借入金額：3億円
金利：1.000％
借入期間：4年 (48回払)
返済総額：306,164,941円
支払利息総額：6,164,941円

月額返済額：6,378,436円
年間返済額（月額返済額×12）：76,541,232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	6,378,436	6,128,436	250,000	293,871,564
2	6,378,436	6,133,544	244,892	287,738,020
3	6,378,436	6,138,655	239,781	281,599,365
4	6,378,436	6,143,770	234,666	275,455,595
5	6,378,436	6,148,890	229,546	269,306,705
6	6,378,436	6,154,014	224,422	263,152,691
7	6,378,436	6,159,143	219,293	256,993,548
8	6,378,436	6,164,275	214,161	250,829,273
9	6,378,436	6,169,412	209,024	244,659,861
10	6,378,436	6,174,553	203,883	238,485,308
11	6,378,436	6,179,699	198,737	232,305,609
12	6,378,436	6,184,848	193,588	226,120,761
13	6,378,436	6,190,003	188,433	219,930,758
14	6,378,436	6,195,161	183,275	213,735,597
15	6,378,436	6,200,324	178,112	207,535,273
16	6,378,436	6,205,490	172,946	201,329,783
17	6,378,436	6,210,662	167,774	195,119,121
18	6,378,436	6,215,837	162,599	188,903,284
19	6,378,436	6,221,017	157,419	182,682,267
20	6,378,436	6,226,201	152,235	176,456,066
21	6,378,436	6,231,390	147,046	170,224,676
22	6,378,436	6,236,583	141,853	163,988,093
23	6,378,436	6,241,780	136,656	157,746,313
24	6,378,436	6,246,981	131,455	151,499,332
25	6,378,436	6,252,187	126,249	145,247,145
26	6,378,436	6,257,397	121,039	138,989,748
27	6,378,436	6,262,612	115,824	132,727,136
28	6,378,436	6,267,831	110,605	126,459,305
29	6,378,436	6,273,054	105,382	120,186,251
30	6,378,436	6,278,281	100,155	113,907,970
31	6,378,436	6,283,513	94,923	107,624,457
32	6,378,436	6,288,749	89,687	101,335,708
33	6,378,436	6,293,990	84,446	95,041,718
34	6,378,436	6,299,235	79,201	88,742,483
35	6,378,436	6,304,484	73,952	82,437,999
36	6,378,436	6,309,738	68,698	76,128,261
37	6,378,436	6,314,996	63,440	69,813,265
38	6,378,436	6,320,259	58,177	63,493,006
39	6,378,436	6,325,526	52,910	57,167,480
40	6,378,436	6,330,797	47,639	50,836,683
41	6,378,436	6,336,073	42,363	44,500,610
42	6,378,436	6,341,353	37,083	38,159,257
43	6,378,436	6,346,637	31,799	31,812,620
44	6,378,436	6,351,926	26,510	25,460,694
45	6,378,436	6,357,219	21,217	19,103,475
46	6,378,436	6,362,517	15,919	12,740,958
47	6,378,436	6,367,819	10,617	6,373,139
48	6,378,449	6,373,139	5,310	0