借入金額：4,000万円
金利：1.200％
借入期間：3年 (36回払)
返済総額：40,744,297円
支払利息総額：744,297円

月額返済額：1,131,786円
年間返済額（月額返済額×12）：13,581,432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	1,131,786	1,091,786	40,000	38,908,214
2	1,131,786	1,092,878	38,908	37,815,336
3	1,131,786	1,093,971	37,815	36,721,365
4	1,131,786	1,095,065	36,721	35,626,300
5	1,131,786	1,096,160	35,626	34,530,140
6	1,131,786	1,097,256	34,530	33,432,884
7	1,131,786	1,098,354	33,432	32,334,530
8	1,131,786	1,099,452	32,334	31,235,078
9	1,131,786	1,100,551	31,235	30,134,527
10	1,131,786	1,101,652	30,134	29,032,875
11	1,131,786	1,102,754	29,032	27,930,121
12	1,131,786	1,103,856	27,930	26,826,265
13	1,131,786	1,104,960	26,826	25,721,305
14	1,131,786	1,106,065	25,721	24,615,240
15	1,131,786	1,107,171	24,615	23,508,069
16	1,131,786	1,108,278	23,508	22,399,791
17	1,131,786	1,109,387	22,399	21,290,404
18	1,131,786	1,110,496	21,290	20,179,908
19	1,131,786	1,111,607	20,179	19,068,301
20	1,131,786	1,112,718	19,068	17,955,583
21	1,131,786	1,113,831	17,955	16,841,752
22	1,131,786	1,114,945	16,841	15,726,807
23	1,131,786	1,116,060	15,726	14,610,747
24	1,131,786	1,117,176	14,610	13,493,571
25	1,131,786	1,118,293	13,493	12,375,278
26	1,131,786	1,119,411	12,375	11,255,867
27	1,131,786	1,120,531	11,255	10,135,336
28	1,131,786	1,121,651	10,135	9,013,685
29	1,131,786	1,122,773	9,013	7,890,912
30	1,131,786	1,123,896	7,890	6,767,016
31	1,131,786	1,125,019	6,767	5,641,997
32	1,131,786	1,126,145	5,641	4,515,852
33	1,131,786	1,127,271	4,515	3,388,581
34	1,131,786	1,128,398	3,388	2,260,183
35	1,131,786	1,129,526	2,260	1,130,657
36	1,131,787	1,130,657	1,130	0