借入金額：2億円
金利：2.000％
借入期間：3年 (36回払)
返済総額：206,226,549円
支払利息総額：6,226,549円

月額返済額：5,728,515円
年間返済額（月額返済額×12）：68,742,180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	5,728,515	5,395,182	333,333	194,604,818
2	5,728,515	5,404,174	324,341	189,200,644
3	5,728,515	5,413,181	315,334	183,787,463
4	5,728,515	5,422,203	306,312	178,365,260
5	5,728,515	5,431,240	297,275	172,934,020
6	5,728,515	5,440,292	288,223	167,493,728
7	5,728,515	5,449,359	279,156	162,044,369
8	5,728,515	5,458,442	270,073	156,585,927
9	5,728,515	5,467,539	260,976	151,118,388
10	5,728,515	5,476,652	251,863	145,641,736
11	5,728,515	5,485,779	242,736	140,155,957
12	5,728,515	5,494,922	233,593	134,661,035
13	5,728,515	5,504,080	224,435	129,156,955
14	5,728,515	5,513,254	215,261	123,643,701
15	5,728,515	5,522,443	206,072	118,121,258
16	5,728,515	5,531,647	196,868	112,589,611
17	5,728,515	5,540,866	187,649	107,048,745
18	5,728,515	5,550,101	178,414	101,498,644
19	5,728,515	5,559,351	169,164	95,939,293
20	5,728,515	5,568,617	159,898	90,370,676
21	5,728,515	5,577,898	150,617	84,792,778
22	5,728,515	5,587,194	141,321	79,205,584
23	5,728,515	5,596,506	132,009	73,609,078
24	5,728,515	5,605,834	122,681	68,003,244
25	5,728,515	5,615,177	113,338	62,388,067
26	5,728,515	5,624,535	103,980	56,763,532
27	5,728,515	5,633,910	94,605	51,129,622
28	5,728,515	5,643,299	85,216	45,486,323
29	5,728,515	5,652,705	75,810	39,833,618
30	5,728,515	5,662,126	66,389	34,171,492
31	5,728,515	5,671,563	56,952	28,499,929
32	5,728,515	5,681,016	47,499	22,818,913
33	5,728,515	5,690,484	38,031	17,128,429
34	5,728,515	5,699,968	28,547	11,428,461
35	5,728,515	5,709,468	19,047	5,718,993
36	5,728,524	5,718,993	9,531	0