借入金額：2億円
金利：1.200％
借入期間：3年 (36回払)
返済総額：203,721,554円
支払利息総額：3,721,554円

月額返済額：5,658,932円
年間返済額（月額返済額×12）：67,907,184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	5,658,932	5,458,932	200,000	194,541,068
2	5,658,932	5,464,391	194,541	189,076,677
3	5,658,932	5,469,856	189,076	183,606,821
4	5,658,932	5,475,326	183,606	178,131,495
5	5,658,932	5,480,801	178,131	172,650,694
6	5,658,932	5,486,282	172,650	167,164,412
7	5,658,932	5,491,768	167,164	161,672,644
8	5,658,932	5,497,260	161,672	156,175,384
9	5,658,932	5,502,757	156,175	150,672,627
10	5,658,932	5,508,260	150,672	145,164,367
11	5,658,932	5,513,768	145,164	139,650,599
12	5,658,932	5,519,282	139,650	134,131,317
13	5,658,932	5,524,801	134,131	128,606,516
14	5,658,932	5,530,326	128,606	123,076,190
15	5,658,932	5,535,856	123,076	117,540,334
16	5,658,932	5,541,392	117,540	111,998,942
17	5,658,932	5,546,934	111,998	106,452,008
18	5,658,932	5,552,480	106,452	100,899,528
19	5,658,932	5,558,033	100,899	95,341,495
20	5,658,932	5,563,591	95,341	89,777,904
21	5,658,932	5,569,155	89,777	84,208,749
22	5,658,932	5,574,724	84,208	78,634,025
23	5,658,932	5,580,298	78,634	73,053,727
24	5,658,932	5,585,879	73,053	67,467,848
25	5,658,932	5,591,465	67,467	61,876,383
26	5,658,932	5,597,056	61,876	56,279,327
27	5,658,932	5,602,653	56,279	50,676,674
28	5,658,932	5,608,256	50,676	45,068,418
29	5,658,932	5,613,864	45,068	39,454,554
30	5,658,932	5,619,478	39,454	33,835,076
31	5,658,932	5,625,097	33,835	28,209,979
32	5,658,932	5,630,723	28,209	22,579,256
33	5,658,932	5,636,353	22,579	16,942,903
34	5,658,932	5,641,990	16,942	11,300,913
35	5,658,932	5,647,632	11,300	5,653,281
36	5,658,934	5,653,281	5,653	0