借入金額：3,000万円
金利：3.000％
借入期間：3年 (36回払)
返済総額：31,407,690円
支払利息総額：1,407,690円

月額返済額：872,436円
年間返済額（月額返済額×12）：10,469,232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	872,436	797,436	75,000	29,202,564
2	872,436	799,430	73,006	28,403,134
3	872,436	801,429	71,007	27,601,705
4	872,436	803,432	69,004	26,798,273
5	872,436	805,441	66,995	25,992,832
6	872,436	807,454	64,982	25,185,378
7	872,436	809,473	62,963	24,375,905
8	872,436	811,497	60,939	23,564,408
9	872,436	813,525	58,911	22,750,883
10	872,436	815,559	56,877	21,935,324
11	872,436	817,598	54,838	21,117,726
12	872,436	819,642	52,794	20,298,084
13	872,436	821,691	50,745	19,476,393
14	872,436	823,746	48,690	18,652,647
15	872,436	825,805	46,631	17,826,842
16	872,436	827,869	44,567	16,998,973
17	872,436	829,939	42,497	16,169,034
18	872,436	832,014	40,422	15,337,020
19	872,436	834,094	38,342	14,502,926
20	872,436	836,179	36,257	13,666,747
21	872,436	838,270	34,166	12,828,477
22	872,436	840,365	32,071	11,988,112
23	872,436	842,466	29,970	11,145,646
24	872,436	844,572	27,864	10,301,074
25	872,436	846,684	25,752	9,454,390
26	872,436	848,801	23,635	8,605,589
27	872,436	850,923	21,513	7,754,666
28	872,436	853,050	19,386	6,901,616
29	872,436	855,182	17,254	6,046,434
30	872,436	857,320	15,116	5,189,114
31	872,436	859,464	12,972	4,329,650
32	872,436	861,612	10,824	3,468,038
33	872,436	863,766	8,670	2,604,272
34	872,436	865,926	6,510	1,738,346
35	872,436	868,091	4,345	870,255
36	872,430	870,255	2,175	0