Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 234 Compensatory Damages for Patent Infringement TEXAHOMA HIGHWAY CONSTRUCTION CASE Les Livingstone* Texahoma is a...

1 answer below ยป
This need to be in a excel spreadsheet. One tab will be the financial data taken place if the infrigement never happen. Another tab will be the financial data for Salsa after the infrigment. A third tab will be if Salsa is awarded damages.


Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 234 Compensatory Damages for Patent Infringement TEXAHOMA HIGHWAY CONSTRUCTION CASE Les Livingstone* Texahoma is a fast-growing state in the American Southwest. The fast growth makes it necessary for the Texahoma State Department of Highways (DOH) to construct new highways and widen existing highways. The DOH carries out highway construction by means of competitive bidding by qualified highway construction companies. One of the qualified highway construction companies is Salsa Inc. Salsa has developed and registered a patent for containing noise caused by highway construction. This noise is very loud, and DOH has to pay compensation to homeowners and businesses located near highway construction projects. The Salsa patent effectively contains construction noise, and significantly lowers the amount of compensation paid by DOH to the home- owners and businesses disturbed by the din of highway construction. The Salsa patent is for a containing wall that is built on both sides of a highway under construction. The containing wall is 16 feet high, and consists of reinforced concrete posts that are grooved to accept concrete panels with matching tongues. The patent covers the posts and panels as a product, and also their method of manufacture. The wall is permanent, and remains to reduce traffic noise after highway construction is completed. The noisewall patent was issued in year 1. Both the posts and the panels are manufactured onsite from molds into which are poured liquid concrete, reinforced by steel rebar. The posts are 24 feet long, with 8 feet inserted and concreted into post holes, and 16 feet protruding above ground. The posts are on 16 foot centers, and support the 16 by 16 foot panels. These Salsa walls are known as noisewalls. Since noisewalls have proven very effective, DOH highway construction specifications since year 2 have included sound muffling standards that noisewalls can meet, but which no competing product has been able to satisfy. When DOH introduced the sound muffling standards on January 1 of year 2, strong protests came from Salsa's highway construction competitors, who feared that they could no longer compete for contracts against Salsa, and would be forced out of business. DOH responded by pointing out that highway contractors still had several options. They could develop new noninfringing noisewalls that met the standards, or they could arrange for Salsa to be their subcontractor for the noisewall portion of highway contracts, or they could purchase licenses from Salsa to use the Salsa patent in exchange for paying an agreed royalty. This satisfied some contractors, but others were resentful, *The author is MBA Program Director at University of Maryland University College. Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 235 and resolved not to be pushed into using Salsa as a subcontractor or licensor, or to spend money on R&D to invent new methods to muffle construction noise. Starting on June 30, year 3, some contractors won highway contracts by infringing the Salsa patent. Each time, Salsa sent lawyer's letters to the infringers to cease and desist. But none of these letters had any effect. In order to protect its patent rights, Salsa was compelled to sue the infringers. Salsa sued the infringers for lost profits from lost sales of noisewall due to infringement. Lost sales are sales made by infringers, but which Salsa as the patent owner should have made. Salsa's lawsuit filing also pointed out that the infringers had illegally sold noisewall at a competitive price, which was lower than the price that Salsa would have commanded as the sole supplier of noisewall. This price reduction is known by the term "price erosion." The lawsuit was filed on December 1, year 5 and the infringements ceased by December 31, of year 5. After the defendants filed their response, there were the usual written interrogatories, depositions of fact and expert witnesses and pretrial motions. The trial was scheduled to begin on June 1, year 6 and was expected to end on June 30, year 6. Therefore damages awarded by the court would be payable on June 30, year 6. So Salsa would not recover lost profits for years 3 through 5 until June 30, year 6. You have been asked by Salsa's lawyers to prepare