借入金額：3億円
金利：3.000％
借入期間：2年 (24回払)
返済総額：309,464,716円
支払利息総額：9,464,716円

月額返済額：12,894,363円
年間返済額（月額返済額×12）：154,732,356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	12,894,363	12,144,363	750,000	287,855,637
2	12,894,363	12,174,724	719,639	275,680,913
3	12,894,363	12,205,161	689,202	263,475,752
4	12,894,363	12,235,674	658,689	251,240,078
5	12,894,363	12,266,263	628,100	238,973,815
6	12,894,363	12,296,929	597,434	226,676,886
7	12,894,363	12,327,671	566,692	214,349,215
8	12,894,363	12,358,490	535,873	201,990,725
9	12,894,363	12,389,387	504,976	189,601,338
10	12,894,363	12,420,360	474,003	177,180,978
11	12,894,363	12,451,411	442,952	164,729,567
12	12,894,363	12,482,540	411,823	152,247,027
13	12,894,363	12,513,746	380,617	139,733,281
14	12,894,363	12,545,030	349,333	127,188,251
15	12,894,363	12,576,393	317,970	114,611,858
16	12,894,363	12,607,834	286,529	102,004,024
17	12,894,363	12,639,353	255,010	89,364,671
18	12,894,363	12,670,952	223,411	76,693,719
19	12,894,363	12,702,629	191,734	63,991,090
20	12,894,363	12,734,386	159,977	51,256,704
21	12,894,363	12,766,222	128,141	38,490,482
22	12,894,363	12,798,137	96,226	25,692,345
23	12,894,363	12,830,133	64,230	12,862,212
24	12,894,367	12,862,212	32,155	0