借入金額：3億円
金利：1.500％
借入期間：4年 (48回払)
返済総額：309,277,373円
支払利息総額：9,277,373円

月額返済額：6,443,279円
年間返済額（月額返済額×12）：77,319,348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	6,443,279	6,068,279	375,000	293,931,721
2	6,443,279	6,075,865	367,414	287,855,856
3	6,443,279	6,083,460	359,819	281,772,396
4	6,443,279	6,091,064	352,215	275,681,332
5	6,443,279	6,098,678	344,601	269,582,654
6	6,443,279	6,106,301	336,978	263,476,353
7	6,443,279	6,113,934	329,345	257,362,419
8	6,443,279	6,121,576	321,703	251,240,843
9	6,443,279	6,129,228	314,051	245,111,615
10	6,443,279	6,136,890	306,389	238,974,725
11	6,443,279	6,144,561	298,718	232,830,164
12	6,443,279	6,152,242	291,037	226,677,922
13	6,443,279	6,159,932	283,347	220,517,990
14	6,443,279	6,167,632	275,647	214,350,358
15	6,443,279	6,175,342	267,937	208,175,016
16	6,443,279	6,183,061	260,218	201,991,955
17	6,443,279	6,190,790	252,489	195,801,165
18	6,443,279	6,198,528	244,751	189,602,637
19	6,443,279	6,206,276	237,003	183,396,361
20	6,443,279	6,214,034	229,245	177,182,327
21	6,443,279	6,221,802	221,477	170,960,525
22	6,443,279	6,229,579	213,700	164,730,946
23	6,443,279	6,237,366	205,913	158,493,580
24	6,443,279	6,245,163	198,116	152,248,417
25	6,443,279	6,252,969	190,310	145,995,448
26	6,443,279	6,260,785	182,494	139,734,663
27	6,443,279	6,268,611	174,668	133,466,052
28	6,443,279	6,276,447	166,832	127,189,605
29	6,443,279	6,284,292	158,987	120,905,313
30	6,443,279	6,292,148	151,131	114,613,165
31	6,443,279	6,300,013	143,266	108,313,152
32	6,443,279	6,307,888	135,391	102,005,264
33	6,443,279	6,315,773	127,506	95,689,491
34	6,443,279	6,323,668	119,611	89,365,823
35	6,443,279	6,331,572	111,707	83,034,251
36	6,443,279	6,339,487	103,792	76,694,764
37	6,443,279	6,347,411	95,868	70,347,353
38	6,443,279	6,355,345	87,934	63,992,008
39	6,443,279	6,363,289	79,990	57,628,719
40	6,443,279	6,371,244	72,035	51,257,475
41	6,443,279	6,379,208	64,071	44,878,267
42	6,443,279	6,387,182	56,097	38,491,085
43	6,443,279	6,395,166	48,113	32,095,919
44	6,443,279	6,403,160	40,119	25,692,759
45	6,443,279	6,411,164	32,115	19,281,595
46	6,443,279	6,419,178	24,101	12,862,417
47	6,443,279	6,427,201	16,078	6,435,216
48	6,443,260	6,435,216	8,044	0