借入金額：2億円
金利：2.500％
借入期間：3年 (36回払)
返済総額：207,801,887円
支払利息総額：7,801,887円

月額返済額：5,772,275円
年間返済額（月額返済額×12）：69,267,300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	5,772,275	5,355,609	416,666	194,644,391
2	5,772,275	5,366,766	405,509	189,277,625
3	5,772,275	5,377,947	394,328	183,899,678
4	5,772,275	5,389,151	383,124	178,510,527
5	5,772,275	5,400,379	371,896	173,110,148
6	5,772,275	5,411,629	360,646	167,698,519
7	5,772,275	5,422,904	349,371	162,275,615
8	5,772,275	5,434,201	338,074	156,841,414
9	5,772,275	5,445,523	326,752	151,395,891
10	5,772,275	5,456,867	315,408	145,939,024
11	5,772,275	5,468,236	304,039	140,470,788
12	5,772,275	5,479,628	292,647	134,991,160
13	5,772,275	5,491,044	281,231	129,500,116
14	5,772,275	5,502,484	269,791	123,997,632
15	5,772,275	5,513,947	258,328	118,483,685
16	5,772,275	5,525,434	246,841	112,958,251
17	5,772,275	5,536,946	235,329	107,421,305
18	5,772,275	5,548,481	223,794	101,872,824
19	5,772,275	5,560,040	212,235	96,312,784
20	5,772,275	5,571,624	200,651	90,741,160
21	5,772,275	5,583,231	189,044	85,157,929
22	5,772,275	5,594,863	177,412	79,563,066
23	5,772,275	5,606,519	165,756	73,956,547
24	5,772,275	5,618,199	154,076	68,338,348
25	5,772,275	5,629,904	142,371	62,708,444
26	5,772,275	5,641,633	130,642	57,066,811
27	5,772,275	5,653,386	118,889	51,413,425
28	5,772,275	5,665,164	107,111	45,748,261
29	5,772,275	5,676,967	95,308	40,071,294
30	5,772,275	5,688,794	83,481	34,382,500
31	5,772,275	5,700,645	71,630	28,681,855
32	5,772,275	5,712,522	59,753	22,969,333
33	5,772,275	5,724,423	47,852	17,244,910
34	5,772,275	5,736,349	35,926	11,508,561
35	5,772,275	5,748,299	23,976	5,760,262
36	5,772,262	5,760,262	12,000	0