Answer To: Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 234...
Kushal answered on Apr 11 2021
If the infringement takes place
If the infingement takes place -Original Statemnets
Year -4 -3 -2 -1 0 1 2 3 4 5 Total
Revenues $ 21,193.00 $ 15,878.00 $ 14,471.00 $ 12,056.00 $ 9,706.00 $ 14,386.00 $ 16,220.00 $ 9,091.00 $ 3,248.00 $ 7,761.00 124010
Cost
of Sales $ 18,387.00 $ 14,586.00 $ 12,880.00 $ 10,928.00 $ 8,593.00 $ 13,137.00 $ 13,857.00 $ 8,424.00 $ 2,792.00 $ 6,894.00 110478
Gross
Profit $ 2,806.00 $ 1,292.00 $ 1,591.00 $ 1,128.00 $ 1,113.00 $ 1,249.00 $ 2,363.00 $ 667.00 $ 456.00 $ 867.00 13532
Profit %
of Sales 13% 8% 11% 9% 12% 9% 15% 7% 14% 11% 11%
SG&A*
Expenses $ 1,217.00 $ 1,096.00 $ 1,200.00 $ 1,081.00 $ 1,251.00 $ 1,166.00 $ 1,022.00 $ 1,061.00 $ 1,018.00 $ 1,123.00 11235
Pretax
Profit $ 1,589.00 $ 196.00 $ 391.00 $ 47.00 $ (138.00) $ 83.00 $ 1,341.00 $ (394.00) $ (562.00) $ (256.00) 2297
Noisewell revenue from Texahoma Highway
Year Noisewall Revenue** Noisewall Direct
Cost Noisewall Gross
Profit Noisewall Gross
Profit % Noisewall Square
Feet Noisewall Revenue per
Square Foot
-4
-3
-2
-1
0
1
2
3 $ 987.00 $ 648.00 $ 339.00 34.3% 59 $16.73
4 $ 493.00 $ 393.00 $ 100.00 20.3% 37 $13.32
5 $ 732.00 $ 587.00 $ 145.00 19.8% 56 $13.07
Total $2,212 152
No infringement
If the infingement takes place -Original Statemnets
Year -4 -3 -2 -1 0 1 2 3 4 5 Total
Revenues $ 21,193.00 $ 15,878.00 $ 14,471.00 $ 12,056.00 $ 9,706.00 $ 14,386.00 $ 16,220.00 $ 9,091.00 $ 3,248.00 $ 7,761.00 124010
Cost
of Sales $ 18,387.00 $ 14,586.00 $ 12,880.00 $ 10,928.00 $ 8,593.00 $ 13,137.00 $ 13,857.00 $ 8,424.00 $ 2,792.00 $ 6,894.00 110478
Gross
Profit $ 2,806.00 $ 1,292.00 $ 1,591.00 $ 1,128.00 $ 1,113.00 $ 1,249.00 $ 2,363.00 $ 667.00 $ 456.00 $ 867.00 13532
Profit %
of Sales 13% 8% 11% 9% 12% 9% 15% 7% 14% 11% 11%
SG&A*
Expenses $ 1,217.00 $ 1,096.00 $ 1,200.00 $ 1,081.00 $ 1,251.00 $ 1,166.00 $ 1,022.00 $ 1,061.00 $ 1,018.00 $ 1,123.00 11235
Pretax
Profit $ 1,589.00 $ 196.00 $ 391.00 $ 47.00 $ (138.00) $ 83.00 $ 1,341.00 $ (394.00) $ (562.00) $ (256.00) 2297
Noise wall Revenue from Texahome Highway
Here we will add the noisewall revenue of the infringement contracts and add them back to the original sattements
We will only add the revenues
We will apply our own gross profit margins
As,we wknow SG&A expenses are fixed costs and it will not change.This can be observed in the income statement where it is remaining constant
3 4 5
Noisewall revenues $ 14,304.00 $ 7,466.00 $ 70,982.00
Noiswell Profits
If the infingement takes place -Updated
Year -4 -3 -2 -1 0 1 2 3 4 5
Revenues $ 21,193.00 $ 15,878.00 $ 14,471.00 $ 12,056.00 $ 9,706.00 $ 14,386.00 $ 16,220.00 $ 23,395.00 $ 10,714.00 $ 78,743.00
Cost
of Sales $ 18,387.00 $ 14,586.00 $ 12,880.00 $ 10,928.00 $ 8,593.00 $ 13,137.00 $ 13,857.00 $ 19,900.00 $ 8,804.00 $ 63,315.00
Gross
Profit $ 2,806.00 $ 1,292.00 $ 1,591.00 $ 1,128.00 $ 1,113.00 $ 1,249.00 $ 2,363.00 $ 3,495.00 $ 1,910.00 $ 15,428.00
Profit %
of Sales 13% 8% 11% 9% 12% 9% 15% 15% 18% 20%
SG&A*
Expenses $ 1,217.00 $ 1,096.00 $ 1,200.00 $ 1,081.00 $ 1,251.00 $ 1,166.00 $ 1,022.00 $ 1,061.00 $ 1,018.00 $ 1,123.00
Pretax
Profit $ 1,589.00 $ 196.00 $ 391.00 $ 47.00 $ (138.00) $ 83.00 $ 1,341.00 $ 2,434.00 $ 892.00 $ 14,305.00
Revenue Losses
Year -4 -3 -2 -1 0 1 2 3 4 5
Revenue losses $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ (14,304.00) $ (7,466.00) $ (70,982.00)
Operating profit losses
Year -4 -3 -2 -1 0 1 2 3 4 5
Losses $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ - 0 $ 2,828.00 $ 1,454.00 $ 14,561.00
After damages
If the infingement takes place -Original Statemnets
Year -4 -3 -2 -1 0 1 2 3 4 5 6
Revenues $ 21,193.00 $ 15,878.00 $ 14,471.00 $ 12,056.00 $ 9,706.00 $ 14,386.00 $ 16,220.00 $ 9,091.00 $ 3,248.00 $ 7,761.00
Cost
of Sales $ 18,387.00 $ 14,586.00 $ 12,880.00 $ 10,928.00 $ 8,593.00 $ 13,137.00 $ 13,857.00 $ 8,424.00 $ 2,792.00 $ 6,894.00
Gross
Profit $ 2,806.00 $ 1,292.00 $ 1,591.00 $ 1,128.00 $ 1,113.00 $ 1,249.00 $ 2,363.00 $ 667.00 $ 456.00 $ 867.00
Profit %
of Sales 13% 8% 11% 9% 12% 9% 15% 7% 14% 11%
SG&A*
Expenses $ 1,217.00 $ 1,096.00 $ 1,200.00 $ 1,081.00 $ 1,251.00 $ 1,166.00 $ 1,022.00 $ 1,061.00 $ 1,018.00 $ 1,123.00
Pretax
Profit $ 1,589.00 $ 196.00 $ 391.00 $ 47.00 $ (138.00) $ 83.00 $ 1,341.00 $ (394.00) $ (562.00) $ (256.00) 29956.7006023802 Pre tax damages, without convoyed sales
Answers
Salsa' WACC
Tax Rate 35%
Cost of Equity 16%
Pre-Tax Cost of debt 12%
Post-Tax Cost of debt 7.80%
Debt weight 0.4
Equity weight 0.6
WACC 12.7%
We will have to calcualet the pretax losses , due to infrngement
we will have to calculate the present value too.
1 Pre tax losses due to...