借入金額：3億円
金利：0.650％
借入期間：4年 (48回払)
返済総額：303,998,113円
支払利息総額：3,998,113円

月額返済額：6,333,294円
年間返済額（月額返済額×12）：75,999,528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	6,333,294	6,170,794	162,500	293,829,206
2	6,333,294	6,174,137	159,157	287,655,069
3	6,333,294	6,177,481	155,813	281,477,588
4	6,333,294	6,180,827	152,467	275,296,761
5	6,333,294	6,184,175	149,119	269,112,586
6	6,333,294	6,187,525	145,769	262,925,061
7	6,333,294	6,190,877	142,417	256,734,184
8	6,333,294	6,194,230	139,064	250,539,954
9	6,333,294	6,197,585	135,709	244,342,369
10	6,333,294	6,200,942	132,352	238,141,427
11	6,333,294	6,204,301	128,993	231,937,126
12	6,333,294	6,207,662	125,632	225,729,464
13	6,333,294	6,211,024	122,270	219,518,440
14	6,333,294	6,214,389	118,905	213,304,051
15	6,333,294	6,217,755	115,539	207,086,296
16	6,333,294	6,221,123	112,171	200,865,173
17	6,333,294	6,224,493	108,801	194,640,680
18	6,333,294	6,227,864	105,430	188,412,816
19	6,333,294	6,231,238	102,056	182,181,578
20	6,333,294	6,234,613	98,681	175,946,965
21	6,333,294	6,237,990	95,304	169,708,975
22	6,333,294	6,241,369	91,925	163,467,606
23	6,333,294	6,244,750	88,544	157,222,856
24	6,333,294	6,248,132	85,162	150,974,724
25	6,333,294	6,251,517	81,777	144,723,207
26	6,333,294	6,254,903	78,391	138,468,304
27	6,333,294	6,258,291	75,003	132,210,013
28	6,333,294	6,261,681	71,613	125,948,332
29	6,333,294	6,265,072	68,222	119,683,260
30	6,333,294	6,268,466	64,828	113,414,794
31	6,333,294	6,271,861	61,433	107,142,933
32	6,333,294	6,275,259	58,035	100,867,674
33	6,333,294	6,278,658	54,636	94,589,016
34	6,333,294	6,282,059	51,235	88,306,957
35	6,333,294	6,285,462	47,832	82,021,495
36	6,333,294	6,288,866	44,428	75,732,629
37	6,333,294	6,292,273	41,021	69,440,356
38	6,333,294	6,295,681	37,613	63,144,675
39	6,333,294	6,299,091	34,203	56,845,584
40	6,333,294	6,302,503	30,791	50,543,081
41	6,333,294	6,305,917	27,377	44,237,164
42	6,333,294	6,309,333	23,961	37,927,831
43	6,333,294	6,312,750	20,544	31,615,081
44	6,333,294	6,316,170	17,124	25,298,911
45	6,333,294	6,319,591	13,703	18,979,320
46	6,333,294	6,323,014	10,280	12,656,306
47	6,333,294	6,326,439	6,855	6,329,867
48	6,333,295	6,329,867	3,428	0