借入金額：3億円
金利：1.000％
借入期間：2年 (24回払)
返済総額：303,134,966円
支払利息総額：3,134,966円

月額返済額：12,630,624円
年間返済額（月額返済額×12）：151,567,488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	12,630,624	12,380,624	250,000	287,619,376
2	12,630,624	12,390,942	239,682	275,228,434
3	12,630,624	12,401,267	229,357	262,827,167
4	12,630,624	12,411,602	219,022	250,415,565
5	12,630,624	12,421,945	208,679	237,993,620
6	12,630,624	12,432,296	198,328	225,561,324
7	12,630,624	12,442,657	187,967	213,118,667
8	12,630,624	12,453,026	177,598	200,665,641
9	12,630,624	12,463,403	167,221	188,202,238
10	12,630,624	12,473,789	156,835	175,728,449
11	12,630,624	12,484,184	146,440	163,244,265
12	12,630,624	12,494,588	136,036	150,749,677
13	12,630,624	12,505,000	125,624	138,244,677
14	12,630,624	12,515,421	115,203	125,729,256
15	12,630,624	12,525,850	104,774	113,203,406
16	12,630,624	12,536,288	94,336	100,667,118
17	12,630,624	12,546,735	83,889	88,120,383
18	12,630,624	12,557,191	73,433	75,563,192
19	12,630,624	12,567,655	62,969	62,995,537
20	12,630,624	12,578,128	52,496	50,417,409
21	12,630,624	12,588,610	42,014	37,828,799
22	12,630,624	12,599,101	31,523	25,229,698
23	12,630,624	12,609,600	21,024	12,620,098
24	12,630,614	12,620,098	10,516	0