I need help on answering part d. Part a to c are already answered and provided in there. lating the WACCHere is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars):Current assetsNet fixed assetsTotal assetsAccounts payable and accrualsShort-term debtLong-term debtPreferred stock (10,000 shares)Common stock (40,000 shares)Retained earningsTotal common equityTotal liabilities and equity2021$1,6002,400$4,000Back$ 9001007502001,0001,050$2,050$4,000Skye's earnings per share last year were $2.65. The common stock sells for $55.00, last year's dividend (Do) was $1.75, and a flotation cost of 10% would be requiredto sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 8%. Skye's preferred stock pays a dividend of $2.75per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 12%, and its marginal tax rate is 25%. The firm's currentlyoutstanding 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 1.492. The firm'stotal debt, which is the sum of the company's short-term debt and long-term debt, equals $0.85 million.Q SearchThe data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not roundintermediate calculations. Round your answers to two decimal places.Autosaved at 1:55 AMO NhuluQ Search thXWNext lating the WACCHere is the condensed 2021 balance sheet for Skye Computer Company (in thousands of dollars):Current assetsNet fixed assetsTotal assetsAccounts payable and accrualsShort-term debtLong-term debtPreferred stock (10,000 shares)Common stock (40,000 shares)Retained earningsTotal common equityTotal liabilities and equity2021$1,6002,400$4,000Back$ 9001007502001,0001,050$2,050$4,000Skye's earnings per share last year were $2.65. The common stock sells for $55.00, last year's dividend (Do) was $1.75, and a flotation cost of 10% would be requiredto sell new common stock. Security analysts are projecting that the common dividend will grow at an annual rate of 8%. Skye's preferred stock pays a dividend of $2.75per share, and its preferred stock sells for $25.00 per share. The firm's before-tax cost of debt is 12%, and its marginal tax rate is 25%. The firm's currentlyoutstanding 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 1.492. The firm'stotal debt, which is the sum of the company's short-term debt and long-term debt, equals $0.85 million.Q SearchThe data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not roundintermediate calculations. Round your answers to two decimal places.Autosaved at 1:55 AMO NhuluQ Search thXWNext

Calculation for weights ( by dividing the amount invested by the total capital) Debt =$…

lating the WACC 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: Cost of preferred stock: Cost of retained earnings: Back 13.46 Cost of new common stock: b. Now calculate the cost of common equity from retained earnings, using the CAPM method. % 13.84 % Q Search 9 % % 11 ✔% % 11.44 % 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 rg.) 11.82 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 two methods in calculating WACC.) WACC₁: WACC₂: % Q Search this cours Autosaved at 1:55 AM hulu Next O 2:03 12/7/2