Multiple Contracts with Simple Interest: The Case of the German System of Amortization ()
1. Introduction
In general, mainly for house financing, the most used system of amortization is the method of constant payments; also known as the French System, cf. Annibali et al. (2016) and de Faro & Lachtermacher (2012). Other methods are also widely spread all over the world, such as Constant Amortization, also known as Italian System, all using compound interest capitalization.
Being worth noticing that, although not very popular, the German system was studied, in Brazil, in Moraes (1967), in Juer (2003) and in de Faro and Lachtermacher (2012), under the hypothesis of compound interest. And, in Italy where a version of it named the Tedesco System, is described in Palestini (2017).
In what appears to be a pioneering contribution De-Losso et al. (2013), it is shown that if a single contract written in terms of the classical system of amortization with constant payments is substituted by multiple contracts, one for each payment of the single contract, the financial institution providing the loan may experience substantial gains in terms of the present value of tax deductions. The amount of tax gains depends on the financial institution’s cost of capital.
Similarly, addressing the case of the system of periodic payments of interest only, de Faro (2021), the case of the system of constant amortization, de Faro (2022), and the case of two alternative versions of the SACRE, de Faro & Lachtermacher (2023c), de Faro & Lachtermacher (2023d), and for the German Method, de Faro & Lachtermacher (2024a, 2024b), the same results were observed when the original contracts were substituted by the corresponding multiple contracts.
However, as those systems of amortization are based on the compound interest regime, which are characterized by the payment of interest on interest, called anatocism, there have been several questionings of its use in Brazil, cf. Jusbrasil (2023) and Italy cf. Annibali et al. (2020).
Disregarding the fact that the occurrence or not of anatocism is still a hotly debated subject in Brazil, cf. Puccini (2023) and De-Losso and Santos (2023), and in Italy, cf. Annibali et al. (2020), we are going to address the case of what has been named as the German system of amortization. For the case of using simple interest not yet studied.
Additionally, as the German System, which is characterized by payment of interest in advance, also implies, not counting the first payment, in constant installments, we are also going to make a comparison of a simple interest version of the French System, as in de Faro and Lachtermacher (2023a).
It should be noted that in our knowledge, a version of the Tedesco Method for simple capitalization has not yet been developed.
2. Using Simple Interest Capitalization
Consider the case where a loan in the amount of F units of capital must be amortized by
periodic payments. With the kth one identified as Pk, for
, where n designates the term of the loan.
If the periodic rate of interest, denoted as i, is of compound interest, it is not necessary to specify what is called a focal date; cf. Ayres (1963).
Since, for instance, considering the two most usual focal dates, the first being the beginning of the term, epoch 0, and the second being the end of the term, epoch n, the financial equivalence between F and the sequence of the periodic payments, would imply that, respectively:
(1)
or
(1’)
Obviously, expressions (1) and (1’) are equivalent. A result, that expresses the fact that, in the case of the compound interest regime, the period of the interest rate i may be fractionated.
On the other hand, if the rate i is of simple interest we will have:
1) focal date at epoch 0
(2)
2) focal date at epoch n
(3)
which implies that we will have different results from Equations (2) and (3), whenever
. In what follows, we will focus attention on these two mentioned focal dates.
Being worth noticing that, as pointed out by De-Losso et al. (2020), the focal date at epoch 0 is the one that is prescribed in a Brazilian law of 1964; a legislation that was never revoked, until this moment.
Not withstand, in Brazil, the focal date at epoch n has been considered by Rovina (2009), for the case of the constant amortization system, and by Nogueira (2013), for the case of constant payments.
While in Italy, the focal date at epoch 0 is the one proposed in Mari and Aretusa (2018, 2019). With the focal date at epoch n being described in Annibali et al. (2016). Both address the French Method, using the simple capitalization of interest.
In the next section we will explain the Forger (2009) methodology for implementing system amortization using the simple capitalization of interest.
3. The Concepts of Capitalizable and Non-Capitalizable Components
For the implementation of systems of amortization in the simple interest regime, Forger (2009) introduced the concepts of capitalizable and non-capitalizable components of the amount F.
Denoting by FC and FN, respectively, the capitalizable and non-capitalizable components, which are described by:
(4)
where f, with
, is defined as a weighting factor, which depends on the focal date chosen, where the superscripts C and N identify the respective capitalizable and non-capitalizable components.
Denoting as Sk the outstanding balance at epoch k, immediately after the payment of Pk, and by Ak the respective parcel of amortization, it is supposed that
,
, with
, for
.
