借入金額：3億円
金利：3.000％
借入期間：4年 (48回払)
返済総額：318,734,287円
支払利息総額：18,734,287円

月額返済額：6,640,298円
年間返済額（月額返済額×12）：79,683,576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	6,640,298	5,890,298	750,000	294,109,702
2	6,640,298	5,905,024	735,274	288,204,678
3	6,640,298	5,919,787	720,511	282,284,891
4	6,640,298	5,934,586	705,712	276,350,305
5	6,640,298	5,949,423	690,875	270,400,882
6	6,640,298	5,964,296	676,002	264,436,586
7	6,640,298	5,979,207	661,091	258,457,379
8	6,640,298	5,994,155	646,143	252,463,224
9	6,640,298	6,009,140	631,158	246,454,084
10	6,640,298	6,024,163	616,135	240,429,921
11	6,640,298	6,039,224	601,074	234,390,697
12	6,640,298	6,054,322	585,976	228,336,375
13	6,640,298	6,069,458	570,840	222,266,917
14	6,640,298	6,084,631	555,667	216,182,286
15	6,640,298	6,099,843	540,455	210,082,443
16	6,640,298	6,115,092	525,206	203,967,351
17	6,640,298	6,130,380	509,918	197,836,971
18	6,640,298	6,145,706	494,592	191,691,265
19	6,640,298	6,161,070	479,228	185,530,195
20	6,640,298	6,176,473	463,825	179,353,722
21	6,640,298	6,191,914	448,384	173,161,808
22	6,640,298	6,207,394	432,904	166,954,414
23	6,640,298	6,222,912	417,386	160,731,502
24	6,640,298	6,238,470	401,828	154,493,032
25	6,640,298	6,254,066	386,232	148,238,966
26	6,640,298	6,269,701	370,597	141,969,265
27	6,640,298	6,285,375	354,923	135,683,890
28	6,640,298	6,301,089	339,209	129,382,801
29	6,640,298	6,316,841	323,457	123,065,960
30	6,640,298	6,332,634	307,664	116,733,326
31	6,640,298	6,348,465	291,833	110,384,861
32	6,640,298	6,364,336	275,962	104,020,525
33	6,640,298	6,380,247	260,051	97,640,278
34	6,640,298	6,396,198	244,100	91,244,080
35	6,640,298	6,412,188	228,110	84,831,892
36	6,640,298	6,428,219	212,079	78,403,673
37	6,640,298	6,444,289	196,009	71,959,384
38	6,640,298	6,460,400	179,898	65,498,984
39	6,640,298	6,476,551	163,747	59,022,433
40	6,640,298	6,492,742	147,556	52,529,691
41	6,640,298	6,508,974	131,324	46,020,717
42	6,640,298	6,525,247	115,051	39,495,470
43	6,640,298	6,541,560	98,738	32,953,910
44	6,640,298	6,557,914	82,384	26,395,996
45	6,640,298	6,574,309	65,989	19,821,687
46	6,640,298	6,590,744	49,554	13,230,943
47	6,640,298	6,607,221	33,077	6,623,722
48	6,640,281	6,623,722	16,559	0