借入金額：3,000万円
金利：2.500％
借入期間：3年 (36回払)
返済総額：31,170,269円
支払利息総額：1,170,269円

月額返済額：865,841円
年間返済額（月額返済額×12）：10,390,092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	865,841	803,341	62,500	29,196,659
2	865,841	805,015	60,826	28,391,644
3	865,841	806,692	59,149	27,584,952
4	865,841	808,373	57,468	26,776,579
5	865,841	810,057	55,784	25,966,522
6	865,841	811,745	54,096	25,154,777
7	865,841	813,436	52,405	24,341,341
8	865,841	815,130	50,711	23,526,211
9	865,841	816,829	49,012	22,709,382
10	865,841	818,530	47,311	21,890,852
11	865,841	820,236	45,605	21,070,616
12	865,841	821,944	43,897	20,248,672
13	865,841	823,657	42,184	19,425,015
14	865,841	825,373	40,468	18,599,642
15	865,841	827,092	38,749	17,772,550
16	865,841	828,815	37,026	16,943,735
17	865,841	830,542	35,299	16,113,193
18	865,841	832,272	33,569	15,280,921
19	865,841	834,006	31,835	14,446,915
20	865,841	835,744	30,097	13,611,171
21	865,841	837,485	28,356	12,773,686
22	865,841	839,230	26,611	11,934,456
23	865,841	840,978	24,863	11,093,478
24	865,841	842,730	23,111	10,250,748
25	865,841	844,486	21,355	9,406,262
26	865,841	846,245	19,596	8,560,017
27	865,841	848,008	17,833	7,712,009
28	865,841	849,775	16,066	6,862,234
29	865,841	851,545	14,296	6,010,689
30	865,841	853,319	12,522	5,157,370
31	865,841	855,097	10,744	4,302,273
32	865,841	856,878	8,963	3,445,395
33	865,841	858,664	7,177	2,586,731
34	865,841	860,452	5,389	1,726,279
35	865,841	862,245	3,596	864,034
36	865,834	864,034	1,800	0