Board paper

Fundamentals of Investment 2078 Board Question Paper

FIN 253 · Fundamentals of Investment

Programme
BBS
Academic year
Fourth Year
Exam year
2078 BS
Sitting
regular
Full marks
100
Duration
180 minutes

Tribhuvan University

Faculty of Management

Office of the Dean

2078 BS / Regular Examination

Course: FIN 253 · Fundamentals of Investment

Level: Bachelor of Business Studies (BBS) · Fourth Year

Full Marks: 100

Time: 3 hrs.

Candidates are required to give their answers in their own words as far as practicable. The figures in the margin indicate full marks.

Section A

Brief Answer Questions : Attempt All questions .

[10*2=20]
  1. List out any four investment vehicles available in Nepal.

    [2]
    View model solution

    Four Investment Vehicles Available in Nepal

    1. Common Stocks: Listed corporate equities traded continuously on NEPSE.
    2. Mutual Funds: SEBON-regulated open-ended and closed-ended collective investment schemes.
    3. Government Treasury Bills and Development Bonds: Issued by NRB for risk-free income.
    4. Corporate Debentures: Fixed-coupon debt securities issued by commercial banks.
  2. Define primary market.

    [2]
    View model solution

    Definition of Primary Market

    The primary market is the original issue market where corporate enterprises and governments sell newly created securities directly to initial investors to raise fresh investment capital for physical and business expansion.

  3. Why do we compute market index?

    [2]
    View model solution

    Why We Compute a Market Index

    1. Performance Benchmark: Evaluates whether portfolio managers outperform general market averages.
    2. Economic Barometer: Gauges overall macroeconomic sentiment and investor confidence.
    3. Asset Pricing & Risk Factor: Serves as the proxy for the market portfolio return (RmR_m) in CAPM.
  4. What is systematic risk?

    [2]
    View model solution

    Definition of Systematic Risk

    Systematic risk (market risk or undiversifiable risk) is the variability in security returns caused by macroeconomic factors affecting the entire economy (inflation, GDP growth, interest rate shifts, geopolitical events). Measured by Beta (β\beta), it cannot be eliminated through portfolio diversification.

  5. What do you mean by short sale?

    [2]
    View model solution

    Concept of Short Sale

    A short sale is an investment transaction wherein an investor borrows shares of stock from a brokerage firm and sells them on the open market, expecting the stock price to decline so they can buy back identical shares later at a lower price to return to the lender.

  6. New National Company had sales of Rs. 55 million in 2019, and is expected to have sales of Rs. 83,650,000 for 2020. The company’s net profit margin was 5 percent in 2019, and is expected to increase to 8 percent by 2020. Estimate the company’s net profit for 2020.

    [2]
    View model solution

    Estimation of Net Profit for 2020:

    • Projected Sales 2020 = Rs. 83,650,000\text{Rs. } 83,650,000
    • Projected Net Profit Margin = 8%=0.088\% = 0.08Net Profit=Sales×Net Profit Margin=83,650,000×0.08=Rs. 6,692,000\text{Net Profit} = \text{Sales} \times \text{Net Profit Margin} = 83,650,000 \times 0.08 = \mathbf{\text{Rs. } 6,692,000}$ Conclusion: Estimated net profit for 2020 is Rs. 6,692,000.
  7. A convertible bond has a conversion ratio of 20. The current market price of the underlying common stock in Rs. 49. What is the bond’s conversion value?

    [2]
    View model solution

    Calculation of Conversion Value:

    • Conversion Ratio (CRCR) = 20
    • Common Stock Market Price (P0P_0) = Rs. 49\text{Rs. } 49Conversion Value=CR×P0=20×49=Rs. 980\text{Conversion Value} = CR \times P_0 = 20 \times 49 = \mathbf{\text{Rs. } 980}$ Conclusion: The bond’s conversion value is Rs. 980.
  8. ABC Equity Fund’s net asset value per share is Rs. 15. If the fund’s front-end load fee is 5 percent, what should the offer price be?

