Calculate the WACC for USA and Pakistan Please show work Exhibit 8

Calculate the WACC I am having problems with the numbers please show work. Comparison is USA to Lal Pir

business specific risk score

Lal Pir 1.425

USA .64

Lal Pir Pakistan

TAX RATE 23% DEBT to Capital 35.1% EBIT Coverage 3.0x Default Spread 3.57% Sovereign Spread 9.90%

USA

TAX RATE 37.5% DEBT to Capital39.5% EBIT Coverage 3.0 Default Spread 3.57 Sovereign Spread 0% (can you see the images and what else do you need to solve the WACC)

Line of EBIT Detault Sovereign Business / Project Countr Business Project Description Tax Rate Debt to Cap. Coverage read read Andres CG 25.0% 351% Dominican Republic 300 MW gas fired combined cycle plant currently under construction 30 km east of Santo Domingo 35.1% 3.0x 8.93% Caracoles Argentina CS 123 MW hydroelectric power plant located on the San Juarn 35.0% 40.8% 3.0x 357% 16.25% river in western Argentina United Kingdom CS 357% 0.00% Largest coal-fired power station in western Europe. It can produce enough electricity - about 4000 MW- to meet the needs of approximately four million people Drax 0.0% 29.5% 3.0x Eletropauld Brazil LU 30.0% 2.89% Distribution company that serves a population of 14 million in Sao Paulo 34.0% 3.5x 8.93% Gener Chile CG 17.0% 73% 277 MW fossil fuel plant located in Tocopila, 1500 km north of Santiago 35.2% 2.5x 4.34% Bangladesh CG 0.0% 33.3% 360 MW gas turbine facility located 25 kilometers southeast of Dhaka, capital of Bangladeslh Haripur 2.5x 4.34% 5.23% South Africa Pakistarn Dominican CG CG CG 25% 23% 25.0% 32.9% 35.1% 287% 600 MW coal fired power plant Kelvin Lal Pir Los Mina 2.5x 3.0x 4.0x 4.34% 357% 1.85% 3.14% 9.90% 8.93% 337 MW coal fired power plant 210 MW Oil-fired facility supplying the capital city of Santo Domingo Republic OPGC India CG Joint Venture with the Government of Orissa. Two 210 MW 30.4% 3.0x 357% 3.60%