借入金額：4,000万円
金利：3.000％
借入期間：3年 (36回払)
返済総額：41,876,925円
支払利息総額：1,876,925円

月額返済額：1,163,248円
年間返済額（月額返済額×12）：13,958,976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	1,163,248	1,063,248	100,000	38,936,752
2	1,163,248	1,065,907	97,341	37,870,845
3	1,163,248	1,068,571	94,677	36,802,274
4	1,163,248	1,071,243	92,005	35,731,031
5	1,163,248	1,073,921	89,327	34,657,110
6	1,163,248	1,076,606	86,642	33,580,504
7	1,163,248	1,079,297	83,951	32,501,207
8	1,163,248	1,081,995	81,253	31,419,212
9	1,163,248	1,084,700	78,548	30,334,512
10	1,163,248	1,087,412	75,836	29,247,100
11	1,163,248	1,090,131	73,117	28,156,969
12	1,163,248	1,092,856	70,392	27,064,113
13	1,163,248	1,095,588	67,660	25,968,525
14	1,163,248	1,098,327	64,921	24,870,198
15	1,163,248	1,101,073	62,175	23,769,125
16	1,163,248	1,103,826	59,422	22,665,299
17	1,163,248	1,106,585	56,663	21,558,714
18	1,163,248	1,109,352	53,896	20,449,362
19	1,163,248	1,112,125	51,123	19,337,237
20	1,163,248	1,114,905	48,343	18,222,332
21	1,163,248	1,117,693	45,555	17,104,639
22	1,163,248	1,120,487	42,761	15,984,152
23	1,163,248	1,123,288	39,960	14,860,864
24	1,163,248	1,126,096	37,152	13,734,768
25	1,163,248	1,128,912	34,336	12,605,856
26	1,163,248	1,131,734	31,514	11,474,122
27	1,163,248	1,134,563	28,685	10,339,559
28	1,163,248	1,137,400	25,848	9,202,159
29	1,163,248	1,140,243	23,005	8,061,916
30	1,163,248	1,143,094	20,154	6,918,822
31	1,163,248	1,145,951	17,297	5,772,871
32	1,163,248	1,148,816	14,432	4,624,055
33	1,163,248	1,151,688	11,560	3,472,367
34	1,163,248	1,154,568	8,680	2,317,799
35	1,163,248	1,157,454	5,794	1,160,345
36	1,163,245	1,160,345	2,900	0