Páginas filhas
  • Update (ATFA490 - SIGAATF)

Procedures

  1. Select the desired provision record.
  2. In Related Actions, click Update.
  3. Check the provision control data
  4. In Related Actions, click Confirm.
  5. The status is changed to Updated.

     The provision control transactions are generated for checking. The transactions of the period, their occurrences, and calculation methods are:

  • 01–Distribution of the Planned Provision Amount: a transaction that represents the total provision current amount distributed by the criteria indicated in the calculation type field (demand curve).

Distribution by demand curve is calculated using the following steps:

  • Determine the start and the end of the demand curve.

The start of the curve is the month indicated in the Provision Start field.
The end of the curve is the month of the later end date of the register of provision items.

  • Determine the distribution index:

The distribution index is calculated by the following formula:
Distribution Index = Curve of the current period / Sum of the curve amounts from start to end of the Provision.

  • Calculate the distribution amount for the month.

The distribution amount is the current total provision amount times the Distribution Index of the Period

  • 02 – Provision: Transaction which represents the recognition of the provision of the period. This occurrence is calculated as follows:

         Provision = a * ( b ^ c ) where:
         a = Distribution Amount of the Period
         b= APV Index on Daily Basis (considering the Business Year, i.e., a 360-day year)
         c= number of days between the start of provision and the current period (considering a 30-day month)

  • 03 – Execution: a transaction that represents the executions of the period's provision. It is the amount indicated in the carry-out tab of the Provision record.

This transaction is only saved if the provision control has execution assets associated with it.

  • 04 – Complement: a transaction that represents the complement of the provision of the period. It occurs when the execution of the period is higher than the planned provision of the period.

This transaction is only saved if the provision control has execution assets associated with it, and the sum of these executions is higher than the provision amount planned for the period (month).

  • 05 – Rollback: a transaction that represents the rollback of the provision of the period. It occurs when the execution of the period is lower than the planned provision of the period.

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).

  • 06 – APV: a transaction that represents the adjustment to the current value of the provision of the period. This occurrence is calculated as follows:
  • Transactions in the period with occurrence "01-Distribution of the Planned Provision Amount"
  • b = Current Planning Amount: If the period for calculation is the same as a planned period, this is the present value of the stage registered in the provision control. Otherwise, it is zero.
  • c = Deducted Balance:  calculated as follows:
  • c = c(previous period) + a - b
  • e = APV Correction Index of the Period:  given by the following formula: e = x ^ d, where:
  • x= APV Rate on Daily Basis (considering the Business Year, i.e., a 360-day year)
  • d= number of days between the start of provision and the current period (considering a 30-day month)
  • With these variables, we get f = Updated Balance = c * e

Calculating the following variables as well:

  • g = Initial Balance: the final balance of the previous period
  • h=Provision of the Period: Transactions in with occurrence "02 - Provision" in the period.
  • i = Execution of the Period: Transactions in with occurrence "03 - Execution" in the period.
  • j = Complement of the Period: Transaction in with occurrence "04 - Complement" in the period.
  • k =Rollback of the Period: Transaction in with occurrence "05 - Rollback" in the period.

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:
11/12/13/14/15/16 – Short-Term Transfer: For provision control, the MV_ATFPROV parameter was created to determine the number of days regarding the end of provision to determine the short-term and long-term provision.

  • Transactions with periods before the short-term date are classified as long-term (the FNW_PRAZO field is set to 1).
  • Transactions with periods before the short-term date are classified as short-term (the FNW_PRAZO field is set to 2).

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
(YYYYMM)

PERIOD DT.
(YYYYMMDD)

DISTRIB VAL.
(a)
OCCURRENCE: 01

PLANNED PRESENT VAL.
(b)
FIELD: FNV_VALOR

BALANCE
DISCOUNTED
(c)

NO. DAYS

AVP. COR.IND
(e)

BALANCE UPDATED
(f)

INITIAL BALANCE
(g)

PROVISION
PERIOD
(h)
OCCURRENCE: 02

PERIOD ACTUAL
( i )
OCCURRENCE: 03

PERIOD COMPL.

(j)
OCCURRENCE: 04

REVERSION
PERIOD
(k)
OCCURRENCE: 05

AVP ACM. TRANS.


PERIOD
(l)
OCCURRENCE: 06

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


  • c = Deducted Balance:  calculated as follows:
  • c = c(previous period) + a - b
  • where A = Distribution Value (Occurrence 01)
  •           b = Present Planning Value:
  • 1st Row:
  • Discounted Balance = Discounted balance from the previous period + a - b
  • Discounted Balance =           0                                                   + 468961.56 - 495049.5  = -26087.94
  • 2a.Linha:
  • Discounted Balance =           -26087.94                                                   + 468961.56 - 490148.02  = -47274.4


  • 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

  • h=Provision of the Period: Transactions in with occurrence "02 - Provision" in the period.
  • i = Execution of the Period: Transactions in with occurrence "03 - Execution" in the period.
  • j = Complement of the Period: Transaction in with occurrence "04 - Complement" in the period.
  • k =Rollback of the Period: Transaction in with occurrence "05 - Rollback" in the period.


Period AVP is only calculated when field ACM TRANS.<> 1

  • l = Period AVP using formula = f – ( g + h – i + j – k )


  • 1st Row:  It is zero because field ACM TRANS.= 1, thus l = 0
  • 2a.Linha:
  • l = -48224.6 - ( -26348.8 + 478387.69 - 0 + 0 - 500000 ) = -263.49



On the short-term date the transactions of short-term transfer are generated:

  • 11 = Distribution Transfer: Sum of the transactions of occurrence 01 until the date.
  • 12 = Provision Transfer: Sum of the transactions of occurrence 02 until the date.
  • 13 = Execution Transfer: Sum of the transactions of occurrence 03 until the date.
  • 14 = Complement Transfer: Sum of the transactions of occurrence 04 until the date.
  • 15 = Rollback Transfer: Sum of the transactions of occurrence 05 until the date.
  • 16 = APV Transfer: Sum of the transactions of occurrence 06 until the date.


 Spreadsheet detailing the calculation: Calculo AVP ATFA490.xlsx