借入金額：3億円
金利：2.000％
借入期間：4年 (48回払)
返済総額：312,409,756円
支払利息総額：12,409,756円

月額返済額：6,508,537円
年間返済額（月額返済額×12）：78,102,444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	6,508,537	6,008,537	500,000	293,991,463
2	6,508,537	6,018,552	489,985	287,972,911
3	6,508,537	6,028,583	479,954	281,944,328
4	6,508,537	6,038,630	469,907	275,905,698
5	6,508,537	6,048,695	459,842	269,857,003
6	6,508,537	6,058,776	449,761	263,798,227
7	6,508,537	6,068,874	439,663	257,729,353
8	6,508,537	6,078,989	429,548	251,650,364
9	6,508,537	6,089,120	419,417	245,561,244
10	6,508,537	6,099,269	409,268	239,461,975
11	6,508,537	6,109,434	399,103	233,352,541
12	6,508,537	6,119,617	388,920	227,232,924
13	6,508,537	6,129,816	378,721	221,103,108
14	6,508,537	6,140,032	368,505	214,963,076
15	6,508,537	6,150,266	358,271	208,812,810
16	6,508,537	6,160,516	348,021	202,652,294
17	6,508,537	6,170,784	337,753	196,481,510
18	6,508,537	6,181,068	327,469	190,300,442
19	6,508,537	6,191,370	317,167	184,109,072
20	6,508,537	6,201,689	306,848	177,907,383
21	6,508,537	6,212,025	296,512	171,695,358
22	6,508,537	6,222,379	286,158	165,472,979
23	6,508,537	6,232,749	275,788	159,240,230
24	6,508,537	6,243,137	265,400	152,997,093
25	6,508,537	6,253,542	254,995	146,743,551
26	6,508,537	6,263,965	244,572	140,479,586
27	6,508,537	6,274,405	234,132	134,205,181
28	6,508,537	6,284,862	223,675	127,920,319
29	6,508,537	6,295,337	213,200	121,624,982
30	6,508,537	6,305,829	202,708	115,319,153
31	6,508,537	6,316,339	192,198	109,002,814
32	6,508,537	6,326,866	181,671	102,675,948
33	6,508,537	6,337,411	171,126	96,338,537
34	6,508,537	6,347,973	160,564	89,990,564
35	6,508,537	6,358,553	149,984	83,632,011
36	6,508,537	6,369,151	139,386	77,262,860
37	6,508,537	6,379,766	128,771	70,883,094
38	6,508,537	6,390,399	118,138	64,492,695
39	6,508,537	6,401,050	107,487	58,091,645
40	6,508,537	6,411,718	96,819	51,679,927
41	6,508,537	6,422,404	86,133	45,257,523
42	6,508,537	6,433,108	75,429	38,824,415
43	6,508,537	6,443,830	64,707	32,380,585
44	6,508,537	6,454,570	53,967	25,926,015
45	6,508,537	6,465,327	43,210	19,460,688
46	6,508,537	6,476,103	32,434	12,984,585
47	6,508,537	6,486,897	21,640	6,497,688
48	6,508,517	6,497,688	10,829	0