借入金額：3億円
金利：0.500％
借入期間：2年 (24回払)
返済総額：301,564,986円
支払利息総額：1,564,986円

月額返済額：12,565,208円
年間返済額（月額返済額×12）：150,782,496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	12,565,208	12,440,208	125,000	287,559,792
2	12,565,208	12,445,392	119,816	275,114,400
3	12,565,208	12,450,577	114,631	262,663,823
4	12,565,208	12,455,765	109,443	250,208,058
5	12,565,208	12,460,955	104,253	237,747,103
6	12,565,208	12,466,147	99,061	225,280,956
7	12,565,208	12,471,341	93,867	212,809,615
8	12,565,208	12,476,538	88,670	200,333,077
9	12,565,208	12,481,736	83,472	187,851,341
10	12,565,208	12,486,937	78,271	175,364,404
11	12,565,208	12,492,140	73,068	162,872,264
12	12,565,208	12,497,345	67,863	150,374,919
13	12,565,208	12,502,552	62,656	137,872,367
14	12,565,208	12,507,762	57,446	125,364,605
15	12,565,208	12,512,973	52,235	112,851,632
16	12,565,208	12,518,187	47,021	100,333,445
17	12,565,208	12,523,403	41,805	87,810,042
18	12,565,208	12,528,621	36,587	75,281,421
19	12,565,208	12,533,841	31,367	62,747,580
20	12,565,208	12,539,064	26,144	50,208,516
21	12,565,208	12,544,288	20,920	37,664,228
22	12,565,208	12,549,515	15,693	25,114,713
23	12,565,208	12,554,744	10,464	12,559,969
24	12,565,202	12,559,969	5,233	0