=== Analyzing Payoff Calculation Issue === LOAN URL013572: ============================================================ Principal: 6,397,076.00 Monthly Payment: 177,697.00 Installments Paid: 5 Simple Balance (Principal - Payments): 5,508,591.00 Expected Payoff: 3,774,876.79 Ratio (Expected/Simple): 0.685271 LOAN URL002224: ============================================================ Principal: 18,980,000.00 Tenure: 49 months Installments Paid: 15 Expected Payoff: 8,724,541.92 Remaining Payments: 34 Standard Monthly Payment (at 12%): 491,861.75 Standard Payoff (at 12%): 14,117,743.53 Ratio (Expected/Standard): 0.617984 ANALYSIS: ============================================================ For URL013572: Simple balance method gives: 5,508,591.00 But expected is: 3,774,876.79 Factor needed: 0.685271 For URL002224: Standard reducing balance gives: 14,117,743.53 But expected is: 8,724,541.92 Factor needed: 0.617984 PATTERN TESTING: ------------------------------------------------------------ Test Formula 1 for URL013572: 5,639,557.86 Test Formula 1b (with factor): 3,775,683.99 Still not matching. Difference: 807.20