借入金額：1億円
金利：3.000％
借入期間：3年 (36回払)
返済総額：104,692,339円
支払利息総額：4,692,339円

月額返済額：2,908,120円
年間返済額（月額返済額×12）：34,897,440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	2,908,120	2,658,120	250,000	97,341,880
2	2,908,120	2,664,766	243,354	94,677,114
3	2,908,120	2,671,428	236,692	92,005,686
4	2,908,120	2,678,106	230,014	89,327,580
5	2,908,120	2,684,802	223,318	86,642,778
6	2,908,120	2,691,514	216,606	83,951,264
7	2,908,120	2,698,242	209,878	81,253,022
8	2,908,120	2,704,988	203,132	78,548,034
9	2,908,120	2,711,750	196,370	75,836,284
10	2,908,120	2,718,530	189,590	73,117,754
11	2,908,120	2,725,326	182,794	70,392,428
12	2,908,120	2,732,139	175,981	67,660,289
13	2,908,120	2,738,970	169,150	64,921,319
14	2,908,120	2,745,817	162,303	62,175,502
15	2,908,120	2,752,682	155,438	59,422,820
16	2,908,120	2,759,563	148,557	56,663,257
17	2,908,120	2,766,462	141,658	53,896,795
18	2,908,120	2,773,379	134,741	51,123,416
19	2,908,120	2,780,312	127,808	48,343,104
20	2,908,120	2,787,263	120,857	45,555,841
21	2,908,120	2,794,231	113,889	42,761,610
22	2,908,120	2,801,216	106,904	39,960,394
23	2,908,120	2,808,220	99,900	37,152,174
24	2,908,120	2,815,240	92,880	34,336,934
25	2,908,120	2,822,278	85,842	31,514,656
26	2,908,120	2,829,334	78,786	28,685,322
27	2,908,120	2,836,407	71,713	25,848,915
28	2,908,120	2,843,498	64,622	23,005,417
29	2,908,120	2,850,607	57,513	20,154,810
30	2,908,120	2,857,733	50,387	17,297,077
31	2,908,120	2,864,878	43,242	14,432,199
32	2,908,120	2,872,040	36,080	11,560,159
33	2,908,120	2,879,220	28,900	8,680,939
34	2,908,120	2,886,418	21,702	5,794,521
35	2,908,120	2,893,634	14,486	2,900,887
36	2,908,139	2,900,887	7,252	0