借入金額：3億円
金利：1.200％
借入期間：3年 (36回払)
返済総額：305,582,340円
支払利息総額：5,582,340円

月額返済額：8,488,398円
年間返済額（月額返済額×12）：101,860,776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	8,488,398	8,188,398	300,000	291,811,602
2	8,488,398	8,196,587	291,811	283,615,015
3	8,488,398	8,204,783	283,615	275,410,232
4	8,488,398	8,212,988	275,410	267,197,244
5	8,488,398	8,221,201	267,197	258,976,043
6	8,488,398	8,229,422	258,976	250,746,621
7	8,488,398	8,237,652	250,746	242,508,969
8	8,488,398	8,245,890	242,508	234,263,079
9	8,488,398	8,254,135	234,263	226,008,944
10	8,488,398	8,262,390	226,008	217,746,554
11	8,488,398	8,270,652	217,746	209,475,902
12	8,488,398	8,278,923	209,475	201,196,979
13	8,488,398	8,287,202	201,196	192,909,777
14	8,488,398	8,295,489	192,909	184,614,288
15	8,488,398	8,303,784	184,614	176,310,504
16	8,488,398	8,312,088	176,310	167,998,416
17	8,488,398	8,320,400	167,998	159,678,016
18	8,488,398	8,328,720	159,678	151,349,296
19	8,488,398	8,337,049	151,349	143,012,247
20	8,488,398	8,345,386	143,012	134,666,861
21	8,488,398	8,353,732	134,666	126,313,129
22	8,488,398	8,362,085	126,313	117,951,044
23	8,488,398	8,370,447	117,951	109,580,597
24	8,488,398	8,378,818	109,580	101,201,779
25	8,488,398	8,387,197	101,201	92,814,582
26	8,488,398	8,395,584	92,814	84,418,998
27	8,488,398	8,403,980	84,418	76,015,018
28	8,488,398	8,412,383	76,015	67,602,635
29	8,488,398	8,420,796	67,602	59,181,839
30	8,488,398	8,429,217	59,181	50,752,622
31	8,488,398	8,437,646	50,752	42,314,976
32	8,488,398	8,446,084	42,314	33,868,892
33	8,488,398	8,454,530	33,868	25,414,362
34	8,488,398	8,462,984	25,414	16,951,378
35	8,488,398	8,471,447	16,951	8,479,931
36	8,488,410	8,479,931	8,479	0