Given the following data from Swamp & Sand Industries, calculate the FCF (Free Cash Flow). The tax rate is 30%.

Sales	1161
Cost of Sales	400
SGA	319
Depreciation	100
Interest Expense	6
Change NWC	17
CapEx	89
Dividends	26

Note SGA does not include depreciation.