借入金額：3億円
金利：3.000％
借入期間：3年 (36回払)
返済総額：314,077,046円
支払利息総額：14,077,046円

月額返済額：8,724,362円
年間返済額（月額返済額×12）：104,692,344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	8,724,362	7,974,362	750,000	292,025,638
2	8,724,362	7,994,298	730,064	284,031,340
3	8,724,362	8,014,284	710,078	276,017,056
4	8,724,362	8,034,320	690,042	267,982,736
5	8,724,362	8,054,406	669,956	259,928,330
6	8,724,362	8,074,542	649,820	251,853,788
7	8,724,362	8,094,728	629,634	243,759,060
8	8,724,362	8,114,965	609,397	235,644,095
9	8,724,362	8,135,252	589,110	227,508,843
10	8,724,362	8,155,590	568,772	219,353,253
11	8,724,362	8,175,979	548,383	211,177,274
12	8,724,362	8,196,419	527,943	202,980,855
13	8,724,362	8,216,910	507,452	194,763,945
14	8,724,362	8,237,453	486,909	186,526,492
15	8,724,362	8,258,046	466,316	178,268,446
16	8,724,362	8,278,691	445,671	169,989,755
17	8,724,362	8,299,388	424,974	161,690,367
18	8,724,362	8,320,137	404,225	153,370,230
19	8,724,362	8,340,937	383,425	145,029,293
20	8,724,362	8,361,789	362,573	136,667,504
21	8,724,362	8,382,694	341,668	128,284,810
22	8,724,362	8,403,650	320,712	119,881,160
23	8,724,362	8,424,660	299,702	111,456,500
24	8,724,362	8,445,721	278,641	103,010,779
25	8,724,362	8,466,836	257,526	94,543,943
26	8,724,362	8,488,003	236,359	86,055,940
27	8,724,362	8,509,223	215,139	77,546,717
28	8,724,362	8,530,496	193,866	69,016,221
29	8,724,362	8,551,822	172,540	60,464,399
30	8,724,362	8,573,202	151,160	51,891,197
31	8,724,362	8,594,635	129,727	43,296,562
32	8,724,362	8,616,121	108,241	34,680,441
33	8,724,362	8,637,661	86,701	26,042,780
34	8,724,362	8,659,256	65,106	17,383,524
35	8,724,362	8,680,904	43,458	8,702,620
36	8,724,376	8,702,620	21,756	0