Multi-Currency True Margin Reconciliation & Decapitalization Audit
Report Date: 08 Nov 2026, 13:58
Market Rate: 1:26.85 (Official) vs 1:32.50 (Supplier)
| Income Statement Line Item | Traditional P&L | True Economic P&L | Variance / Drag | Underlying IAS / Economic Standard |
|---|---|---|---|---|
| Gross Effective Revenue | $3,386.50 | $3,131.48 | -$255.02 | Actual Realized Liquidation Value |
| Cost of Goods Sold (COGS) | ($2,436.00) | ($2,871.50) | +$435.50 | IAS 29 Replacement Costing (Restocking Parity) |
| Gross Trading Margin | $950.50 | $259.98 | -$690.52 | Physical Capital Maintenance |
| Operating Overhead (Rent, Power, Salaries) | ($1,105.00) | ($1,105.00) | $0.00 | Operational commitments |
| ↳ Realized Settlement Timing Loss | $0.00 | ($27.66) | -$27.66 | IAS 21 Clearance Lag |
| ↳ Unrealized Debtors Mark-to-Market | $0.00 | ($225.98) | -$225.98 | Customer credit exposure revaluation |
| ↳ Net Monetary Holding Loss | $0.00 | ($314.01) | -$314.01 | Purchasing power lost in bank accounts |
| Net True Economic Profit / (Loss) | $-154.50 | $-1,159.03 | -$1,004.53 | Decapitalization Gap (Phantom Profit) |