借入金額：3億円
金利：1.500％
借入期間：2年 (24回払)
返済総額：304,709,937円
支払利息総額：4,709,937円

月額返済額：12,696,247円
年間返済額（月額返済額×12）：152,354,964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	12,696,247	12,321,247	375,000	287,678,753
2	12,696,247	12,336,649	359,598	275,342,104
3	12,696,247	12,352,070	344,177	262,990,034
4	12,696,247	12,367,510	328,737	250,622,524
5	12,696,247	12,382,969	313,278	238,239,555
6	12,696,247	12,398,448	297,799	225,841,107
7	12,696,247	12,413,946	282,301	213,427,161
8	12,696,247	12,429,464	266,783	200,997,697
9	12,696,247	12,445,000	251,247	188,552,697
10	12,696,247	12,460,557	235,690	176,092,140
11	12,696,247	12,476,132	220,115	163,616,008
12	12,696,247	12,491,727	204,520	151,124,281
13	12,696,247	12,507,342	188,905	138,616,939
14	12,696,247	12,522,976	173,271	126,093,963
15	12,696,247	12,538,630	157,617	113,555,333
16	12,696,247	12,554,303	141,944	101,001,030
17	12,696,247	12,569,996	126,251	88,431,034
18	12,696,247	12,585,709	110,538	75,845,325
19	12,696,247	12,601,441	94,806	63,243,884
20	12,696,247	12,617,193	79,054	50,626,691
21	12,696,247	12,632,964	63,283	37,993,727
22	12,696,247	12,648,755	47,492	25,344,972
23	12,696,247	12,664,566	31,681	12,680,406
24	12,696,256	12,680,406	15,850	0