its damage study to be filed with the court. For this engagement you have gathered the following information. Salsa Income Statements All figures in $'000, except except per square foot and percentages. Gross Cost Gross Profit % SG&A* Pretax Year Revenues of Sales Profit of Sales Expenses Profit -4 $21,193 $18,387 $2,806 13.2% $1,217 $1,589 -3 $15,878 $14,586 $1,292 8.1% $1,096 $196 -2 $14,471 $12,880 $1,591 11.0% $1,200 $391 -1 $12,056 $10,928 $1,128 9.4% $1,081 $47 0 $9,706 $8,593 $1,113 11.5% $1,251 -$138 1 $14,386 $13,137 $1,249 8.7% $1,166 $83 2 $16,220 $13,857 $2,363 14.6% $1,022 $1,341 3 $9,091 $8,424 $667 7.3% $1,061 -$394 4 $3,248 $2,792 $456 14.0% $1,018 -$562 5 $7,761 $6,894 $867 11.2% $1,123 -$256 Total $124,010 $110,478 $13,532 10.9% $11,235 $2,297 * SG&A = Selling, General and Administrative Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 236 Salsa Income Statements All figures in $'000, except except per square foot and (continued) percentages. Noisewall Noisewall Noisewall Noisewall Noisewall Noisewall Direct Gross Gross Square Revenue per Year Revenue** Cost Profit Profit % Feet Square Foot -4 -3 -2 -1 0 1 2 3 $987 $648 $339 34.3% 59 $16.73 4 $493 $393 $100 20.3% 37 $13.32 5 $732 $587 $145 19.8% 56 $13.07 Total $2,212 152 ** The Salsa year 3 noisewall revenue is from a Texahoma highway contract awarded on February 12, year 3. Contracts With Infringing noisewalls All figures in '000, except percentages. Contract Total Total Total Total Award DOH Contract Contract Gross Gross Noisewall Date Contract Revenue Direct Cost Profit Profit % Revenue 6/29/03 20204 $38,371 $33,965 $4,406 11.5% $3,931 12/30/03 20788 $107,063 $97,702 $9,361 8.7% $10,373 1/02/04 20877 $33,398 $30,001 $3,397 10.2% $3,489 6/02/04 21215 $38,576 $34,867 $3,709 9.6% $3,977 1/03/05 21321 $678,690 $600,560 $78,130 11.5% $70,982 Total $896,098 $797,095 $99,003 11.0% $92,752 Contract Noisewall Noisewall Noisewall Noisewall Noisewall Award DOH Direct Gross Gross Square Revenue per Date Contract Cost Profit Profit % Feet Square Foot 6/29/03 20204 $3,293 $638 16.2% 301 $13.06 12/30/03 20788 $8,183 $2,190 21.1% 801 $12.95 1/02/04 20877 $2,731 $758 21.7% 262 $13.32 6/02/04 21215 $3,281 $696 17.5% 302 $13.17 1/03/05 21321 $56,421 $14,561 20.5% 5,214 $13.61 Total $73,909 $18,843 20.3% 6,880 $13.48 Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 237 NOTE: Any damages awarded at trial for lost profits are subject to taxation. Therefore, when calculating damages, you need to do so on a before-tax basis. Salsa cost of equity since year 2 has been 16%, and cost of long-term debt since year 2 has been 12%. Salsa's tax rate is 35%.Salsa capital structure is 60% equity and 40% debt. The purpose of compensatory damages is to put the plaintiff back into the same financial position that would have been the case if no infringement had taken place. So calculation of compensatory damages requires an estimate of what did not actually happen because infringement prevented it from occurring. But how can we know what should have happened, but was prevented from happening? We can use information from periods before infringement occurred, because those periods were unaffected by infringement. This is known as the "before and after method." The law on patent infringement allow recovery of damages for lost profits on convoyed" sales. Convoyed sales are items that are usually sold along with the infringed product. For example, sales of desktop computers are usually accompanied by sales of computer monitors and printers. That makes sales of computer monitors and printers "convoyed" sales of desktop computers. By the same token, convoyed sales for cellphones are sales of car chargers, home chargers, earpieces and belt clips for cell phones. This approach is known as the "entire market value" rule. The Panduit 1 test for lost profit by reason of patent infringement requires the plaintiff to show that the following conditions apply: 1) There is demand for the patented product. 2) Acceptable non-infringing substitutes for the patented product are available. 3) There is sufficient manufacturing and marketing capability to satisfy the demand. 4) There are reasonable computations of the profits that would have been earned, but for the infringement of the patented product. 1 Panduit Corp. vs. Stahlin Bros. Fibre Works, Inc., 575 F 2d 1152 (Sixth Circuit 1978). You may safely assume
Answered Same DayApr 09, 2021

Answer To: Journal of Forensic & Investigative Accounting Vol. 5, Issue 1, January - June, 2013 234...

Kushal answered on Apr 11 2021
158 Votes
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...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions ยป

Submit New Assignment

Copy and Paste Your Assignment Here