借入金額：6,000万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：63,746,837円
支払利息総額：3,746,837円

月額返済額：1,328,059円
年間返済額（月額返済額×12）：15,936,708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	1,328,059	1,178,059	150,000	58,821,941
2	1,328,059	1,181,005	147,054	57,640,936
3	1,328,059	1,183,957	144,102	56,456,979
4	1,328,059	1,186,917	141,142	55,270,062
5	1,328,059	1,189,884	138,175	54,080,178
6	1,328,059	1,192,859	135,200	52,887,319
7	1,328,059	1,195,841	132,218	51,691,478
8	1,328,059	1,198,831	129,228	50,492,647
9	1,328,059	1,201,828	126,231	49,290,819
10	1,328,059	1,204,832	123,227	48,085,987
11	1,328,059	1,207,845	120,214	46,878,142
12	1,328,059	1,210,864	117,195	45,667,278
13	1,328,059	1,213,891	114,168	44,453,387
14	1,328,059	1,216,926	111,133	43,236,461
15	1,328,059	1,219,968	108,091	42,016,493
16	1,328,059	1,223,018	105,041	40,793,475
17	1,328,059	1,226,076	101,983	39,567,399
18	1,328,059	1,229,141	98,918	38,338,258
19	1,328,059	1,232,214	95,845	37,106,044
20	1,328,059	1,235,294	92,765	35,870,750
21	1,328,059	1,238,383	89,676	34,632,367
22	1,328,059	1,241,479	86,580	33,390,888
23	1,328,059	1,244,582	83,477	32,146,306
24	1,328,059	1,247,694	80,365	30,898,612
25	1,328,059	1,250,813	77,246	29,647,799
26	1,328,059	1,253,940	74,119	28,393,859
27	1,328,059	1,257,075	70,984	27,136,784
28	1,328,059	1,260,218	67,841	25,876,566
29	1,328,059	1,263,368	64,691	24,613,198
30	1,328,059	1,266,527	61,532	23,346,671
31	1,328,059	1,269,693	58,366	22,076,978
32	1,328,059	1,272,867	55,192	20,804,111
33	1,328,059	1,276,049	52,010	19,528,062
34	1,328,059	1,279,239	48,820	18,248,823
35	1,328,059	1,282,437	45,622	16,966,386
36	1,328,059	1,285,644	42,415	15,680,742
37	1,328,059	1,288,858	39,201	14,391,884
38	1,328,059	1,292,080	35,979	13,099,804
39	1,328,059	1,295,310	32,749	11,804,494
40	1,328,059	1,298,548	29,511	10,505,946
41	1,328,059	1,301,795	26,264	9,204,151
42	1,328,059	1,305,049	23,010	7,899,102
43	1,328,059	1,308,312	19,747	6,590,790
44	1,328,059	1,311,583	16,476	5,279,207
45	1,328,059	1,314,861	13,198	3,964,346
46	1,328,059	1,318,149	9,910	2,646,197
47	1,328,059	1,321,444	6,615	1,324,753
48	1,328,064	1,324,753	3,311	0