Procedures
...
This transaction is only saved if the provision control has execution assets associated with it and the sum of these executions is lower than the provision amount planned for the period (month).
...
With these variables we have l = APV of the Period by the formula = f – ( g + h – i + j – k )
m = End Balance: given by the formula = m = g + h – i + j – k + l
Important:
|
Prerequisites to generate transactions with occurrence: 06 - APV representing the present value adjustment of the provision of the period.
-APV Financial Index Registration - in the SIGAFIN module (FINA017):
Index | Description | Blocked |
15 | AVP_CTR_PR | No |
-Update Index Registration - in the SIGAFIN module (FINA018):
Date | Index | Rate | Blocked |
10/01/21 | 15 | 1.00000000 | No |
11/01/21 | 15 | 1.00000000 | No |
12/01/21 | 15 | 1.00000000 | No |
1/01/22 | 15 | 1.00000000 | No |
2/01/22 | 15 | 1.00000000 | No |
3/01/22 | 15 | 1.00000000 | No |
4/01/22 | 15 | 1.00000000 | No |
5/01/22 | 15 | 1.00000000 | No |
6/01/22 | 15 | 1.00000000 | No |
7/01/22 | 15 | 1.00000000 | No |
8/01/22 | 15 | 1.00000000 | No |
9/01/22 | 15 | 1.00000000 | No |
-Calculated Index Registration - Curve (ATFA005):
Index Code | Review | Description | Period | Blocked | Type | Curve St | Curve End | Rev Dt | Status |
16 | 0001 | CURVE - CALCULATED | Monthly | No | Calculated | 10/01/21 | 09/30/2022 | / / | Active |
-Calculated Index Update - Curve (ATFA006):
Index Code | Ind.Rt.Rev | Ind.Rt.Dt. | Index Rate | Curve |
16 | 0001 | 10/1/2021 | 0.08333333 | 0.80 |
16 | 0001 | 11/1/2021 | 0.08333333 | 0.80 |
16 | 0001 | 12/1/2021 | 0.08333333 | 0.80 |
16 | 0001 | 01/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 02/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 03/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 04/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 05/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 06/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 07/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 08/1/2022 | 0.08333333 | 0.80 |
16 | 0001 | 09/1/2022 | 0.08333337 | 0.80 |
-Include Provision Control Record (ATFA490):
Code | Review | Description | Recognit Dt | Proj St Dt. | APV Ref Date | Calculation Type | Curve Ind. | APV Rate | APV Index |
CONC_2021 | 0001 | 2021 CONCESSION | 10/01/21 | 08/1/2021 | 10/1/2021 | Demand curve | 16 | 1.00000000 | 15 |
Ledger Account | C. Center | Accounting Item | Value Class | Type of Balance | Review Dt. | Status | Blocked | Gross Total | Present Tot. |
1110210 |
Actual | / / | Active | No | 6000000.00 | 5627538.72 |
-Provision Items (Grid):
Item | End Date | Gross Value | Present Value | Effective Act. |
01 | 10/31/2021 | BRL 500,000.00 | BRL 495,049.50 | No |
02 | 11/30/2021 | BRL 500,000.00 | BRL 490,148.02 | No |
03 | 12/31/2021 | BRL 500,000.00 | BRL 485,295.07 | No |
04 | 01/31/2022 | BRL 500,000.00 | BRL 480,490.17 | No |
05 | 02/28/2022 | BRL 500,000.00 | BRL 475,732.84 | No |
06 | 03/31/2022 | BRL 500,000.00 | BRL 471,022.62 | No |
07 | 04/30/2022 | BRL 500,000.00 | BRL 466,359.03 | No |
08 | 05/31/2022 | BRL 500,000.00 | BRL 461,741.61 | No |
09 | 06/30/2022 | BRL 500,000.00 | BRL 457,169.91 | No |
10 | 07/31/2022 | BRL 500,000.00 | BRL 452,643.48 | No |
11 | 08/31/2022 | BRL 500,000.00 | BRL 448,161.86 | No |
12 | 09/30/2022 | BRL 500,000.00 | BRL 443,724.61 | No |
-Spreadsheet generated when confirming Other Actions/Update:
PERIOD | PERIOD DT. | DISTRIB VAL. | PLANNED PRESENT VAL. | BALANCE | NO. DAYS | AVP. COR.IND | BALANCE UPDATED | INITIAL BALANCE | PROVISION | PERIOD ACTUAL | PERIOD COMPL. | REVERSION | AVP ACM. TRANS. |
|
202110 | 20211031 | 468961.56 | 495049.5 | -26087.94 | 30 | 1.01 | -26348.82 | 0 | 473651.18 | 0 | 0 | 500000 | 1 | 0 |
202111 | 20211130 | 468961.56 | 490148.02 | -47274.4 | 60 | 1.0201 | -48224.62 | -26348.82 | 478387.69 | 0 | 0 | 500000 |
-263.49 | ||||||||||||
202112 | 20211231 | 468961.56 | 485295.07 | -63607.91 | 90 | 1.030301 | -65535.29 | -48224.62 | 483171.56 | 0 | 0 | 500000 |
-482.23 | ||||||||||||
202201 | 20220131 | 468961.56 | 480490.17 | -75136.52 | 120 | 1.040604 | -78187.36 | -65535.29 | 488003.28 | 0 | 0 | 500000 |
-655.35 | ||||||||||||
202202 | 20220228 | 468961.56 | 475732.84 | -81907.8 | 150 | 1.05101 | -86085.92 | -78187.36 | 492883.31 | 0 | 0 | 500000 |
-781.87 | ||||||||||||
202203 | 20220331 | 468961.56 | 471022.62 | -83968.86 | 180 | 1.06152 | -89134.64 | -86085.92 | 497812.15 | 0 | 0 | 500000 |
-860.87 | ||||||||||||
202204 | 20220430 | 468961.56 | 466359.03 | -81366.33 | 210 | 1.072135 | -87235.72 | -89134.64 | 502790.27 | 0 | 0 | 500000 |
-891.35 | ||||||||||||
202205 | 20220531 | 468961.56 | 461741.61 | -74146.38 | 240 | 1.082857 | -80289.9 | -87235.72 | 507818.17 | 0 | 0 | 500000 |
-872.35 | ||||||||||||
202206 | 20220630 | 468961.56 | 457169.91 | -62354.73 | 270 | 1.093685 | -68196.45 | -80289.9 | 512896.35 | 0 | 0 | 500000 |
-802.9 | ||||||||||||
202207 | 20220731 | 468961.56 | 452643.48 | -46036.65 | 300 | 1.104622 | -50853.1 | -68196.45 | 518025.32 | 0 | 0 | 500000 |
-681.97 | ||||||||||||
202208 | 20220831 | 468961.56 | 448161.86 | -25236.95 | 330 | 1.115668 | -28156.07 | -50853.1 | 523205.57 | 0 | 0 | 500000 |
-508.54 | ||||||||||||
202209 | 20220930 | 468961.56 | 443724.61 | 0 | 360 | 1.126825 | 0 | -28156.07 | 528437.62 | 0 | 0 | 500000 |
-281.55 |
f = Updated Balance = c * e
© | (e) | (f) |
-26087.94 | 1.01 | -26348.8 |
-47274.4 | 1.0201 | -48224.6 |
-63607.91 | 1.030301 | -65535.3 |
g = Initial Balance: the final balance of the previous period
(f) | (g) |
-26348.8 | 0 |
-48224.6 | -26348.8 |
-65535.3 | -48224.6 |
...
Spreadsheet detailing the calculation: Calculo AVP ATFA490.xlsx |