Furthermore, for
, it is established that:
(5)
(6)
with the rate i of simple interest affecting only the capitalizable component
. Additionally, in the German System, as the interest is paid in advance, we have:
(7)
Furthermore, extending Forger’s original (Forger, 2009) proposal, it is supposed that
.
Regarding epoch 0, which is the date of the financing contract, we have:
with
and
(8)
Since
is supposed to decrease linearly from
, to
, regardless of the particular system of amortization being considered, it is also established that
, for every
, we have:
(9)
From which follows that:
(10)
and
(11)
for
.
Considering that we are focusing on the German System, in which the periodic payments are constant, except for the first one, we have that
, for
. With PC as given in Equation (9). It should be noted that
and
. Therefore, from Equation (6), recursively, as shown in Lachtermacher and de Faro (2023), we have:
(12)
From Equations (6) and (12), recursively, it follows that:
(13)
Therefore, Equation (12) can be rewritten as:
(14)
Thus, as we want to have
, it follows that, for
:
(15)
Consequently, we have:
(16)
Regarding the initial payment
, we should recall that we are, by construction, if the interest rate i affects only the capitalizable component. So that:
(17)
At this point, it is worth noticing that, in the case of the German System with compound interest, the rate i affects in full the outstanding debt. So that the initial payment is equal to
. While, in the case of simple interest, as the rate i, is affected only the capitalizable component, we have
. As indicated above, in Equations (11) and (17).
4. The Case of Focal Date at Epoch n, with a Single Contract
We will start the analysis by considering the case where the focal date is the end of the term of the loan. Because, in this case, an analytical solution for the weighting factor, f, can be provided.
In this case, consider Equation (3), when the first payment is equal to
, and the remaining periodic payments are constant and equal to P, we will have:
(18)
An equation whose analytical solution is:
(19)
Therefore, given that the constant value P is partitioned in the components PC and PN, it follows from relations (9), (11) and (19), that:
(20)
Whose analytical solution is:
(21)
Despite the complexity of relation (21), it is easy to implement because it involves only algebraic procedures for real numbers. An alternative is to opt for its numerical resolution as described in Lachtermacher and de Faro (2023).
4.1. Practical Example
Considering a loan F of $ 100.000, with a term of 12 months at the monthly simple interest rate of 1%, it follows that f = 0.938967136, with P0 = 938.97 and P = 8,763.70. (Table 1)
Table 1. Evolution of the debt in the case of focal date at epoch n.
Epoch (k) |
|
|
|
|
|
|
|
0 |
938.97 |
0.00 |
0.00 |
938.97 |
6,103.29 |
93,896.71 |
100,000.00 |
1 |
860.72 |
78.25 |
7,824.73 |
938.97 |
6,025.04 |
86,071.99 |
92,097.03 |
2 |
782.47 |
156.49 |
7,824.73 |
938.97 |
5,868.54 |
78,247.26 |
84,115.81 |
3 |
704.23 |
234.74 |
7,824.73 |
938.97 |
5,633.80 |
70,422.54 |
76,056.34 |
4 |
625.98 |
312.99 |
7,824.73 |
938.97 |
5,320.81 |
62,597.81 |
67,918.62 |
5 |
547.73 |
391.24 |
7,824.73 |
938.97 |
4,929.58 |
54,773.08 |
59,702.66 |
6 |
469.48 |
469.48 |
7,824.73 |
938.97 |
4,460.09 |
46,948.36 |
51,408.45 |
7 |
391.24 |
547.73 |
7,824.73 |
938.97 |
3,912.36 |
39,123.63 |
43,035.99 |
8 |
312.99 |
625.98 |
7,824.73 |
938.97 |
3,286.38 |
31,298.90 |
34,585.29 |
9 |
234.74 |
704.23 |
7,824.73 |
938.97 |
2,582.16 |
23,474.18 |
26,056.34 |
10 |
156.49 |
782.47 |
7,824.73 |
938.97 |
1,799.69 |
15,649.45 |
17,449.14 |
11 |
78.25 |
860.72 |
7,824.73 |
938.97 |
938.97 |
7,824.73 |
8,763.69 |
12 |
0.00 |
938.97 |
7,824.73 |
938.97 |
0.00 |
0.00 |
0.00 |
|
6,103.29 |
6,103.29 |
93,896.71 |
12,206.57 |
|
|
|
4.2. Comparison with the Correspondent Case of Constant
Installments (French Method)
Given that, for the German method, except for the initial payment P0, all the subsequent payments are constant, it appears to be relevant to provide a comparison with the simple interest corresponding version of the classical constant installments’ amortization schema, described in de Faro & Lachtermacher (2023a).
