借入金額：2億円
金利：1.000％
借入期間：3年 (36回払)
返済総額：203,098,299円
支払利息総額：3,098,299円

月額返済額：5,641,619円
年間返済額（月額返済額×12）：67,699,428円

回数	返済月額	元金分	利息分	返済後残高	元金分(緑色) : 利息分(赤色)
1	5,641,619	5,474,953	166,666	194,525,047
2	5,641,619	5,479,515	162,104	189,045,532
3	5,641,619	5,484,082	157,537	183,561,450
4	5,641,619	5,488,652	152,967	178,072,798
5	5,641,619	5,493,226	148,393	172,579,572
6	5,641,619	5,497,803	143,816	167,081,769
7	5,641,619	5,502,385	139,234	161,579,384
8	5,641,619	5,506,970	134,649	156,072,414
9	5,641,619	5,511,559	130,060	150,560,855
10	5,641,619	5,516,152	125,467	145,044,703
11	5,641,619	5,520,749	120,870	139,523,954
12	5,641,619	5,525,350	116,269	133,998,604
13	5,641,619	5,529,954	111,665	128,468,650
14	5,641,619	5,534,562	107,057	122,934,088
15	5,641,619	5,539,174	102,445	117,394,914
16	5,641,619	5,543,790	97,829	111,851,124
17	5,641,619	5,548,410	93,209	106,302,714
18	5,641,619	5,553,034	88,585	100,749,680
19	5,641,619	5,557,661	83,958	95,192,019
20	5,641,619	5,562,293	79,326	89,629,726
21	5,641,619	5,566,928	74,691	84,062,798
22	5,641,619	5,571,567	70,052	78,491,231
23	5,641,619	5,576,210	65,409	72,915,021
24	5,641,619	5,580,857	60,762	67,334,164
25	5,641,619	5,585,508	56,111	61,748,656
26	5,641,619	5,590,162	51,457	56,158,494
27	5,641,619	5,594,821	46,798	50,563,673
28	5,641,619	5,599,483	42,136	44,964,190
29	5,641,619	5,604,149	37,470	39,360,041
30	5,641,619	5,608,819	32,800	33,751,222
31	5,641,619	5,613,493	28,126	28,137,729
32	5,641,619	5,618,171	23,448	22,519,558
33	5,641,619	5,622,853	18,766	16,896,705
34	5,641,619	5,627,539	14,080	11,269,166
35	5,641,619	5,632,229	9,390	5,636,937
36	5,641,634	5,636,937	4,697	0