$9.$ PSK Enterprises is tempted to acquire the BSM Corporation, which is a privately held, and in the same line of business as Sangria. Like Sangria, its debt capacity is $40\%$ of firm value. BSM Corporation generated $$83\mathrm{.}6$ million in the last year. It has a cost of debt of $6\%$ and the cost of equity is $12\mathrm{.}5\%.$ Currently BSM Corporation has $$95$ million of gross fixed assets and the accumulated depreciation is $$29$ million. BSM$$s current working capital is $$11\mathrm{.}1$ million. It is expected that the BSM will grow at a $3\%$ long$-$term rate after the sixth year. Other assumptions are given in the table below. Based on this information and assumptions, what is your estimate of the BSM Corporation$$s enterprise value? What are the values of debt and equity? $\backslash$table$[[$Year$,0,1,-,3,4,5,6,7],[$Revenue Growth $(\%),7\mathrm{.}0\%,7\mathrm{.}0\%,7\mathrm{.}0\%,4\mathrm{.}0\%,4\mathrm{.}0\%,4\mathrm{.}0\%,3\mathrm{.}0\%,],[$Operating costs$/$Revenues$,74\mathrm{.}0\%,74\mathrm{.}5\%,74\mathrm{.}5\%,75\mathrm{.}0\%,75\mathrm{.}0\%,75\mathrm{.}5\%,76\mathrm{.}5\%,],[$Net Fixed Assets $(\%$ of Sales$),79\mathrm{.}0\%,79\mathrm{.}0\%,79\mathrm{.}0\%,79\mathrm{.}0\%,79\mathrm{.}0\%,79\mathrm{.}0\%,79\mathrm{.}0\%,],[$Depreciation $(\%$ of Net Fixed Assets$),14\mathrm{.}0\%,14\mathrm{.}0\%,14\mathrm{.}0\%,14\mathrm{.}0\%,14\mathrm{.}0\%,14\mathrm{.}0\%,14\mathrm{.}0\%,],[$Working Capital $(\%$ of Sales$),13\mathrm{.}0\%,13\mathrm{.}0\%,13\mathrm{.}0\%,13\mathrm{.}0\%,13\mathrm{.}0\%,13\mathrm{.}0\%,13\mathrm{.}0\%,]]$