| 回数 | 返済月額 | 元金分 | 利息分 | 返済後残高 | |
|---|---|---|---|---|---|
| 1 | 8,333 | 8,333 | 0 | 91,667 | |
| 2 | 8,333 | 8,333 | 0 | 83,334 | |
| 3 | 8,333 | 8,333 | 0 | 75,001 | |
| 4 | 8,333 | 8,333 | 0 | 66,668 | |
| 5 | 8,333 | 8,333 | 0 | 58,335 | |
| 6 | 8,333 | 8,333 | 0 | 50,002 | |
| 7 | 8,333 | 8,333 | 0 | 41,669 | |
| 8 | 8,333 | 8,333 | 0 | 33,336 | |
| 9 | 8,333 | 8,333 | 0 | 25,003 | |
| 10 | 8,333 | 8,333 | 0 | 16,670 | |
| 11 | 8,333 | 8,333 | 0 | 8,337 | |
| 12 | 8,337 | 8,337 | 0 | 0 |