    [2]
    View model solution

    Offer Price of Mutual Fund Shares:

    • Net Asset Value (NAVNAV) = Rs. 15\text{Rs. } 15
    • Front-end Load Fee = 5%=0.055\% = 0.05Offer Price=NAV1Load Fee=1510.05=150.95=Rs. 15.79\text{Offer Price} = \frac{NAV}{1 - \text{Load Fee}} = \frac{15}{1 - 0.05} = \frac{15}{0.95} = \mathbf{\text{Rs. } 15.79}$ Conclusion: The offering price is Rs. 15.79 per share.
  9. A stock has a beta of 1.5, the expected return on the market is 12 percent, and the risk-free rate is 6 percent. What must the expected return on this stock be? If stock’s return in 16 percent would you purchase the stock ?

    [2]
    View model solution

    CAPM Required Return and Purchase Decision:

    • Risk-free Rate (RfR_f) = 6%6\%, Market Return (RmR_m) = 12%12\%, Beta (β\beta) = 1.51.5E(Ri)=Rf+β[RmRf]=6%+1.5[12%6%]=6%+9%=15.0%E(R_i) = R_f + \beta [R_m - R_f] = 6\% + 1.5 [12\% - 6\%] = 6\% + 9\% = \mathbf{15.0\%}$ Recommendation: YES, purchase the stock. Since the expected return (16.0%) exceeds the CAPM required return (15.0%), the stock is undervalued and yields positive alpha.
  10. What is the value of a put option written on a share if its strike price is Rs. 145 and market price of a share is Rs. 135?

    [2]
    View model solution

    Value of Put Option:

    • Strike Price (XX) = Rs. 145\text{Rs. } 145
    • Market Price (SS) = Rs. 135\text{Rs. } 135Value of Put=max(0,XS)=max(0,145135)=Rs. 10\text{Value of Put} = \max(0, X - S) = \max(0, 145 - 135) = \mathbf{\text{Rs. } 10}$ Conclusion: The intrinsic value of the put option is Rs. 10.

Section B

Descriptive Answer Questions : Attempt any FIVE questions .

[5*10=50]
  1. What do you mean by an investment banker? Describe the roles of investment bankers in securities offering process.

    [10]
    View model solution

    Role of Investment Bankers in Securities Offering

    An investment banker (merchant banker) is a licensed financial intermediary that specializes in raising long-term capital for corporate and institutional clients.

    Major Roles:

    1. Origination & Structuring: Designing security structures, prospectus drafting, and legal compliance with SEBON.
    2. Underwriting (Risk Bearing): Guaranteeing the purchase of unsold issue shares, insulating issuers from market failure.
    3. Pricing & Valuation: Determining fair issue pricing and optimal subscription timing.
    4. Distribution & Syndication: Mobilizing institutional and retail investor networks via C-ASBA.
  2. A stock sells for Rs. 150 per share. You purchased 100 shares for Rs. 150 a share, and after a year the price rises to Rs. 175. Initial margin requirement was 60 percent.

    a. What will be the percentage return on your investment if you bought the stock on margin? Ignore commissions, dividends, and interest expenses.

    b. Determine the percentage return on your investment but in this case suppose the company pays dividend Rs. 15 per share and interest on loan is 10 percent per annum.

    c. In calculating the return on investment you ignored commissions expenses. Describe how does commissions affect the return on your investment?

    [10]
    View model solution

    Percentage Return on Margin Purchase (100 shares at Rs 150):

    • Total Purchase Cost =100×150=Rs. 15,000= 100 \times 150 = \text{Rs. } 15,000.

    • Initial Margin =60%    = 60\% \implies Initial Equity =15,000×0.60=Rs. 9,000= 15,000 \times 0.60 = \text{Rs. } 9,000.

    • Margin Loan =15,0009,000=Rs. 6,000= 15,000 - 9,000 = \text{Rs. } 6,000. Price rises to Rs. 175\text{Rs. } 175.

    • a. Return on Margin Investment (No dividends/interest):

      Capital Gain=100(175150)=Rs. 2,500\text{Capital Gain} = 100(175 - 150) = \text{Rs. } 2,500
      Return on Equity=2,5009,000=0.2778=27.78%\text{Return on Equity} = \frac{2,500}{9,000} = 0.2778 = \mathbf{27.78\%}

    • b. Return with Dividend Rs 15 and Loan Interest 10%:

      • Dividends Received =100×15=Rs. 1,500= 100 \times 15 = \text{Rs. } 1,500.
      • Interest on Loan =6,000×10%=Rs. 600= 6,000 \times 10\% = \text{Rs. } 600.
      • Net Profit =2,500+1,500600=Rs. 3,400= 2,500 + 1,500 - 600 = \text{Rs. } 3,400.
        Return on Equity=3,4009,000=0.3778=37.78%\text{Return on Equity} = \frac{3,400}{9,000} = 0.3778 = \mathbf{37.78\%}
    • c. Effect of Commissions: Brokerage commissions paid upon buying and selling increase initial cash outlay and reduce net proceeds, thereby lowering overall return on equity.

