Institutional ETF Constituent Overlap Engine

Phase 4 Weights

Dual-Fund Constituent Intersection · Capital Duplication Risk · Blended True Look-Through

MR-007 Statutory Observations

Popular Institutional Pairings

Primary Fund (A)ETF

Expense Ratio17 bps

30D Spread1.0 bps

Holdings150 stocks

Secondary Fund (B)UIT

Expense Ratio9.45 bps

30D Spread1.0 bps

Holdings503 stocks

Weighted Portfolio Overlap

0.0%

Constituent-weighted capital intersection: Σ min(w_A, w_B)

Shared Constituent Names

503stocks

100% of DFAC · 100% of SPY

Unique Capital in DFAC

100.0%

Holdings exclusive to DFAC not tracked by SPY

Unique Capital in SPY

100.0%

Holdings exclusive to SPY not tracked by DFAC

Adjust portfolio weighting between DFAC and SPY to simulate effective expense drag and capital look-through.

DFAC: 70%Portfolio SplitSPY: 30%

Blended Expense Ratio

14.7 bps

0.147% annual asset-weighted drag

Annual Cost per $10k Invested

$14.73 / year

Baseline statutory dollar drag

Look-Through Holdings

25 tracked

Constituent look-through aggregate

Ticker & Company	DFAC Weight	SPY Weight	Overlap Contribution	Blended Weight (70/30)

Want full 10-axis factor and fee drag analysis?

Loading Overlap Engine…