借入金額：1億円
金利：2.500％
借入期間：3年 (36回払)
返済総額：103,900,936円
支払利息総額：3,900,936円

月額返済額：2,886,137円
年間返済額（月額返済額×12）：34,633,644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	2,886,137	2,677,804	208,333	97,322,196
2	2,886,137	2,683,383	202,754	94,638,813
3	2,886,137	2,688,973	197,164	91,949,840
4	2,886,137	2,694,575	191,562	89,255,265
5	2,886,137	2,700,189	185,948	86,555,076
6	2,886,137	2,705,814	180,323	83,849,262
7	2,886,137	2,711,452	174,685	81,137,810
8	2,886,137	2,717,100	169,037	78,420,710
9	2,886,137	2,722,761	163,376	75,697,949
10	2,886,137	2,728,433	157,704	72,969,516
11	2,886,137	2,734,118	152,019	70,235,398
12	2,886,137	2,739,814	146,323	67,495,584
13	2,886,137	2,745,522	140,615	64,750,062
14	2,886,137	2,751,242	134,895	61,998,820
15	2,886,137	2,756,973	129,164	59,241,847
16	2,886,137	2,762,717	123,420	56,479,130
17	2,886,137	2,768,473	117,664	53,710,657
18	2,886,137	2,774,240	111,897	50,936,417
19	2,886,137	2,780,020	106,117	48,156,397
20	2,886,137	2,785,812	100,325	45,370,585
21	2,886,137	2,791,615	94,522	42,578,970
22	2,886,137	2,797,431	88,706	39,781,539
23	2,886,137	2,803,259	82,878	36,978,280
24	2,886,137	2,809,099	77,038	34,169,181
25	2,886,137	2,814,952	71,185	31,354,229
26	2,886,137	2,820,816	65,321	28,533,413
27	2,886,137	2,826,693	59,444	25,706,720
28	2,886,137	2,832,582	53,555	22,874,138
29	2,886,137	2,838,483	47,654	20,035,655
30	2,886,137	2,844,397	41,740	17,191,258
31	2,886,137	2,850,322	35,815	14,340,936
32	2,886,137	2,856,261	29,876	11,484,675
33	2,886,137	2,862,211	23,926	8,622,464
34	2,886,137	2,868,174	17,963	5,754,290
35	2,886,137	2,874,149	11,988	2,880,141
36	2,886,141	2,880,141	6,000	0