借入金額：1億円
金利：1.200％
借入期間：3年 (36回払)
返済総額：101,860,770円
支払利息総額：1,860,770円

月額返済額：2,829,466円
年間返済額（月額返済額×12）：33,953,592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	2,829,466	2,729,466	100,000	97,270,534
2	2,829,466	2,732,196	97,270	94,538,338
3	2,829,466	2,734,928	94,538	91,803,410
4	2,829,466	2,737,663	91,803	89,065,747
5	2,829,466	2,740,401	89,065	86,325,346
6	2,829,466	2,743,141	86,325	83,582,205
7	2,829,466	2,745,884	83,582	80,836,321
8	2,829,466	2,748,630	80,836	78,087,691
9	2,829,466	2,751,379	78,087	75,336,312
10	2,829,466	2,754,130	75,336	72,582,182
11	2,829,466	2,756,884	72,582	69,825,298
12	2,829,466	2,759,641	69,825	67,065,657
13	2,829,466	2,762,401	67,065	64,303,256
14	2,829,466	2,765,163	64,303	61,538,093
15	2,829,466	2,767,928	61,538	58,770,165
16	2,829,466	2,770,696	58,770	55,999,469
17	2,829,466	2,773,467	55,999	53,226,002
18	2,829,466	2,776,240	53,226	50,449,762
19	2,829,466	2,779,017	50,449	47,670,745
20	2,829,466	2,781,796	47,670	44,888,949
21	2,829,466	2,784,578	44,888	42,104,371
22	2,829,466	2,787,362	42,104	39,317,009
23	2,829,466	2,790,149	39,317	36,526,860
24	2,829,466	2,792,940	36,526	33,733,920
25	2,829,466	2,795,733	33,733	30,938,187
26	2,829,466	2,798,528	30,938	28,139,659
27	2,829,466	2,801,327	28,139	25,338,332
28	2,829,466	2,804,128	25,338	22,534,204
29	2,829,466	2,806,932	22,534	19,727,272
30	2,829,466	2,809,739	19,727	16,917,533
31	2,829,466	2,812,549	16,917	14,104,984
32	2,829,466	2,815,362	14,104	11,289,622
33	2,829,466	2,818,177	11,289	8,471,445
34	2,829,466	2,820,995	8,471	5,650,450
35	2,829,466	2,823,816	5,650	2,826,634
36	2,829,460	2,826,634	2,826	0