Fixed Costs	Amount
Full Time Employee Expenses	84,000
Casual Employee Expenses	70,874
On-costs	46,462
Property Outgoings	19,200
Rental costs	42,000
Interest Expense	9,000
Depreciation	30,000
Total Fixed Costs	301,536
Variable Cost per Unit
Unit Price of Good	$7.00
Cost of Goods Sold	$1.87
Royalty	$0.56
Marketing Contribution	$0.49
Total Variable Cost per Unit	$2.92
Contribution Margin	$4.08

			One year
Berry Bang's sold		1750	91000
Revenue		$7.00	637,000
Cost of Sales		$1.8700	170,170
Royalty		8.00%	50,960
Marketing		7.00%	44,590
Total Variable Costs			265,720
Contribution			371,280
Full-Time Employee Costs		$42,000	84,000
Casual Employee Costs		$18.93	70,874
On-Costs		30%	46,462
Total Employee Costs			201,336
Store Costs (outgoings)		$1,600	19,200
Occupancy Cost (rent)		$3,500	42,000
Total Operating Costs			262,536
EBITDA		17%	108,744
Interest	150,000	6.00%	9,000
Depreciation	300,000	10.00%	30,000
Total Fixed Costs			301,536
Pre-Tax Profit			69,744
Tax		30%	20,923
Net Income			48,821

Based on your income statement for the Top Juice franchise, in the first year of operation, estimate the free cash flow which the franchise will generate in that year.