  3. Consider the following stock price and shares outstanding information:

    Stock December 31, 2018 December 31, 2019
    Price Number of shares outstanding Price No. of shares outstanding (million)
    A Rs. 200 1,000,000 Rs. 250 1,000,000
    B 800 200,000 420 4,000,000
    C 400 250,000 450 250,000

    Stock B splits two for one at the end of 2018.

    a. Compute the price-weighted index for two periods and the rate of return on price weighted index in 2019.

    b. Compute value weighted index for two periods and the rate of return on value weighted index in 2019.

    c. Why are they different?

    [10]
    View model solution

    Price-Weighted vs. Value-Weighted Index Analysis:

    Given: Stock A (Rs 200, 1M shares), B (Rs 800, 0.2M shares), C (Rs 400, 0.25M shares). Stock B splits 2-for-1 at end of 2018.


    a. Price-Weighted Index (PWI):

    • 2018 Base PWI: 200+800+4003=1,4003=466.67\frac{200 + 800 + 400}{3} = \frac{1,400}{3} = \mathbf{466.67}.
    • Divisor Adjustment for Stock B Split: Price of B drops to Rs 400.
      New Divisor (d)=200+400+400466.67=1,000466.67=2.142857\text{New Divisor } (d) = \frac{200 + 400 + 400}{466.67} = \frac{1,000}{466.67} = \mathbf{2.142857}
    • 2019 PWI: Prices are A = 250, B = 420, C = 450.
      PWI2019=250+420+4502.142857=1,1202.142857=522.67PWI_{2019} = \frac{250 + 420 + 450}{2.142857} = \frac{1,120}{2.142857} = \mathbf{522.67}
      Rate of Return=522.67466.67466.67=12.00%\text{Rate of Return} = \frac{522.67 - 466.67}{466.67} = \mathbf{12.00\%}

    b. Value-Weighted Index (VWI):

    • 2018 Market Cap: (200×1M)+(800×0.2M)+(400×0.25M)=200M+160M+100M=Rs. 460M(200 \times 1\text{M}) + (800 \times 0.2\text{M}) + (400 \times 0.25\text{M}) = 200\text{M} + 160\text{M} + 100\text{M} = \mathbf{\text{Rs. } 460\text{M}}.
    • 2019 Market Cap: (250×1M)+(420×0.4M)+(450×0.25M)=250M+168M+112.5M=Rs. 530.5M(250 \times 1\text{M}) + (420 \times 0.4\text{M}) + (450 \times 0.25\text{M}) = 250\text{M} + 168\text{M} + 112.5\text{M} = \mathbf{\text{Rs. } 530.5\text{M}}.
      Rate of Return=530.5M460M460M=70.5460=15.33%\text{Rate of Return} = \frac{530.5\text{M} - 460\text{M}}{460\text{M}} = \frac{70.5}{460} = \mathbf{15.33\%}

    c. Why the Returns Differ:

    PWI weights stocks purely by share price (high-priced stocks dominate), whereas VWI weights stocks by total market capitalization (large market-cap firms dominate).

  4. Consider a bond selling at its par value of Rs. 1,000 with three years to maturity and a 7 percent coupon rate with annual interest payments.

    a. What is the yield to maturity on this bond?

    b. Calculate the bond’s duration.

    c. Calculate the bond’s modified duration.

    d. If market interest rate increases to 7.5 percent, what is the percentage price change on this bond?

    [10]
    View model solution

    Bond Duration and Interest Rate Sensitivity Analysis:

    • Par Value = Rs. 1,000\text{Rs. } 1,000, Maturity = 3 years, Coupon = 7%7\%, Sells at par (Rs 1,000).

    • a. Yield to Maturity (YTM): Since the bond sells at par, YTM=Coupon Rate=7.0%YTM = \text{Coupon Rate} = \mathbf{7.0\%}.

