolio HPR (Levered) Average Monthly Returns (N-1) Standard Deviation S&P Return/Analysis 13.34% 37.78% 272% 2.22% 2.08% 1.45% Average Monthly Returns (n-1) Standard Deviation Portfolio Vs S&P 500 0.03252 0.02897 0.00144 0.00507 -0.00791 0.00718 -0.01993 0.00096 0.01027 0.00065 0.00003 0.00001 0.00004 0.00012 0.00040 0.00011 0.00028 0.05 E 0.03 0.02 0.01661 S&P 500 2 0.01 0.00085 2 0.01 Beta (Slope1.0096 Months Regression Statistics Regression Statistics Multiple R R Square Adjusted R Squar Standard Error Observations 0.6589 0.43420968 1.6667 0.0193 ANOVA df Regression Residual Total 0.0009 0.0011 0.0020 0.0002 0.0004 2.3023 Lower 95.0% 1.3756 -0.0458 1.1079 Coefficients Standard Error tStat P-value Lower 95% er 95% U Intercept X Variable 4 X Variable 5 0.0062 1.0096 0.0163 0.6654 0.3802 1.5173 0.7291 0.2265 -0.0458 1.1079 0.0582 3.1270 1.3881 0.0582 3.1270