借入金額：1億円
金利：2.000％
借入期間：3年 (36回払)
返済総額：103,113,264円
支払利息総額：3,113,264円

月額返済額：2,864,257円
年間返済額（月額返済額×12）：34,371,084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	2,864,257	2,697,591	166,666	97,302,409
2	2,864,257	2,702,087	162,170	94,600,322
3	2,864,257	2,706,590	157,667	91,893,732
4	2,864,257	2,711,101	153,156	89,182,631
5	2,864,257	2,715,620	148,637	86,467,011
6	2,864,257	2,720,146	144,111	83,746,865
7	2,864,257	2,724,679	139,578	81,022,186
8	2,864,257	2,729,221	135,036	78,292,965
9	2,864,257	2,733,769	130,488	75,559,196
10	2,864,257	2,738,326	125,931	72,820,870
11	2,864,257	2,742,889	121,368	70,077,981
12	2,864,257	2,747,461	116,796	67,330,520
13	2,864,257	2,752,040	112,217	64,578,480
14	2,864,257	2,756,627	107,630	61,821,853
15	2,864,257	2,761,221	103,036	59,060,632
16	2,864,257	2,765,823	98,434	56,294,809
17	2,864,257	2,770,433	93,824	53,524,376
18	2,864,257	2,775,050	89,207	50,749,326
19	2,864,257	2,779,675	84,582	47,969,651
20	2,864,257	2,784,308	79,949	45,185,343
21	2,864,257	2,788,949	75,308	42,396,394
22	2,864,257	2,793,597	70,660	39,602,797
23	2,864,257	2,798,253	66,004	36,804,544
24	2,864,257	2,802,917	61,340	34,001,627
25	2,864,257	2,807,588	56,669	31,194,039
26	2,864,257	2,812,267	51,990	28,381,772
27	2,864,257	2,816,955	47,302	25,564,817
28	2,864,257	2,821,649	42,608	22,743,168
29	2,864,257	2,826,352	37,905	19,916,816
30	2,864,257	2,831,063	33,194	17,085,753
31	2,864,257	2,835,781	28,476	14,249,972
32	2,864,257	2,840,508	23,749	11,409,464
33	2,864,257	2,845,242	19,015	8,564,222
34	2,864,257	2,849,984	14,273	5,714,238
35	2,864,257	2,854,734	9,523	2,859,504
36	2,864,269	2,859,504	4,765	0