    • b. Macaulay Duration (DD):

      • Year 1: PV(70)=70/1.07=65.42    t×PV=65.42PV(70) = 70 / 1.07 = 65.42 \implies t \times PV = 65.42
      • Year 2: PV(70)=70/(1.07)2=61.14    t×PV=122.28PV(70) = 70 / (1.07)^2 = 61.14 \implies t \times PV = 122.28
      • Year 3: PV(1070)=1070/(1.07)3=873.44    t×PV=2,620.32PV(1070) = 1070 / (1.07)^3 = 873.44 \implies t \times PV = 2,620.32D=65.42+122.28+2,620.321,000=2,808.021,000=2.808 yearsD = \frac{65.42 + 122.28 + 2,620.32}{1,000} = \frac{2,808.02}{1,000} = \mathbf{2.808 \text{ years}}$
    • c. Modified Duration (DD^*):

      D=D1+y=2.8081.07=2.624 yearsD^* = \frac{D}{1 + y} = \frac{2.808}{1.07} = \mathbf{2.624 \text{ years}}

    • d. Percentage Price Change if Yield Rises to 7.5% (Δy=+0.005\Delta y = +0.005):

      %ΔPD×Δy=2.624×(+0.005)=0.01312=1.31%\% \Delta P \approx -D^* \times \Delta y = -2.624 \times (+0.005) = -0.01312 = \mathbf{-1.31\%}

  5. One year ago, Sahara Closed-End Fund had a NAV of Rs. 10.50 and was selling at an 10% discount. Today, its NAV is Rs. 12 and it is priced at a 5% premium. During the year Sahara distributed dividends and capital gains of Rs. 1.5. One the basis of the given information, calculate each of the following.

    a. Sahara’s NAV-based holding period return for the year.

    b. Sahara’s market-based holding period return for the year. Did the market premium/discount hurt or add value to the investor’s return?

    [10]
    View model solution

    Sahara Closed-End Fund HPR Analysis:

    • One Year Ago: NAV0=Rs. 10.50NAV_0 = \text{Rs. } 10.50, Discount = 10%    P0=10.50(0.90)=Rs. 9.4510\% \implies P_0 = 10.50(0.90) = \text{Rs. } 9.45.

    • Today: NAV1=Rs. 12.00NAV_1 = \text{Rs. } 12.00, Premium = 5%    P1=12.00(1.05)=Rs. 12.605\% \implies P_1 = 12.00(1.05) = \text{Rs. } 12.60.

    • Annual Distribution = Rs. 1.50\text{Rs. } 1.50.

    • a. NAV-Based HPR:

      HPRNAV=NAV1NAV0+DNAV0=12.0010.50+1.5010.50=3.0010.50=28.57%HPR_{\text{NAV}} = \frac{NAV_1 - NAV_0 + D}{NAV_0} = \frac{12.00 - 10.50 + 1.50}{10.50} = \frac{3.00}{10.50} = \mathbf{28.57\%}

    • b. Market-Based HPR:

      HPRMarket=P1P0+DP0=12.609.45+1.509.45=4.659.45=49.21%HPR_{\text{Market}} = \frac{P_1 - P_0 + D}{P_0} = \frac{12.60 - 9.45 + 1.50}{9.45} = \frac{4.65}{9.45} = \mathbf{49.21\%}
      Conclusion: The shift from a 10%10\% discount to a 5%5\% premium significantly added value to the investor, generating a market return (49.21%49.21\%) that exceeded fund asset performance (28.57%28.57\%) by 20.64%.

  6. As an analyst, you want to evaluate Equity Fund Portfolio consisting entirely of common stocks of banking sector in Nepal. You have collected the following information the portfolio and the market during the past ten years.

    Average annual rate of return Standard deviation of return Beta
    Equity Fund 12% 20% 0.6
    NEPSE 14 15 1
    T-bills 6

    a. Evaluate the Equity Fund by using Sharpe’s, Treynor’s and Jenson’s portfolio performance measures.

    b. Which of the performance measures did show that Equity Fund outperformed the market?

