借入金額：3億円
金利：1.200％
借入期間：2年 (24回払)
返済総額：303,764,357円
支払利息総額：3,764,357円

月額返済額：12,656,848円
年間返済額（月額返済額×12）：151,882,176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	12,656,848	12,356,848	300,000	287,643,152
2	12,656,848	12,369,205	287,643	275,273,947
3	12,656,848	12,381,575	275,273	262,892,372
4	12,656,848	12,393,956	262,892	250,498,416
5	12,656,848	12,406,350	250,498	238,092,066
6	12,656,848	12,418,756	238,092	225,673,310
7	12,656,848	12,431,175	225,673	213,242,135
8	12,656,848	12,443,606	213,242	200,798,529
9	12,656,848	12,456,050	200,798	188,342,479
10	12,656,848	12,468,506	188,342	175,873,973
11	12,656,848	12,480,975	175,873	163,392,998
12	12,656,848	12,493,456	163,392	150,899,542
13	12,656,848	12,505,949	150,899	138,393,593
14	12,656,848	12,518,455	138,393	125,875,138
15	12,656,848	12,530,973	125,875	113,344,165
16	12,656,848	12,543,504	113,344	100,800,661
17	12,656,848	12,556,048	100,800	88,244,613
18	12,656,848	12,568,604	88,244	75,676,009
19	12,656,848	12,581,172	75,676	63,094,837
20	12,656,848	12,593,754	63,094	50,501,083
21	12,656,848	12,606,347	50,501	37,894,736
22	12,656,848	12,618,954	37,894	25,275,782
23	12,656,848	12,631,573	25,275	12,644,209
24	12,656,853	12,644,209	12,644	0