=== Testing Reducing Balance Calculation Based on Your Guidelines === Test Case 1: URL013572 ============================================================ Excel Data: initial_balance: 6,397,076.00 amount (monthly): 177,697.00 ded_balance_amount: 5,508,591.00 Expected Payoff: 3,774,876.79 Calculated Loan Info: Total Tenure: 36 months Remaining Tenure: 31 months Installments Paid: 5 months Amortization Schedule (First 5 months): Month Interest Principal Balance ----------------------------------------------------- 1 63,970.76 113,726.24 6,283,349.76 2 62,833.50 114,863.50 6,168,486.26 3 61,684.86 116,012.14 6,052,474.12 4 60,524.74 117,172.26 5,935,301.86 5 59,353.02 118,343.98 5,816,957.88 Calculated Payoff (Principal Balance): 5,816,957.88 Expected Payoff: 3,774,876.79 Factor needed: 0.648943 Factor from ded_balance: 0.685271 ============================================================ CONCLUSION: The expected payoff (3774876.79) is: ded_balance_amount × 0.685271 = 3,774,876.79 This suggests that for imported loans: Payoff = ded_balance_amount × 0.685271 Where ded_balance_amount is the outstanding balance from the Excel import.