Hi, Elissa-
I thought I could nail this one, but I think there are too many details
about the specific terms of the loan that are leaving me in the dust.
I tried to set up a schedule of daily activity, but I couldn't get to
your exact numbers, I think for a couple reasons:
1. I went to the Federal Reserve web site
http://www.federalreserve.gov/releases/H15/data/d/prime.txt
to get a history by day of prime rate, and got numbers that were
different from yours (you quoted 4.25%, but the Fed says 5%).
2. I don't know if a single prime rate, maybe from the beginning of
the period, applies to the whole month, of if daily prime rates apply.
3. I'm not sure if your bank considers a year to be 365 days or 360.
Here are the headers and calculations I used: if you learn some
pertinent details you should be able to replicate the loan data. Also,
please don't be shy about hammering your bank for specific details
about your loan. They're required by law to disclose those details,
and they ought to be eager to help you understand the full details.
Column A: Date
Column B: Daily Balance Forward (equals previous day's ending bal)
Column C: Daily interest
Column D: Cumulative interest
Column E: Payments
COlumn F: Ending Balance (equals B+C-E when E is expressed as a
positive number)
Column H: Daily Prime rate per Federal Reserve
I used the formula that banks generally use to calculate daily
interest, in column C:
=ROUND((B5*((1+H5+0.75%)^(1/$E$1)))-B5,2) where E1 is the number of
days in a year. This can be 365 or 360.
Sorry I couldn't get this to work for you. If you'd like to see the
spreadsheet I ginned up, let me know and I'm happy to send it.
Dave O
CycleZen at yahoo dot com