借入金額：3億円
金利：2.500％
借入期間：2年 (24回払)
返済総額：307,874,810円
支払利息総額：7,874,810円

月額返済額：12,828,117円
年間返済額（月額返済額×12）：153,937,404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	12,828,117	12,203,117	625,000	287,796,883
2	12,828,117	12,228,541	599,576	275,568,342
3	12,828,117	12,254,017	574,100	263,314,325
4	12,828,117	12,279,546	548,571	251,034,779
5	12,828,117	12,305,128	522,989	238,729,651
6	12,828,117	12,330,764	497,353	226,398,887
7	12,828,117	12,356,453	471,664	214,042,434
8	12,828,117	12,382,196	445,921	201,660,238
9	12,828,117	12,407,992	420,125	189,252,246
10	12,828,117	12,433,842	394,275	176,818,404
11	12,828,117	12,459,746	368,371	164,358,658
12	12,828,117	12,485,704	342,413	151,872,954
13	12,828,117	12,511,716	316,401	139,361,238
14	12,828,117	12,537,782	290,335	126,823,456
15	12,828,117	12,563,902	264,215	114,259,554
16	12,828,117	12,590,077	238,040	101,669,477
17	12,828,117	12,616,306	211,811	89,053,171
18	12,828,117	12,642,590	185,527	76,410,581
19	12,828,117	12,668,929	159,188	63,741,652
20	12,828,117	12,695,322	132,795	51,046,330
21	12,828,117	12,721,771	106,346	38,324,559
22	12,828,117	12,748,275	79,842	25,576,284
23	12,828,117	12,774,834	53,283	12,801,450
24	12,828,119	12,801,450	26,669	0