Considering a loan F of $ 100.000, with a term of 12 months, a simple interest rate, i, of 1% per month, it follows that f = 0.947867299, with
, Table 2 presents the correspondent case of our simple numerical example.
Table 2. Evolution of the debt in the corresponding case of constant installments.
Epoch (k) |
|
|
|
|
|
|
|
0 |
|
|
|
|
5,213.27 |
94,786.73 |
100,000.00 |
1 |
947.87 |
0.00 |
7,898.89 |
947.87 |
5,213.27 |
86,887.84 |
92,101.11 |
2 |
868.88 |
78.99 |
7,898.89 |
947.87 |
5,134.28 |
78,988.94 |
84,123.22 |
3 |
789.89 |
157.98 |
7,898.89 |
947.87 |
4,976.30 |
71,090.05 |
76,066.35 |
4 |
710.90 |
236.97 |
7,898.89 |
947.87 |
4,739.34 |
63,191.15 |
67,930.49 |
5 |
631.91 |
315.96 |
7,898.89 |
947.87 |
4,423.38 |
55,292.26 |
59,715.64 |
6 |
552.92 |
394.94 |
7,898.89 |
947.87 |
4,028.44 |
47,393.36 |
51,421.80 |
7 |
473.93 |
473.93 |
7,898.89 |
947.87 |
3,554.50 |
39,494.47 |
43,048.97 |
8 |
394.94 |
552.92 |
7,898.89 |
947.87 |
3,001.58 |
31,595.58 |
34,597.16 |
9 |
315.96 |
631.91 |
7,898.89 |
947.87 |
2,369.67 |
23,696.68 |
26,066.35 |
10 |
236.97 |
710.90 |
7,898.89 |
947.87 |
1,658.77 |
15,797.79 |
17,456.56 |
11 |
157.98 |
789.89 |
7,898.89 |
947.87 |
868.88 |
7,898.89 |
8,767.77 |
12 |
78.99 |
868.88 |
7,898.89 |
947.87 |
0.00 |
0.00 |
0.00 |
|
6,161.14 |
5,213.27 |
94,786.73 |
11,374.41 |
|
|
|
As can be seen, the value of the constant installments is increased by
and the total payment of interest is increased by
. This appears to be a general result, as shown in Table 3. Where the financing simple interest rate i take the values of 0.5%, 1% and 2% per period, and the number n of periods varies from 60 to 360.
Table 3. Percentual of the total payment of interest over the loan value.
n |
German Amortization Focal date at epoch n |
French Amortization Focal date at epoch n |
0.5% |
1% |
2% |
0.5% |
1% |
2% |
60 |
13.232 |
23.372 |
37.888 |
13.290 |
23.552 |
38.365 |
120 |
23.225 |
37.695 |
54.751 |
23.314 |
37.931 |
55.251 |
180 |
31.153 |
47.507 |
64.413 |
31.261 |
47.757 |
64.875 |
240 |
37.598 |
54.649 |
70.674 |
37.715 |
54.897 |
71.091 |
300 |
42.939 |
60.080 |
75.062 |
43.062 |
60.321 |
75.439 |
360 |
47.438 |
64.349 |
78.308 |
47.563 |
64.580 |
78.649 |
Table 3 shows that the financial institution will earn more interest for the same number of units of capital loaned, using the French method than the German method, when using simple interest rate, and focal date at the end of the term (epoch n).
It should be noted that the opposite conclusion was found when comparing the two methods using compound interest capitalization, see de Faro & Lachtermacher (2024a), where the French method charge less interest than the German method.
However, a more relevant comparison must take into consideration the financial institution cost of capital. Which periodic value will be denoted as ρ. That is, considering the rate ρ, we must compare the present values of the corresponding sequences of the parcels of interest payments. Respectively designated as
and
:
(22)
and
(23)
where ρ is supposed to be relative to the same period as the financing interest rate i.
Considering a loan F = 100,000 units of capital, term n = 120 periods, an interest rate of 1% per period, if ρa is the financial institution cost of capital, in annual terms, is equal to 20%, which means that ρ = 1.531% per month, we have
units of capital and
, which implies that the financial institution, in terms of the payment of income taxes, should prefer to implement the French system, instead of the German system.
Again, it should be noted that the same conclusion was found when comparing the two methods using compound interest capitalization, as seen by de Faro & Lachtermacher (2024b), where the present value of the French method is smaller than the German method. This finding should prevail over the fact that the German method charges a total interest bigger than the French method, as pointed out.
