Suppose you borrow $38473.10M when financing a gym with a cost of $86097.96M. You expect to generate a cash flow of $61993.38M at the end of the year if demand is weak, $94260.01M if demand is as expected and $123053.24M if demand is strong. Each scenario is equally likely. The current risk-free interest rate is 4.75% (risk of debt) and there's a 12.92% risk premium for the risk of the assets. What is the expected return of equity?

(HINT: If you need it, to compute the WACC of the firm, add the risk free plus the risk premium)

NOTE: Provide your answers in Percentages. E.G. for 10.15% you must enter 10.15, for 2.05% you must enter 2.05, etc.