借入金額：3億円
金利：2.500％
借入期間：4年 (48回払)
返済総額：315,562,065円
支払利息総額：15,562,065円

月額返済額：6,574,210円
年間返済額（月額返済額×12）：78,890,520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	6,574,210	5,949,210	625,000	294,050,790
2	6,574,210	5,961,605	612,605	288,089,185
3	6,574,210	5,974,025	600,185	282,115,160
4	6,574,210	5,986,471	587,739	276,128,689
5	6,574,210	5,998,942	575,268	270,129,747
6	6,574,210	6,011,440	562,770	264,118,307
7	6,574,210	6,023,964	550,246	258,094,343
8	6,574,210	6,036,514	537,696	252,057,829
9	6,574,210	6,049,090	525,120	246,008,739
10	6,574,210	6,061,692	512,518	239,947,047
11	6,574,210	6,074,321	499,889	233,872,726
12	6,574,210	6,086,976	487,234	227,785,750
13	6,574,210	6,099,657	474,553	221,686,093
14	6,574,210	6,112,364	461,846	215,573,729
15	6,574,210	6,125,099	449,111	209,448,630
16	6,574,210	6,137,859	436,351	203,310,771
17	6,574,210	6,150,646	423,564	197,160,125
18	6,574,210	6,163,460	410,750	190,996,665
19	6,574,210	6,176,301	397,909	184,820,364
20	6,574,210	6,189,168	385,042	178,631,196
21	6,574,210	6,202,062	372,148	172,429,134
22	6,574,210	6,214,983	359,227	166,214,151
23	6,574,210	6,227,931	346,279	159,986,220
24	6,574,210	6,240,906	333,304	153,745,314
25	6,574,210	6,253,908	320,302	147,491,406
26	6,574,210	6,266,937	307,273	141,224,469
27	6,574,210	6,279,993	294,217	134,944,476
28	6,574,210	6,293,076	281,134	128,651,400
29	6,574,210	6,306,187	268,023	122,345,213
30	6,574,210	6,319,325	254,885	116,025,888
31	6,574,210	6,332,490	241,720	109,693,398
32	6,574,210	6,345,683	228,527	103,347,715
33	6,574,210	6,358,903	215,307	96,988,812
34	6,574,210	6,372,150	202,060	90,616,662
35	6,574,210	6,385,426	188,784	84,231,236
36	6,574,210	6,398,729	175,481	77,832,507
37	6,574,210	6,412,059	162,151	71,420,448
38	6,574,210	6,425,418	148,792	64,995,030
39	6,574,210	6,438,804	135,406	58,556,226
40	6,574,210	6,452,218	121,992	52,104,008
41	6,574,210	6,465,660	108,550	45,638,348
42	6,574,210	6,479,131	95,079	39,159,217
43	6,574,210	6,492,629	81,581	32,666,588
44	6,574,210	6,506,155	68,055	26,160,433
45	6,574,210	6,519,710	54,500	19,640,723
46	6,574,210	6,533,292	40,918	13,107,431
47	6,574,210	6,546,903	27,307	6,560,528
48	6,574,195	6,560,528	13,667	0