5. The Case of Focal Date at Epoch 0, with a Single Contract
Now, considering Equation (2), with the first payment being
, and the remaining constant payments being denoted as
, we have:
(24)
In this case, an analytical solution of Equation (24) is not practical. Even for a small number of periods n. Therefore, we will use the general procedure suggested in Lachtermacher and de Faro (2023).
5.1. The Case of Our Practical Example
In the case of our numerical example, we will have that the value of the weighing factor is
, with the value of the constant payment being and . Table 4 summarizes the evolution of the debt.
Table 4. Evolution of the debt in the case of focal date at epoch 0.
Epoch (k) |
|
|
|
|
|
|
|
0 |
973.21 |
0,00 |
0,00 |
973,21 |
2.679,30 |
97.320,70 |
100.000,00 |
1 |
892.11 |
−222,78 |
8.110,06 |
669,33 |
2.902,08 |
89.210,64 |
92.112,72 |
2 |
811.01 |
−141,68 |
8.110,06 |
669,33 |
3.043,75 |
81.100,58 |
84.144,34 |
3 |
729.91 |
−60,58 |
8.110,06 |
669,33 |
3.104,33 |
72.990,53 |
76.094,86 |
4 |
648.80 |
20,52 |
8.110,06 |
669,33 |
3.083,81 |
64.880,47 |
67.964,28 |
5 |
567,70 |
101,62 |
8.110,06 |
669,33 |
2.982,18 |
56.770,41 |
59.752,59 |
6 |
486,60 |
182,72 |
8.110,06 |
669,33 |
2.799,46 |
48.660,35 |
51.459,81 |
7 |
405,50 |
263,83 |
8.110,06 |
669,33 |
2.535,63 |
40.550,29 |
43.085,93 |
8 |
324,40 |
344,93 |
8.110,06 |
669,33 |
2.190,71 |
32.440,23 |
34.630,94 |
9 |
243,30 |
426,03 |
8.110,06 |
669,33 |
1.764,68 |
24.330,18 |
26.094,86 |
10 |
162,20 |
507,13 |
8.110,06 |
669,33 |
1.257,56 |
16.220,12 |
17.477,67 |
11 |
81,10 |
588,23 |
8.110,06 |
669,33 |
669,33 |
8.110,06 |
8.779,39 |
12 |
0,00 |
669,33 |
8.110,06 |
669,33 |
0,00 |
0,00 |
0,00 |
|
6.325,85 |
2.679,30 |
97.320,70 |
9.005,14 |
|
|
|
It should be noted that, when comparing the German Method using both focal dates, the installments
and the total interest
are bigger when using focal date at the beginning of the term. So, for the financial institution, it is better to choose the focal date at the beginning of the term.
This appears to be a general result, as shown in Table 5. Where the financing simple interest i take the values of 0.5%, 1% and 2% per period, and the number n of periods varies from 60 to 360.
Table 5. Percentual of the total payment of interest over the loan value.
n |
German Amortization Focal date at epoch n |
German Amortization Focal date at epoch 0 |
0.5% |
1% |
2% |
0.5% |
1% |
2% |
60 |
13.232 |
23.372 |
37.888 |
14,527 |
27,911 |
52,337 |
120 |
23.225 |
37.695 |
54.751 |
27,785 |
52,267 |
95,709 |
180 |
31.153 |
47.507 |
64.413 |
40,297 |
74,746 |
135,067 |
240 |
37.598 |
54.649 |
70.674 |
52,232 |
95,911 |
171,860 |
300 |
42.939 |
60.080 |
75.062 |
63,701 |
116,088 |
206,816 |
360 |
47.438 |
64.349 |
78.308 |
74,784 |
135,483 |
240,368 |
5.2. Comparison with the Corresponding Case of Constant
Installments
Once more, taking advantage of the presentation in Lachtermacher and de Faro (2023), Table 6 presents the corresponding evolution of debt in the case of our numerical example, if the French System would be implemented, with focal date at the beginning of the term.
As can be seen, the value of the constant installments is increased by
and the total payment of interest is increased by
.
This appears to be a general result, as shown in Table 7. Where the financing simple interest i take the values of 0.5%, 1% and 2% per period, and the number n of periods varies from 60 to 360.
Table 6. Evolution of the debt in the case of constant installments—Focal Date n = 0.
