借入金額：3億円
金利：1.000％
借入期間：3年 (36回払)
返済総額：304,647,457円
支払利息総額：4,647,457円

月額返済額：8,462,429円
年間返済額（月額返済額×12）：101,549,148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	8,462,429	8,212,429	250,000	291,787,571
2	8,462,429	8,219,273	243,156	283,568,298
3	8,462,429	8,226,123	236,306	275,342,175
4	8,462,429	8,232,978	229,451	267,109,197
5	8,462,429	8,239,839	222,590	258,869,358
6	8,462,429	8,246,705	215,724	250,622,653
7	8,462,429	8,253,577	208,852	242,369,076
8	8,462,429	8,260,455	201,974	234,108,621
9	8,462,429	8,267,339	195,090	225,841,282
10	8,462,429	8,274,228	188,201	217,567,054
11	8,462,429	8,281,124	181,305	209,285,930
12	8,462,429	8,288,025	174,404	200,997,905
13	8,462,429	8,294,931	167,498	192,702,974
14	8,462,429	8,301,844	160,585	184,401,130
15	8,462,429	8,308,762	153,667	176,092,368
16	8,462,429	8,315,686	146,743	167,776,682
17	8,462,429	8,322,616	139,813	159,454,066
18	8,462,429	8,329,551	132,878	151,124,515
19	8,462,429	8,336,492	125,937	142,788,023
20	8,462,429	8,343,439	118,990	134,444,584
21	8,462,429	8,350,392	112,037	126,094,192
22	8,462,429	8,357,351	105,078	117,736,841
23	8,462,429	8,364,315	98,114	109,372,526
24	8,462,429	8,371,286	91,143	101,001,240
25	8,462,429	8,378,262	84,167	92,622,978
26	8,462,429	8,385,244	77,185	84,237,734
27	8,462,429	8,392,231	70,198	75,845,503
28	8,462,429	8,399,225	63,204	67,446,278
29	8,462,429	8,406,224	56,205	59,040,054
30	8,462,429	8,413,229	49,200	50,626,825
31	8,462,429	8,420,240	42,189	42,206,585
32	8,462,429	8,427,257	35,172	33,779,328
33	8,462,429	8,434,280	28,149	25,345,048
34	8,462,429	8,441,309	21,120	16,903,739
35	8,462,429	8,448,343	14,086	8,455,396
36	8,462,442	8,455,396	7,046	0