借入金額：3億円
金利：2.500％
借入期間：3年 (36回払)
返済総額：311,702,839円
支払利息総額：11,702,839円

月額返済額：8,658,412円
年間返済額（月額返済額×12）：103,900,944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	8,658,412	8,033,412	625,000	291,966,588
2	8,658,412	8,050,149	608,263	283,916,439
3	8,658,412	8,066,920	591,492	275,849,519
4	8,658,412	8,083,726	574,686	267,765,793
5	8,658,412	8,100,567	557,845	259,665,226
6	8,658,412	8,117,443	540,969	251,547,783
7	8,658,412	8,134,355	524,057	243,413,428
8	8,658,412	8,151,301	507,111	235,262,127
9	8,658,412	8,168,283	490,129	227,093,844
10	8,658,412	8,185,300	473,112	218,908,544
11	8,658,412	8,202,353	456,059	210,706,191
12	8,658,412	8,219,441	438,971	202,486,750
13	8,658,412	8,236,565	421,847	194,250,185
14	8,658,412	8,253,725	404,687	185,996,460
15	8,658,412	8,270,920	387,492	177,725,540
16	8,658,412	8,288,151	370,261	169,437,389
17	8,658,412	8,305,418	352,994	161,131,971
18	8,658,412	8,322,721	335,691	152,809,250
19	8,658,412	8,340,060	318,352	144,469,190
20	8,658,412	8,357,435	300,977	136,111,755
21	8,658,412	8,374,846	283,566	127,736,909
22	8,658,412	8,392,294	266,118	119,344,615
23	8,658,412	8,409,778	248,634	110,934,837
24	8,658,412	8,427,298	231,114	102,507,539
25	8,658,412	8,444,855	213,557	94,062,684
26	8,658,412	8,462,449	195,963	85,600,235
27	8,658,412	8,480,079	178,333	77,120,156
28	8,658,412	8,497,746	160,666	68,622,410
29	8,658,412	8,515,449	142,963	60,106,961
30	8,658,412	8,533,190	125,222	51,573,771
31	8,658,412	8,550,967	107,445	43,022,804
32	8,658,412	8,568,782	89,630	34,454,022
33	8,658,412	8,586,633	71,779	25,867,389
34	8,658,412	8,604,522	53,890	17,262,867
35	8,658,412	8,622,448	35,964	8,640,419
36	8,658,419	8,640,419	18,000	0