You own a portfolio consisting of the stocks presented in the table below. Complete the steps below using cell references to given data or previous calculations. In some cases, a simple cell reference to all you need. To copy/paste a formula across a row or down column, an absolute cell reference or a mixed cell reference may be preferred. I a specific Excel function is to be used, the directions will specify the use of that funetion. De net type in numerical data into a cell or function. Instead, make a reference to the cell in which the data is found. Make your computations only in the green cells highlighted below. In all cases, unless otherwise directed, use the earliest appearance of the data in your formulas, usually the Given Data section. Given Data: Stock Pereentage of Portfolio Beta Expected Return 1 20% 1.00 16% 2 30% 0.85 14% 15% 1.20 20% 25% 0.60 12% 5 10% 1.60 24% 9 10 4 11 12 15 16 17 18 19 20 1. Calculate the expected return of your portfolio. (Hint: The expected return of a portfolio equals the weighted average of the individual stock's expected return, where the weights are the percentage invested in each stock.) Expected return of portfolio b. Calculate the portfolio beta. Portfolio beta e. The risk-free rate is 3 percent. Also, the expected return on the market portfolio is 10.5 percent. Given that information, plot the security market line. Plot the stocks from your portfolio on your graph. Insert the graph in the space below. Given Data: Beta Expected Rate Risk-free rate 3.00% Market Portfolio 10.50 21 22 0 24 25 26 Requirements 1 Start Excel 2 In cell D15, by using cell references and the Excel SUMPRODUCT function, calculate the expected return of the portfolio. (1 pt.) 3. In cell D19, by using cell references and the Excel SUMPRODUCT function, calculate the portfolio bett. (1 pt.) In cells C27-E27, insert a Scatter Chart for the Expected return versus Beta data and construct the security market line. Inserting Chan Select the Scatter chart from the provided chart options in the Charts group of the Insert tab of the Ribbon Selecting Data Series Then choose Select Data in the Design tab on the Ribbon. Delete any series created automatically using the Remove button and add new series using the Add button. Select cells E7-F11 as the data range. Note that the Expected return should stand for the Y values and Beta for the X values. Leave the series name as Series Add new series for the security market line using cells D24-D25 for the X values and cells E24-E25 for the Y values. Leave the series name as 4 Series2 Edit Chart Elements Go to the Add Chart Elements dropdown list in the Design tab of the Ribbon. Delete the legend. Add Bets as the title for the horizontal axis. Add Expected Return as the title for the vertical axis. Delete the chart title. On the Ribbon, select design Style 1 Chart Size and Position Go to the Format tub on the Ribbon. Choose Chart Area and set the chart height to 3 inches and the chart width to Sinches Drag the chart to position the entire chart so that it fits within cells C27-E27. (2 pt.) Add the trendline to the data for the security market line on the chart Adding Linear Trendline s Select any point from Series on the churt and right click on it. Select Add Trendline. Trendline Options In the Trendline Options window, select Lancar with the automatic trendline name. In the Forecast section, change Forward period to 1.0.62 pt.) 6 Save the workbook. Close the workbook and then exit Excel. Submit the workbook as directed