借入金額：3億円
金利：0.500％
借入期間：3年 (36回払)
返済総額：302,318,103円
支払利息総額：2,318,103円

月額返済額：8,397,725円
年間返済額（月額返済額×12）：100,772,700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	8,397,725	8,272,725	125,000	291,727,275
2	8,397,725	8,276,172	121,553	283,451,103
3	8,397,725	8,279,621	118,104	275,171,482
4	8,397,725	8,283,071	114,654	266,888,411
5	8,397,725	8,286,522	111,203	258,601,889
6	8,397,725	8,289,975	107,750	250,311,914
7	8,397,725	8,293,429	104,296	242,018,485
8	8,397,725	8,296,884	100,841	233,721,601
9	8,397,725	8,300,341	97,384	225,421,260
10	8,397,725	8,303,800	93,925	217,117,460
11	8,397,725	8,307,260	90,465	208,810,200
12	8,397,725	8,310,721	87,004	200,499,479
13	8,397,725	8,314,184	83,541	192,185,295
14	8,397,725	8,317,648	80,077	183,867,647
15	8,397,725	8,321,114	76,611	175,546,533
16	8,397,725	8,324,581	73,144	167,221,952
17	8,397,725	8,328,050	69,675	158,893,902
18	8,397,725	8,331,520	66,205	150,562,382
19	8,397,725	8,334,991	62,734	142,227,391
20	8,397,725	8,338,464	59,261	133,888,927
21	8,397,725	8,341,938	55,787	125,546,989
22	8,397,725	8,345,414	52,311	117,201,575
23	8,397,725	8,348,892	48,833	108,852,683
24	8,397,725	8,352,370	45,355	100,500,313
25	8,397,725	8,355,850	41,875	92,144,463
26	8,397,725	8,359,332	38,393	83,785,131
27	8,397,725	8,362,815	34,910	75,422,316
28	8,397,725	8,366,300	31,425	67,056,016
29	8,397,725	8,369,785	27,940	58,686,231
30	8,397,725	8,373,273	24,452	50,312,958
31	8,397,725	8,376,762	20,963	41,936,196
32	8,397,725	8,380,252	17,473	33,555,944
33	8,397,725	8,383,744	13,981	25,172,200
34	8,397,725	8,387,237	10,488	16,784,963
35	8,397,725	8,390,732	6,993	8,394,231
36	8,397,728	8,394,231	3,497	0