借入金額：3億円
金利：0.500％
借入期間：4年 (48回払)
返済総額：303,072,471円
支払利息総額：3,072,471円

月額返済額：6,314,010円
年間返済額（月額返済額×12）：75,768,120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	6,314,010	6,189,010	125,000	293,810,990
2	6,314,010	6,191,589	122,421	287,619,401
3	6,314,010	6,194,169	119,841	281,425,232
4	6,314,010	6,196,750	117,260	275,228,482
5	6,314,010	6,199,332	114,678	269,029,150
6	6,314,010	6,201,915	112,095	262,827,235
7	6,314,010	6,204,499	109,511	256,622,736
8	6,314,010	6,207,084	106,926	250,415,652
9	6,314,010	6,209,671	104,339	244,205,981
10	6,314,010	6,212,258	101,752	237,993,723
11	6,314,010	6,214,846	99,164	231,778,877
12	6,314,010	6,217,436	96,574	225,561,441
13	6,314,010	6,220,027	93,983	219,341,414
14	6,314,010	6,222,618	91,392	213,118,796
15	6,314,010	6,225,211	88,799	206,893,585
16	6,314,010	6,227,805	86,205	200,665,780
17	6,314,010	6,230,400	83,610	194,435,380
18	6,314,010	6,232,996	81,014	188,202,384
19	6,314,010	6,235,593	78,417	181,966,791
20	6,314,010	6,238,191	75,819	175,728,600
21	6,314,010	6,240,790	73,220	169,487,810
22	6,314,010	6,243,391	70,619	163,244,419
23	6,314,010	6,245,992	68,018	156,998,427
24	6,314,010	6,248,594	65,416	150,749,833
25	6,314,010	6,251,198	62,812	144,498,635
26	6,314,010	6,253,803	60,207	138,244,832
27	6,314,010	6,256,408	57,602	131,988,424
28	6,314,010	6,259,015	54,995	125,729,409
29	6,314,010	6,261,623	52,387	119,467,786
30	6,314,010	6,264,232	49,778	113,203,554
31	6,314,010	6,266,842	47,168	106,936,712
32	6,314,010	6,269,454	44,556	100,667,258
33	6,314,010	6,272,066	41,944	94,395,192
34	6,314,010	6,274,679	39,331	88,120,513
35	6,314,010	6,277,294	36,716	81,843,219
36	6,314,010	6,279,909	34,101	75,563,310
37	6,314,010	6,282,526	31,484	69,280,784
38	6,314,010	6,285,144	28,866	62,995,640
39	6,314,010	6,287,762	26,248	56,707,878
40	6,314,010	6,290,382	23,628	50,417,496
41	6,314,010	6,293,003	21,007	44,124,493
42	6,314,010	6,295,625	18,385	37,828,868
43	6,314,010	6,298,248	15,762	31,530,620
44	6,314,010	6,300,873	13,137	25,229,747
45	6,314,010	6,303,498	10,512	18,926,249
46	6,314,010	6,306,125	7,885	12,620,124
47	6,314,010	6,308,752	5,258	6,311,372
48	6,314,001	6,311,372	2,629	0