借入金額：3億円
金利：1.500％
借入期間：3年 (36回払)
返済総額：306,988,036円
支払利息総額：6,988,036円

月額返済額：8,527,445円
年間返済額（月額返済額×12）：102,329,340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	8,527,445	8,152,445	375,000	291,847,555
2	8,527,445	8,162,636	364,809	283,684,919
3	8,527,445	8,172,839	354,606	275,512,080
4	8,527,445	8,183,055	344,390	267,329,025
5	8,527,445	8,193,284	334,161	259,135,741
6	8,527,445	8,203,526	323,919	250,932,215
7	8,527,445	8,213,780	313,665	242,718,435
8	8,527,445	8,224,047	303,398	234,494,388
9	8,527,445	8,234,328	293,117	226,260,060
10	8,527,445	8,244,620	282,825	218,015,440
11	8,527,445	8,254,926	272,519	209,760,514
12	8,527,445	8,265,245	262,200	201,495,269
13	8,527,445	8,275,576	251,869	193,219,693
14	8,527,445	8,285,921	241,524	184,933,772
15	8,527,445	8,296,278	231,167	176,637,494
16	8,527,445	8,306,649	220,796	168,330,845
17	8,527,445	8,317,032	210,413	160,013,813
18	8,527,445	8,327,428	200,017	151,686,385
19	8,527,445	8,337,838	189,607	143,348,547
20	8,527,445	8,348,260	179,185	135,000,287
21	8,527,445	8,358,695	168,750	126,641,592
22	8,527,445	8,369,144	158,301	118,272,448
23	8,527,445	8,379,605	147,840	109,892,843
24	8,527,445	8,390,079	137,366	101,502,764
25	8,527,445	8,400,567	126,878	93,102,197
26	8,527,445	8,411,068	116,377	84,691,129
27	8,527,445	8,421,582	105,863	76,269,547
28	8,527,445	8,432,109	95,336	67,837,438
29	8,527,445	8,442,649	84,796	59,394,789
30	8,527,445	8,453,202	74,243	50,941,587
31	8,527,445	8,463,769	63,676	42,477,818
32	8,527,445	8,474,348	53,097	34,003,470
33	8,527,445	8,484,941	42,504	25,518,529
34	8,527,445	8,495,547	31,898	17,022,982
35	8,527,445	8,506,167	21,278	8,516,815
36	8,527,461	8,516,815	10,646	0