Use the following to determine FCF $($Free Cash Flow$)$ for the current year. Assume an effective tax rate of $25\%$ :

$\backslash$table$[[,$Current Year,Prior Year$],[$Revenue$,100,000,],[$COGS $($Cost of Goods Sold$),67,000,],[\backslash$table$[[$Gross Profit$],[$Wapes Fxpense$]]],[$Wages Expense,$11,500,],[$Rent and Other Occupancy Expense,$15,000,],[$Depreciation Expense,$1,000,],[$Operating Income$],[$Current Assets$],[$Accounts Receivable,$8,500,8,200],[$Inventory$,5,500,6,000],[$Total Current Assets$],[$Gross Fixed Assets $($at historical cost$),50,000,46,000],[$less: Accumulated Depreciation,$30,000,29,000],[$Net Fixed Assets,$20,000,17,000],[$Total Assets$],[$Current Liabilities$],[$Accounts Payable,$\backslash$table$[[4,200]],4,500],[$Wages Payable,$\backslash$table$[[950],[-9]],900],[\backslash$table$[[$Enter your answer as a monetary amount rounded to four decimal places, but without the currency symbol. For example, if your answer is $$90\mathrm{.}1234,$ enter $90\mathrm{.}1234.$ Show a$],[$decrease as a negative figure.$]]],[$Type your answer...,,$]]$