Assumptions	0	1	2	3
Original Investment (Czech korunas, K)	250,000,000
Spot Exchange Rate (K/$)	32.50	30.00	27.50	25.00
Unit Demand		700,000	900,000	1,000,000
Unit Sales Price		$10.00	$10.30	$10.60
Fixed Cash Operating Expenses		$1,000,000	$1,030,000	$1,060,000
Depreciation		$500,000	$500,000	$500,000
Investment in Working Capital	100,000,000

Wenceslas Refining Company. Privately owned Wenceslas Refining Company is considering investing in the Czech Republic so as to have a refinery source closer to its European customers. The original investment in Czech korunas would amount to K250 million, or $5,000,000 at the current spot rate of K32.50/$, all in fixed assets, which will be depreciated over 10 years by the straight line method. An additional k100,000,000 will be needed for working capital. For capital budgeting purposes, Wenceslas assumes sale as a going concern at the end of the third year at a price, after all taxes, equal to the net book value of fixed assets alone (not including working capital). All free cash flow will be repatriated to the United States as soon as possible. In evaluating the venture, the U.S. dollar forecasts are shown in the table above. Variable manufacturing costs are expected to be 50% of sales. No additional funds need be invested in the U.S. subsidiary during the period under consideration. The Czech Republic imposes no restrictions on repatriation of any funds of any sort. The Czech corporate tax rate is 25% and the United States rate is 40%. Both countries allow a tax credit for taxes paid in other countries. Wenceslas uses 18% as its weighted average cost of capital, and its objective is to maximize present value. Is the investment attractive to Wenceslas Refining?