借入金額：3億円
金利：1.200％
借入期間：4年 (48回払)
返済総額：307,407,519円
支払利息総額：7,407,519円

月額返済額：6,404,323円
年間返済額（月額返済額×12）：76,851,876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	6,404,323	6,104,323	300,000	293,895,677
2	6,404,323	6,110,428	293,895	287,785,249
3	6,404,323	6,116,538	287,785	281,668,711
4	6,404,323	6,122,655	281,668	275,546,056
5	6,404,323	6,128,777	275,546	269,417,279
6	6,404,323	6,134,906	269,417	263,282,373
7	6,404,323	6,141,041	263,282	257,141,332
8	6,404,323	6,147,182	257,141	250,994,150
9	6,404,323	6,153,329	250,994	244,840,821
10	6,404,323	6,159,483	244,840	238,681,338
11	6,404,323	6,165,642	238,681	232,515,696
12	6,404,323	6,171,808	232,515	226,343,888
13	6,404,323	6,177,980	226,343	220,165,908
14	6,404,323	6,184,158	220,165	213,981,750
15	6,404,323	6,190,342	213,981	207,791,408
16	6,404,323	6,196,532	207,791	201,594,876
17	6,404,323	6,202,729	201,594	195,392,147
18	6,404,323	6,208,931	195,392	189,183,216
19	6,404,323	6,215,140	189,183	182,968,076
20	6,404,323	6,221,355	182,968	176,746,721
21	6,404,323	6,227,577	176,746	170,519,144
22	6,404,323	6,233,804	170,519	164,285,340
23	6,404,323	6,240,038	164,285	158,045,302
24	6,404,323	6,246,278	158,045	151,799,024
25	6,404,323	6,252,524	151,799	145,546,500
26	6,404,323	6,258,777	145,546	139,287,723
27	6,404,323	6,265,036	139,287	133,022,687
28	6,404,323	6,271,301	133,022	126,751,386
29	6,404,323	6,277,572	126,751	120,473,814
30	6,404,323	6,283,850	120,473	114,189,964
31	6,404,323	6,290,134	114,189	107,899,830
32	6,404,323	6,296,424	107,899	101,603,406
33	6,404,323	6,302,720	101,603	95,300,686
34	6,404,323	6,309,023	95,300	88,991,663
35	6,404,323	6,315,332	88,991	82,676,331
36	6,404,323	6,321,647	82,676	76,354,684
37	6,404,323	6,327,969	76,354	70,026,715
38	6,404,323	6,334,297	70,026	63,692,418
39	6,404,323	6,340,631	63,692	57,351,787
40	6,404,323	6,346,972	57,351	51,004,815
41	6,404,323	6,353,319	51,004	44,651,496
42	6,404,323	6,359,672	44,651	38,291,824
43	6,404,323	6,366,032	38,291	31,925,792
44	6,404,323	6,372,398	31,925	25,553,394
45	6,404,323	6,378,770	25,553	19,174,624
46	6,404,323	6,385,149	19,174	12,789,475
47	6,404,323	6,391,534	12,789	6,397,941
48	6,404,338	6,397,941	6,397	0