    [10]
    View model solution

    Performance Evaluation of Banking Equity Fund:

    Given: Fund Return = 12%12\%, σ=20%\sigma = 20\%, β=0.6\beta = 0.6. NEPSE = 14%14\%, σ=15%\sigma = 15\%, β=1.0\beta = 1.0. Rf=6%R_f = 6\%.


    a. Portfolio Performance Metrics:

    1. Sharpe Ratio (Sp=RpRfσpS_p = \frac{R_p - R_f}{\sigma_p}):
      • Fund: 12620=0.30\frac{12 - 6}{20} = \mathbf{0.30}
      • NEPSE: 14615=0.533\frac{14 - 6}{15} = \mathbf{0.533}
    2. Treynor Ratio (Tp=RpRfβpT_p = \frac{R_p - R_f}{\beta_p}):
      • Fund: 1260.6=10.0%\frac{12 - 6}{0.6} = \mathbf{10.0\%}
      • NEPSE: 1461.0=8.0%\frac{14 - 6}{1.0} = \mathbf{8.0\%}
    3. Jensen’s Alpha (αp=Rp[Rf+βp(RmRf)]\alpha_p = R_p - [R_f + \beta_p(R_m - R_f)]):
      α=12[6+0.6(146)]=12[6+4.8]=1210.8=+1.20%\alpha = 12 - [6 + 0.6(14 - 6)] = 12 - [6 + 4.8] = 12 - 10.8 = \mathbf{+1.20\%}

    b. Performance Conclusion:

    Treynor’s measure and Jensen’s Alpha showed that the Equity Fund outperformed the market (Treynor 10.0%>8.0%10.0\% > 8.0\%, Alpha +1.20%+1.20\%). The Sharpe ratio underperformed because the banking sector portfolio was concentrated and bore high unsystematic risk.

Section C

Analytical Answer Questions : Attempt any TWO questions .

[2*15=30]
  1. What are the different phases of economic cycle? How do they impact on the stock and bond investment? Also discuss the different components of investment environment in Nepal?

    [15]
    View model solution

    Economic Cycle Phases, Asset Allocation, and Nepalese Investment Environment

    1. Economic Cycle Phases:
      • Expansion: Strong GDP growth, rising profits. Strategy: Overweight equities and cyclicals.
      • Peak: High inflation, rising interest rates. Strategy: Shift to commodities and floating debt.
      • Contraction / Recession: Falling corporate profits. Strategy: Overweight long-term government bonds.
      • Trough: Low interest rates and nascent recovery. Strategy: Accumulate undervalued equities.
    2. Investment Environment in Nepal:
      • Regulated by SEBON and NRB; computerized demat trading via CDSC and Meroshare.
      • High dominance of banking and hydropower sectors; limited institutional derivatives.
  2. You are given the following probability distribution of alternative rate of return associated with three investment alternatives along with their beta coefficient.

    Percentage return
    State of economy Probability Equity Fund A Stock B Certificate of deposit, C
    Recession 0.2 8% 6% 7%
    Normal 0.3 10 12 7
    Boom 0.5 12 15 7
    Beta 1 1.2 0

    a. Which alternative provides highest expected return?

    b. Which alternative is the least risky in terms of standard deviation? Which alternative is the most risky in terms of beta?

    c. Suppose you created two portfolios—portfolio X and portfolio Y. Portfolio X consists of 75 percent investment in Equity Fund A and 25 percent investment in Stock B. Portfolio Y consists of equal investment in Stock B and Certificate of Deposit C. Which portfolio is least risky in terms of (i) standard deviation, and (ii) beta?

    [15]
    View model solution

    Comprehensive Analysis of Investment Alternatives A, B, and C:

    • Probability: Recession (0.20.2), Normal (0.30.3), Boom (0.50.5).

    • Equity Fund A: E(RA)=(0.2×8)+(0.3×10)+(0.5×12)=1.6+3.0+6.0=10.6%E(R_A) = (0.2 \times 8) + (0.3 \times 10) + (0.5 \times 12) = 1.6 + 3.0 + 6.0 = \mathbf{10.6\%}. βA=1.0\beta_A = 1.0.

    • Stock B: E(RB)=(0.2×6)+(0.3×12)+(0.5×15)=1.2+3.6+7.5=12.3%E(R_B) = (0.2 \times 6) + (0.3 \times 12) + (0.5 \times 15) = 1.2 + 3.6 + 7.5 = \mathbf{12.3\%}. βB=1.2\beta_B = 1.2.

    • CD C: Constant 7%    E(RC)=7.0%7\% \implies E(R_C) = \mathbf{7.0\%}, σC=0\sigma_C = 0, βC=0\beta_C = 0.

    • a. Highest Expected Return: Stock B provides the highest expected return (12.3%).