Epoch (k) |
|
|
|
|
|
|
|
0 |
|
|
|
|
1,722.86 |
98,277.14 |
100,000.00 |
1 |
982.77 |
−306.87 |
8,189.76 |
675.91 |
2,029.72 |
90,087.38 |
92,117.10 |
2 |
900.87 |
−224.97 |
8,189.76 |
675.91 |
2,254.69 |
81,897.62 |
84,152.31 |
3 |
818.98 |
−143.07 |
8,189.76 |
675.91 |
2,397.76 |
73,707.86 |
76,105.62 |
4 |
737.08 |
−61.17 |
8,189.76 |
675.91 |
2,458.93 |
65,518.09 |
67,977.03 |
5 |
655.18 |
20.73 |
8,189.76 |
675.91 |
2,438.21 |
57,328.33 |
59,766.54 |
6 |
573.28 |
102.62 |
8,189.76 |
675.91 |
2,335.59 |
49,138.57 |
51,474.16 |
7 |
491.39 |
184.52 |
8,189.76 |
675.91 |
2,151.07 |
40,948.81 |
43,099.87 |
8 |
409.49 |
266.42 |
8,189.76 |
675.91 |
1,884.65 |
32,759.05 |
34,643.70 |
9 |
327.59 |
348.32 |
8,189.76 |
675.91 |
1,536.33 |
24,569.29 |
26,105.62 |
10 |
245.69 |
430.21 |
8,189.76 |
675.91 |
1,106.12 |
16,379.52 |
17,485.64 |
11 |
163.80 |
512.11 |
8,189.76 |
675.91 |
594.01 |
8,189.76 |
8,783.77 |
12 |
81.90 |
594.01 |
8,189.76 |
675.91 |
0.00 |
0.00 |
0,00 |
|
6,388.01 |
1,722.86 |
98,277.14 |
8,110.87 |
|
|
|
Table 7. Percentual of the total payment of interest over the loan value.
n |
German Amortization Focal date at epoch 0 |
French Amortization Focal date at epoch 0 |
0.5% |
1% |
2% |
0.5% |
1% |
2% |
60 |
14.527 |
27.911 |
52.337 |
14.596 |
28.169 |
53.251 |
120 |
27.785 |
52.267 |
95.709 |
27.913 |
52.723 |
97.247 |
180 |
40.297 |
74.746 |
135.067 |
40.478 |
75.368 |
137.113 |
240 |
52.232 |
95.911 |
171.860 |
52.459 |
96.680 |
174.346 |
300 |
63.701 |
116.088 |
206.816 |
63.972 |
116.990 |
209.698 |
360 |
74.784 |
135.483 |
240.368 |
75.095 |
136.507 |
243.612 |
Table 7 shows that the financial institution will earn more interest for the same number of units of capital loaned, using the French method than the German method, when using simple interest rate, and focal date at the beginning of the term (epoch 0).
Analogously with the case of the focal date at the end of the term of the contract, we also have increases in the value of the payments and the total of interest.
6. The Case of Multiple Contracts
Considering the work of De-Losso et al. (2013), which was formulated under the principles of the compound interest regime, this section will focus on the case where a single contract, written in terms of simple interest, is substituted by multiples contracts. One for each of the
payments of the single contract.
The same type of analysis has been made for other amortization methods, see de Faro and Lachtermacher (2023a, 2023b).
6.1. Focal Date at Epoch 0
In this case, with a minor adaptation of the original suggestion of De-Losso et al. (2013), each of the
payments of the single contract will be substituted by
individual contracts. In such a way, the kth payment of the single contract will be substituted by a single contract, whose principal is equal to the present value, at the same interest i, of the single contract.
That is, denoting by
the principal of the corresponding individual contract, we will have:
(25)
with the kth subcontract stating as the corresponding unique payment. Noticing that, regarding the parcels of amortization, which are not required to be specified in the individual contracts, we have
, for
.
On the other hand, while also not required to be specified in the individual contracts, it is crucial to observe that, from the strict accounting point of view, the parcel of interest relative to the kth subcontract, denoted as
, will be:
(26)
and
(27)
In Table 8, considering the consolidation of the
subcontracts, for the case of our numerical example, it is presented the corresponding evolution of the consolidated debt.
Even though the total payment of interest is the same both in the case of a single contract and in the case of multiple contracts, there is a crucial distinction regarding the timing of occurrence of their components.
Table 8. Multiples contracts—focal date epoch 0.
