If by "pre-paid interest" you are referring to the interest collected from the accrual date until the first payment date, that it is not included in your calculations. That is a "time-price differential" and is excluded. (226.32(b)(1)(i))
_________________________
The opinions expressed are mine and they are not to be taken as legal advice.