    • b. Risk Measures:

      • Standard Deviation: Certificate of Deposit C is least risky (σC=0%\sigma_C = 0\%).
      • Beta: Stock B is most risky (β=1.2\beta = 1.2).
    • c. Portfolio Risk Comparisons:

      • Portfolio X (75% A, 25% B): βX=(0.75×1.0)+(0.25×1.2)=1.05\beta_X = (0.75 \times 1.0) + (0.25 \times 1.2) = \mathbf{1.05}.
      • Portfolio Y (50% B, 50% C): βY=(0.50×1.2)+(0.50×0)=0.60\beta_Y = (0.50 \times 1.2) + (0.50 \times 0) = \mathbf{0.60}.
      • Conclusion: Portfolio Y is least risky in terms of both standard deviation and beta.
  3. This year, Mero Nepal Company paid its stockholders as annual dividend of Rs. 30 a share. A major brokerage firm recently put out a report stating that in its opinion, the company’s annual dividends should grow at the rate of 10 percent per year for each of the next 3 years and then level off and grows at the rate of 6 percent a year thereafter. According to consensus estimate provided by analysts the stock beta is 1.4 percent, risk-free rate is 5 percent and market return is 14 percent.

    a. What is the required rate of return on this stock?

    b. What is the maximum price you should be willing to pay for this stock?

    c. Define dividend yield and capital gain yield. What is the dividend yield and capital gain yield in year 4?

    d. Now assume that after year 3, dividends stop growing altogether. What is the stock’s intrinsic value?

    [15]
    View model solution

    Mero Nepal Company Dividend Valuation:

    Given: D0=Rs. 30D_0 = \text{Rs. } 30, Growth =10%= 10\% for 3 years, then 6%6\% perpetually. Rf=5%R_f = 5\%, Rm=14%R_m = 14\%, β=1.4\beta = 1.4.


    a. Required Rate of Return (ksk_s):

    ks=Rf+β(RmRf)=5%+1.4(14%5%)=5%+12.6%=17.6%k_s = R_f + \beta(R_m - R_f) = 5\% + 1.4(14\% - 5\%) = 5\% + 12.6\% = \mathbf{17.6\%}

    b. Maximum Price Willing to Pay (V0V_0):

    • D1=30(1.10)=Rs. 33.00D_1 = 30(1.10) = \text{Rs. } 33.00
    • D2=33(1.10)=Rs. 36.30D_2 = 33(1.10) = \text{Rs. } 36.30
    • D3=36.30(1.10)=Rs. 39.93D_3 = 36.30(1.10) = \text{Rs. } 39.93
    • D4=39.93(1.06)=Rs. 42.326D_4 = 39.93(1.06) = \text{Rs. } 42.326
    • Horizon Price at Year 3:
      P3=D4ksg=42.3260.1760.06=42.3260.116=Rs. 364.88P_3 = \frac{D_4}{k_s - g} = \frac{42.326}{0.176 - 0.06} = \frac{42.326}{0.116} = \text{Rs. } 364.88
      V0=331.176+36.30(1.176)2+39.93+364.88(1.176)3=28.06+26.25+404.811.62645=28.06+26.25+248.89=Rs. 303.20V_0 = \frac{33}{1.176} + \frac{36.30}{(1.176)^2} + \frac{39.93 + 364.88}{(1.176)^3} = 28.06 + 26.25 + \frac{404.81}{1.62645} = 28.06 + 26.25 + 248.89 = \mathbf{\text{Rs. } 303.20}

    c. Dividend Yield and Capital Gain Yield in Year 4:

    In constant growth stage, Capital Gain Yield = g=6.0%g = \mathbf{6.0\%}, and Dividend Yield = ksg=17.6%6.0%=11.6%k_s - g = 17.6\% - 6.0\% = \mathbf{11.6\%}.


    d. Zero Growth After Year 3 (g=0g = 0):

    P3=D3ks=39.930.176=Rs. 226.875P_3^* = \frac{D_3}{k_s} = \frac{39.93}{0.176} = \text{Rs. } 226.875
    V0=28.06+26.25+39.93+226.8751.62645=54.31+266.8051.62645=54.31+164.04=Rs. 218.35V_0^* = 28.06 + 26.25 + \frac{39.93 + 226.875}{1.62645} = 54.31 + \frac{266.805}{1.62645} = 54.31 + 164.04 = \mathbf{\text{Rs. } 218.35}