Equal-installment monthly payment = P · i · (1+i)^n ÷ ((1+i)^n − 1), where i = annual rate / 1200. Equal-principal monthly payment = P/n + remaining · i. The tool simulates each month, subtracting prepay amount from remaining principal at the prepay month and comparing total interest. Source: Wikipedia — Amortization calculator