Epoch (k) |
|
|
|
|
|
0 |
973.21 |
0.00 |
973.21 |
973.21 |
973.21 |
1 |
8,692.46 |
86.92 |
8,779.39 |
892.11 |
805.18 |
2 |
8,607.24 |
172.14 |
8,779.39 |
811.01 |
638.86 |
3 |
8,523.68 |
255.71 |
8,779.39 |
729.91 |
474.19 |
4 |
8,441.72 |
337.67 |
8,779.39 |
648.80 |
311.14 |
5 |
8,361.32 |
418.07 |
8,779.39 |
567.70 |
149.64 |
6 |
8,282.44 |
496.95 |
8,779.39 |
486.60 |
−10.34 |
7 |
8,205.03 |
574.35 |
8,779.39 |
405.50 |
−168.85 |
8 |
8,129.06 |
650.32 |
8,779.39 |
324.40 |
−325.92 |
9 |
8,054.48 |
724.90 |
8,779.39 |
243.30 |
−481.60 |
10 |
7,981.26 |
798.13 |
8,779.39 |
162.20 |
−635.92 |
11 |
7,909.36 |
870.03 |
8,779.39 |
81.10 |
−788.93 |
12 |
7,838.74 |
940.65 |
8,779.39 |
0.00 |
−940.65 |
|
100,000.00 |
6,325.85 |
106,325.85 |
6,325.85 |
0.00 |
A more relevant comparison must take into consideration the financial institution cost of capital. Which periodic value will be denoted as ρ. That is, considering the rate ρ, we must compare the present values of the corresponding sequences of the parcels of interest payments. Respectively designated as
and
:
(28)
(29)
where ρ is supposed to be relative to the same period as the financing interest rate i.
For instance, if ρa = 20% per year, which implies 1.531% per month, for a loan term of n = 12 and interest rate i = 1% p.m., we have
and
, which means that the financial institution, in terms of fiscal gain, should prefer the option of multiple contracts, since it has the smaller present value.
Moreover, this conclusion seems to be always true. Since the sequence of differences
has only one change of sign, thus characterizing what is defined a conventional financing project, cf. de Faro (1974), which internal rate of return is known to be unique, and in this case equal to zero. Therefore,
for ρ > 0.
Taking into account that in Brazil the monthly interest rates charged do not exceed 2% per month, in real terms, we are going to analyze the behavior of the percentage increase of the fiscal gain , for some values of the corresponding annual opportunity cost
, with each contract with a term of
years. This is depicted in Tables 9-12. As can be seen, there is a big advantage for the financial institutions to use, multiple contracts instead of the single ones.
Table 9. Fiscal gain δ—contract with the focal date epoch = 0, i = 0.5% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
8.3678 |
16.9620 |
25.7543 |
34.7170 |
43.8237 |
53.0492 |
10 |
16.4262 |
34.2951 |
53.4320 |
73.6370 |
94.6992 |
116.4104 |
15 |
24.4942 |
52.3522 |
82.9943 |
115.7195 |
149.8170 |
184.6491 |
20 |
32.5819 |
70.8628 |
113.3726 |
158.4381 |
204.5824 |
250.7163 |
25 |
40.6797 |
89.5144 |
143.4894 |
199.5977 |
255.6835 |
310.5405 |
30 |
48.7672 |
107.9948 |
172.4553 |
237.7919 |
301.6162 |
363.0305 |
Table 10. Fiscal gain δ—contract with the focal date epoch = 0, i = 1.0% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
8.0647 |
16.3144 |
24.7213 |
33.2588 |
41.9016 |
50.6262 |
10 |
15.4571 |
32.0629 |
49.6308 |
67.9611 |
86.8557 |
106.1284 |
15 |
22.6496 |
47.8241 |
74.9019 |
103.2212 |
132.1739 |
161.2611 |
20 |
29.7113 |
63.4385 |
99.6844 |
137.0046 |
174.2898 |
210.8308 |
25 |
36.6624 |
78.6903 |
123.2118 |
167.8826 |
211.3237 |
252.9508 |
30 |
43.5011 |
93.3705 |
144.9564 |
195.2239 |
242.9630 |
288.0084 |
Table 11. Fiscal gain δ—contract with the focal date epoch = 0, i = 1.5% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
7.8208 |
15.7946 |
23.8941 |
32.0937 |
40.3693 |
48.6987 |
10 |
14.7630 |
30.4750 |
46.9449 |
63.9779 |
81.3878 |
99.0062 |
15 |
21.4261 |
44.8562 |
69.6614 |
95.2216 |
121.0040 |
146.6003 |
20 |
27.9113 |
58.8626 |
91.3911 |
124.2219 |
156.4707 |
187.6403 |
25 |
34.2510 |
72.3379 |
111.5637 |
149.9980 |
186.6810 |
221.3350 |
30 |
40.4506 |
85.1281 |
129.8356 |
172.2764 |
211.8165 |
248.6162 |
Table 12. Fiscal gain δ—contract with the focal date epoch = 0, i = 2.0% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
7.6184 |
15.3640 |
23.2102 |
31.1321 |
39.1070 |
47.1136 |
10 |
14.2319 |
29.2658 |
44.9098 |
60.9746 |
77.2849 |
93.6868 |
15 |
20.5344 |
42.7105 |
65.9039 |
89.5314 |
113.1180 |
136.3198 |
20 |
26.6429 |
55.6743 |
85.6767 |
115.5045 |
144.4283 |
172.0882 |
25 |
32.5945 |
68.0350 |
103.7796 |
138.1855 |
170.5608 |
200.8123 |
30 |
38.3965 |
79.6700 |
119.9738 |
157.4933 |
191.9419 |
223.6633 |
6.2. Focal Date at Epoch n
Rather than engaging in a single contract, the financial institution has the option of requiring the borrower to adhere to n + 1 subcontracts; one for each of the n + 1 payments that would be associated with the case of a single contract.
