農ノウ集シュウ排ハイ事業ジギョウ　起債キサイ償還ショウカン
年ネン	1	2	3	4	5	6	7	8	9
元金ガンキン	0	0	0	0	0	507,042	1,682,256	6,577,985	8,636,556
利子リシ	937,897	4,899,177	12,410,561	14,417,407	16,980,706	22,743,987	29,095,153	30,295,795	30,412,107
合計ゴウケイ	937,897	4,899,177	12,410,561	14,417,407	16,980,706	23,251,029	30,777,409	36,873,780	39,048,663
年ネン	10	11	12	13	14	15	16	17	18
元金ガンキン	10,872,066	14,298,559	19,219,458	21,225,514	25,117,545	31,539,875	39,460,919	56,848,539	68,074,763
利子リシ	32,959,014	38,590,739	46,598,274	51,440,657	52,598,356	50,788,315	49,534,166	48,077,807	46,332,521
合計ゴウケイ	43,831,080	52,889,298	65,817,732	72,666,171	77,715,901	82,328,190	88,995,085	104,926,346	114,407,284
年ネン	19	20	21	22	23	24	25	26	27
元金ガンキン	70,227,490	71,875,164	73,032,533	73,218,232	74,803,845	74,988,326	77,267,385	79,638,501	52,106,310
利子リシ	44,406,736	42,405,750	40,334,888	38,216,528	36,042,771	33,806,102	31,527,043	29,155,927	26,688,118
合計ゴウケイ	114,634,226	114,280,914	113,367,421	111,434,760	110,846,616	108,794,428	108,794,428	108,794,428	78,794,428
年ネン	28	29	30	31	32	33	34	35	36
元金ガンキン	84,675,755	86,862,189	87,908,748	86,279,222	84,497,368	78,637,912	77,089,925	72,021,029	68,168,037
利子リシ	24,118,673	21,448,405	18,713,082	16,018,076	13,489,652	11,210,050	9,283,753	7,495,475	5,932,761
合計ゴウケイ	108,794,428	108,310,594	106,621,830	102,297,298	97,987,020	89,847,962	86,373,678	79,516,504	74,100,798
年ネン	37	38	39	40	41	42	43	44	45
元金ガンキン	62,879,500	60,433,108	53,766,006	41,198,208	30,506,482	9,957,240	553,240	0	0
利子リシ	4,569,794	3,388,306	2,280,970	1,328,386	582,029	141,904	12,480	0	0
合計ゴウケイ	67,449,294	63,821,414	56,046,976	42,526,594	31,088,511	10,099,144	565,720	0	0