Suppose you borrow $57951.25M when financing a gym with a cost of $90570.98M. You expect to generate a cash flow of $77816.02M at the end of the year if demand is weak, $88233.82M if demand is as expected and $101247.04M if demand is strong. Each scenario is equally likely. The current risk-free interest rate is 5.44% (risk of debt) and there's a 10.39% risk premium for the risk of the assets. What should the value of the equity be?