In the case where the interest rate i is of compound interest, we know, cf. De Losso et al. (2013), de Faro (2022), and de Faro and Lachtermacher (2023a, 2023b) that the principal of the kth subcontract is the present value, at the compound interest rate i, of the kth payment of the original single contract.
However, in the present situation, where the interest rate i is of simple interest, and where the focal date is being considered the end term of the contract, an adaptation is thus necessary.
The contractual debt of the kth subcontract, denoted as
, is now defined to be:
(30)
With this proviso, we are assured that the contractual debt F is fully amortized. As for the kth parcel of amortization, similarly to the case of compound interest, we also have:
(31)
On the other hand, regarding the kth parcel of interest, which will be denoted as
, and is equal to the difference
, we will have:
(32)
As previously pointed out, it should be noted that the original debt of 100,000 units of capital is fully amortized, since:
(33)
and, in this case with
.
In Table 13, considering the consolidation of the
subcontracts, for the case of our numerical example, it is presented the corresponding evolution of the debt.
Even though the total payment of interest is the same the case in both of a single contract and in the case of its substitution by multiple contracts, there is a crucial distinction regarding the timing of occurrence.
A more relevant comparison must take into consideration the financial institution cost of capital. Which periodic value will be denoted as ρ.
Table 13. Multiple contracts—focal date epoch n.
Epoch (k) |
|
|
|
|
|
0 |
938,97 |
0,00 |
938,97 |
938,97 |
938,97 |
1 |
8.685,45 |
78,25 |
8.763,69 |
860,72 |
782,47 |
2 |
8.607,20 |
156,49 |
8.763,69 |
782,47 |
625,98 |
3 |
8.528,95 |
234,74 |
8.763,69 |
704,23 |
469,48 |
4 |
8.450,70 |
312,99 |
8.763,69 |
625,98 |
312,99 |
5 |
8.372,46 |
391,24 |
8.763,69 |
547,73 |
156,49 |
6 |
8.294,21 |
469,48 |
8.763,69 |
469,48 |
0,00 |
7 |
8.215,96 |
547,73 |
8.763,69 |
391,24 |
−156,49 |
8 |
8.137,72 |
625,98 |
8.763,69 |
312,99 |
−312,99 |
9 |
8.059,47 |
704,23 |
8.763,69 |
234,74 |
−469,48 |
10 |
7.981,22 |
782,47 |
8.763,69 |
156,49 |
−625,98 |
11 |
7.902,97 |
860,72 |
8.763,69 |
78,25 |
−782,47 |
12 |
7.824,73 |
938,97 |
8.763,69 |
0,00 |
−938,97 |
|
100.000,00 |
6.103,29 |
106.103,29 |
6.103,29 |
0,00 |
That is, considering the rate ρ we must compare the present values of the corresponding sequences of the parcels of interest payments. Respectively designated as
and
:
(34)
and
(35)
where ρ is supposed to be relative to the same period as the financing interest rate i.
For instance, if ρa = 20% per year, which implies 1.531% per month, for a loan term of n = 12 and interest rate i = 1% p.m., we have
and
, which means that the financial institution, in terms of fiscal gain, should prefer the option of multiple contracts, since it has the smaller present value.
Moreover, this conclusion seems to be always true. Since the sequence of differences
has only one change of sign, thus characterizing what is defined a conventional financing project, cf. de Faro (1974), which internal rate of return is known to be unique, and in this case equal to zero. Therefore,
for ρ > 0.
Taking into account that in Brazil the monthly interest rates charged do not exceed 2% per month, in real terms, we are going to analyze the behavior of the percentage increase of the fiscal gain
, for some values of the corresponding annual opportunity cost
, with each contract with a term of
years. This is depicted in Tables 14-17.
