Here is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars):

	2021
Current Assets	$1400
Next fixed assets	2600
Total Assets	$4000
Accounts payable and accruals	$800
Short-term debt	100
Long-term debt	725
Preferred stock (15,000 shares)	475
Common stock (40,000 shares)	925
Retained Earnings	975
Total common equity	$1900
Total liabilities and equity	$4000

Skye's earnings per share last year were $3.75. The common stock sells for $50.00, last year's dividend was $2.85, and a flotation cost of 12% would be required to sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate 10%. Skye's preferred stock pays a dividend of $3.85 per share, and it's preferred stock sells for $35.00 per share. The firm's before-tax cost of debt is 12%, and its marginal tax rate is 25%. The firm's currently outstanding 12% annual coupon rate, long-term debt sells at par value. The market risk premium is 5%, the risk-free rate is 6%, and Skye's beta is 1.792. The firm's total debt, which is the sum of the company's short-term debt and long-term debt, equals $0.825 million.

Round your answers to 2 decimal places:

A. Calculate the cost of each capital component, that is, the after-tax cost of debt, the cost of preferred stock, the cost of equity from retained earnings, and the cost of newly issued common stock. Use the DCF method to find the cost of common equity.

After-tax cost of debt: 9%

Cost of preferred stock: 11%

Cost of retained earnings: 16.27%

Cost of new common stock: ?%

B. Now calculate the cost of common equity from retained earnings, using the CAPM method: = ?%

C. What is the cost of new common stock based on the CAPM? (Hint: Find the difference between Re and Rs as determined by the DCF method, and add that differential to the CAPM value for Rs) = ?%

D. If Skye continues to use the same market-value capital structure, what is the firm's WACC assuming that 1) it uses only retained earnings for equity and 2) if it expands so rapidly that it must issue new common stock? (Hint: Use the market value capital structure excluding current liabilities to determine the weights. Also, use the simple average of the required values obtained under the 2 methods in calculating WACC.)

WACC1 = ?%

WACC2 = ?%