借入金額：6,000万円
金利：3.000％
借入期間：3年 (36回払)
返済総額：62,815,396円
支払利息総額：2,815,396円

月額返済額：1,744,872円
年間返済額（月額返済額×12）：20,938,464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	1,744,872	1,594,872	150,000	58,405,128
2	1,744,872	1,598,860	146,012	56,806,268
3	1,744,872	1,602,857	142,015	55,203,411
4	1,744,872	1,606,864	138,008	53,596,547
5	1,744,872	1,610,881	133,991	51,985,666
6	1,744,872	1,614,908	129,964	50,370,758
7	1,744,872	1,618,946	125,926	48,751,812
8	1,744,872	1,622,993	121,879	47,128,819
9	1,744,872	1,627,050	117,822	45,501,769
10	1,744,872	1,631,118	113,754	43,870,651
11	1,744,872	1,635,196	109,676	42,235,455
12	1,744,872	1,639,284	105,588	40,596,171
13	1,744,872	1,643,382	101,490	38,952,789
14	1,744,872	1,647,491	97,381	37,305,298
15	1,744,872	1,651,609	93,263	35,653,689
16	1,744,872	1,655,738	89,134	33,997,951
17	1,744,872	1,659,878	84,994	32,338,073
18	1,744,872	1,664,027	80,845	30,674,046
19	1,744,872	1,668,187	76,685	29,005,859
20	1,744,872	1,672,358	72,514	27,333,501
21	1,744,872	1,676,539	68,333	25,656,962
22	1,744,872	1,680,730	64,142	23,976,232
23	1,744,872	1,684,932	59,940	22,291,300
24	1,744,872	1,689,144	55,728	20,602,156
25	1,744,872	1,693,367	51,505	18,908,789
26	1,744,872	1,697,601	47,271	17,211,188
27	1,744,872	1,701,845	43,027	15,509,343
28	1,744,872	1,706,099	38,773	13,803,244
29	1,744,872	1,710,364	34,508	12,092,880
30	1,744,872	1,714,640	30,232	10,378,240
31	1,744,872	1,718,927	25,945	8,659,313
32	1,744,872	1,723,224	21,648	6,936,089
33	1,744,872	1,727,532	17,340	5,208,557
34	1,744,872	1,731,851	13,021	3,476,706
35	1,744,872	1,736,181	8,691	1,740,525
36	1,744,876	1,740,525	4,351	0