As can be seen, while the values of δ increase with the opportunity cost of the financing institution, they are the same for all the case where i = 0.5%, 1%, 1.5% and 2% p.p.
Table 14. Fiscal gain δ—contract with the focal date epoch = n, i = 0.5% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
8.7619 |
17.8064 |
27.1049 |
36.6292 |
46.3515 |
56.2450 |
10 |
17.9458 |
37.8305 |
59.5153 |
82.8142 |
107.5092 |
133.3660 |
15 |
27.8505 |
60.7604 |
98.3346 |
139.8913 |
184.5830 |
231.5234 |
20 |
38.4994 |
86.6763 |
143.4897 |
207.0258 |
275.0592 |
345.5454 |
25 |
49.9109 |
115.5702 |
194.5100 |
282.4785 |
375.1728 |
469.3165 |
30 |
62.0981 |
147.3450 |
250.6167 |
364.1312 |
481.3099 |
598.1394 |
Table 15. Fiscal gain δ—contract with the focal date epoch = n, i = 1.0% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
8.7619 |
17.8064 |
27.1049 |
36.6292 |
46.3515 |
56.2450 |
10 |
17.9458 |
37.8305 |
59.5153 |
82.8142 |
107.5092 |
133.3660 |
15 |
27.8505 |
60.7604 |
98.3346 |
139.8913 |
184.5830 |
231.5234 |
20 |
38.4994 |
86.6763 |
143.4897 |
207.0258 |
275.0592 |
345.5454 |
25 |
49.9109 |
115.5702 |
194.5100 |
282.4785 |
375.1728 |
469.3165 |
30 |
62.0981 |
147.3450 |
250.6167 |
364.1312 |
481.3099 |
598.1394 |
Table 16. Fiscal gain δ—contract with the focal date epoch = n, i = 1.5% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
8.7619 |
17.8064 |
27.1049 |
36.6292 |
46.3515 |
56.2450 |
10 |
17.9458 |
37.8305 |
59.5153 |
82.8142 |
107.5092 |
133.3660 |
15 |
27.8505 |
60.7604 |
98.3346 |
139.8913 |
184.5830 |
231.5234 |
20 |
38.4994 |
86.6763 |
143.4897 |
207.0258 |
275.0592 |
345.5454 |
25 |
49.9109 |
115.5702 |
194.5100 |
282.4785 |
375.1728 |
469.3165 |
30 |
62.0981 |
147.3450 |
250.6167 |
364.1312 |
481.3099 |
598.1394 |
Table 17. Fiscal gain δ—contract with the focal date epoch = n, i = 2.0% p.m.
|
(%) |
5% |
10% |
15% |
20% |
25% |
30% |
5 |
8.7619 |
17.8064 |
27.1049 |
36.6292 |
46.3515 |
56.2450 |
10 |
17.9458 |
37.8305 |
59.5153 |
82.8142 |
107.5092 |
133.3660 |
15 |
27.8505 |
60.7604 |
98.3346 |
139.8913 |
184.5830 |
231.5234 |
20 |
38.4994 |
86.6763 |
143.4897 |
207.0258 |
275.0592 |
345.5454 |
25 |
49.9109 |
115.5702 |
194.5100 |
282.4785 |
375.1728 |
469.3165 |
30 |
62.0981 |
147.3450 |
250.6167 |
364.1312 |
481.3099 |
598.1394 |
This behavior, which is also present for the other values of i, is due to the peculiar way that was used for the formulation of interest. This can look like something incoherent since it was expected that the values should change depending on the interest rate as in the focal date at epoch k = 0. It should be noted that a similar result was observed in de Faro & Lachtermacher (2023b), when doing the same type of analysis for the French method of amortization. Given the similarity of both methods, the proof given there is also applicable to this case.
7. Conclusion
This article developed and analyzed the German method of amortization using simple interest capitalization, based on Forger (2009), and compared it with the French method using simple interest.
For the financial institution, it is better to use the French method, as it will yield higher interest earnings than the German method (Table 3 and Table 7) when using simple interest capitalization on both focal dates studied. It should be noted that when using compound interest, in terms of higher interest earning, the conclusion was the opposite, with the German method preferred over the French method, cf. de Faro & Lachtermacher (2024b).
In the comparison of the single contract and the multiple contract scheme, when using the German method using simple interest capitalization, in both focal dates studied, the multiple contracts scheme should be the right choice for the financial institution, since it presents fiscal gains over the single contract.