借入金額：2億円
金利：1.500％
借入期間：3年 (36回払)
返済総額：204,658,686円
支払利息総額：4,658,686円

月額返済額：5,684,963円
年間返済額（月額返済額×12）：68,219,556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	5,684,963	5,434,963	250,000	194,565,037
2	5,684,963	5,441,757	243,206	189,123,280
3	5,684,963	5,448,559	236,404	183,674,721
4	5,684,963	5,455,370	229,593	178,219,351
5	5,684,963	5,462,189	222,774	172,757,162
6	5,684,963	5,469,017	215,946	167,288,145
7	5,684,963	5,475,853	209,110	161,812,292
8	5,684,963	5,482,698	202,265	156,329,594
9	5,684,963	5,489,552	195,411	150,840,042
10	5,684,963	5,496,413	188,550	145,343,629
11	5,684,963	5,503,284	181,679	139,840,345
12	5,684,963	5,510,163	174,800	134,330,182
13	5,684,963	5,517,051	167,912	128,813,131
14	5,684,963	5,523,947	161,016	123,289,184
15	5,684,963	5,530,852	154,111	117,758,332
16	5,684,963	5,537,766	147,197	112,220,566
17	5,684,963	5,544,688	140,275	106,675,878
18	5,684,963	5,551,619	133,344	101,124,259
19	5,684,963	5,558,558	126,405	95,565,701
20	5,684,963	5,565,506	119,457	90,000,195
21	5,684,963	5,572,463	112,500	84,427,732
22	5,684,963	5,579,429	105,534	78,848,303
23	5,684,963	5,586,403	98,560	73,261,900
24	5,684,963	5,593,386	91,577	67,668,514
25	5,684,963	5,600,378	84,585	62,068,136
26	5,684,963	5,607,378	77,585	56,460,758
27	5,684,963	5,614,388	70,575	50,846,370
28	5,684,963	5,621,406	63,557	45,224,964
29	5,684,963	5,628,432	56,531	39,596,532
30	5,684,963	5,635,468	49,495	33,961,064
31	5,684,963	5,642,512	42,451	28,318,552
32	5,684,963	5,649,565	35,398	22,668,987
33	5,684,963	5,656,627	28,336	17,012,360
34	5,684,963	5,663,698	21,265	11,348,662
35	5,684,963	5,670,778	14,185	5,677,884
36	5,684,981	5,677,884	7,097	0