金利計算

借入額(円)

金利(%)

返済期間(年)


計算結果

借入額
30,000,000
金利
2%
返済期間
35
返済回数
420
返済月額平均
96,487
利息の合計額
10,524,871
返済総額
40,524,871
返済総額に対する利息の割合
25.97%
借入額に対する返済総額の倍率
1.3508
※ 金利の計算方法は、元金均等方式を採用しています。※ 計算結果に1円未満の端数が発生する場合は切り捨てます。※ 当サイトの計算結果による各種の数値は、正確性、確実性を保証するものではございません。ご利用は自己責任でお願い致します。



CSV

※ 金利計算の計算結果の詳細を CSV 形式で表示しています。

返済回数,経過(年),経過(月),元金(円),利息額(円),返済額(円),ローン残高(円)
1回,0,1,71428,50000,121428,29928572
2回,0,2,71428,49880,121308,29857144
3回,0,3,71428,49761,121189,29785716
4回,0,4,71428,49642,121070,29714288
5回,0,5,71428,49523,120951,29642860
6回,0,6,71428,49404,120832,29571432
7回,0,7,71428,49285,120713,29500004
8回,0,8,71428,49166,120594,29428576
9回,0,9,71428,49047,120475,29357148
10回,0,10,71428,48928,120356,29285720
11回,0,11,71428,48809,120237,29214292
12回,0,12,71428,48690,120118,29142864
13回,1,1,71428,48571,119999,29071436
14回,1,2,71428,48452,119880,29000008
15回,1,3,71428,48333,119761,28928580
16回,1,4,71428,48214,119642,28857152
17回,1,5,71428,48095,119523,28785724
18回,1,6,71428,47976,119404,28714296
19回,1,7,71428,47857,119285,28642868
20回,1,8,71428,47738,119166,28571440
21回,1,9,71428,47619,119047,28500012
22回,1,10,71428,47500,118928,28428584
23回,1,11,71428,47380,118808,28357156
24回,1,12,71428,47261,118689,28285728
25回,2,1,71428,47142,118570,28214300
26回,2,2,71428,47023,118451,28142872
27回,2,3,71428,46904,118332,28071444
28回,2,4,71428,46785,118213,28000016
29回,2,5,71428,46666,118094,27928588
30回,2,6,71428,46547,117975,27857160
31回,2,7,71428,46428,117856,27785732
32回,2,8,71428,46309,117737,27714304
33回,2,9,71428,46190,117618,27642876
34回,2,10,71428,46071,117499,27571448
35回,2,11,71428,45952,117380,27500020
36回,2,12,71428,45833,117261,27428592
37回,3,1,71428,45714,117142,27357164
38回,3,2,71428,45595,117023,27285736
39回,3,3,71428,45476,116904,27214308
40回,3,4,71428,45357,116785,27142880
41回,3,5,71428,45238,116666,27071452
42回,3,6,71428,45119,116547,27000024
43回,3,7,71428,45000,116428,26928596
44回,3,8,71428,44880,116308,26857168
45回,3,9,71428,44761,116189,26785740
46回,3,10,71428,44642,116070,26714312
47回,3,11,71428,44523,115951,26642884
48回,3,12,71428,44404,115832,26571456
49回,4,1,71428,44285,115713,26500028
50回,4,2,71428,44166,115594,26428600
51回,4,3,71428,44047,115475,26357172
52回,4,4,71428,43928,115356,26285744
53回,4,5,71428,43809,115237,26214316
54回,4,6,71428,43690,115118,26142888
55回,4,7,71428,43571,114999,26071460
56回,4,8,71428,43452,114880,26000032
57回,4,9,71428,43333,114761,25928604
58回,4,10,71428,43214,114642,25857176
59回,4,11,71428,43095,114523,25785748
60回,4,12,71428,42976,114404,25714320
61回,5,1,71428,42857,114285,25642892
62回,5,2,71428,42738,114166,25571464
63回,5,3,71428,42619,114047,25500036
64回,5,4,71428,42500,113928,25428608
65回,5,5,71428,42381,113809,25357180
66回,5,6,71428,42261,113689,25285752
67回,5,7,71428,42142,113570,25214324
68回,5,8,71428,42023,113451,25142896
69回,5,9,71428,41904,113332,25071468
70回,5,10,71428,41785,113213,25000040
71回,5,11,71428,41666,113094,24928612
72回,5,12,71428,41547,112975,24857184
73回,6,1,71428,41428,112856,24785756
74回,6,2,71428,41309,112737,24714328
75回,6,3,71428,41190,112618,24642900
76回,6,4,71428,41071,112499,24571472
77回,6,5,71428,40952,112380,24500044
78回,6,6,71428,40833,112261,24428616
79回,6,7,71428,40714,112142,24357188
80回,6,8,71428,40595,112023,24285760
81回,6,9,71428,40476,111904,24214332
82回,6,10,71428,40357,111785,24142904
83回,6,11,71428,40238,111666,24071476
84回,6,12,71428,40119,111547,24000048
85回,7,1,71428,40000,111428,23928620
86回,7,2,71428,39881,111309,23857192
87回,7,3,71428,39761,111189,23785764
88回,7,4,71428,39642,111070,23714336
89回,7,5,71428,39523,110951,23642908
90回,7,6,71428,39404,110832,23571480
91回,7,7,71428,39285,110713,23500052
92回,7,8,71428,39166,110594,23428624
93回,7,9,71428,39047,110475,23357196
94回,7,10,71428,38928,110356,23285768
95回,7,11,71428,38809,110237,23214340
96回,7,12,71428,38690,110118,23142912
97回,8,1,71428,38571,109999,23071484
98回,8,2,71428,38452,109880,23000056
99回,8,3,71428,38333,109761,22928628
100回,8,4,71428,38214,109642,22857200
101回,8,5,71428,38095,109523,22785772
102回,8,6,71428,37976,109404,22714344
103回,8,7,71428,37857,109285,22642916
104回,8,8,71428,37738,109166,22571488
105回,8,9,71428,37619,109047,22500060
106回,8,10,71428,37500,108928,22428632
107回,8,11,71428,37381,108809,22357204
108回,8,12,71428,37262,108690,22285776
109回,9,1,71428,37142,108570,22214348
110回,9,2,71428,37023,108451,22142920
111回,9,3,71428,36904,108332,22071492
112回,9,4,71428,36785,108213,22000064
113回,9,5,71428,36666,108094,21928636
114回,9,6,71428,36547,107975,21857208
115回,9,7,71428,36428,107856,21785780
116回,9,8,71428,36309,107737,21714352
117回,9,9,71428,36190,107618,21642924
118回,9,10,71428,36071,107499,21571496
119回,9,11,71428,35952,107380,21500068
120回,9,12,71428,35833,107261,21428640
121回,10,1,71428,35714,107142,21357212
122回,10,2,71428,35595,107023,21285784
123回,10,3,71428,35476,106904,21214356
124回,10,4,71428,35357,106785,21142928
125回,10,5,71428,35238,106666,21071500
126回,10,6,71428,35119,106547,21000072
127回,10,7,71428,35000,106428,20928644
128回,10,8,71428,34881,106309,20857216
129回,10,9,71428,34762,106190,20785788
130回,10,10,71428,34642,106070,20714360
131回,10,11,71428,34523,105951,20642932
132回,10,12,71428,34404,105832,20571504
133回,11,1,71428,34285,105713,20500076
134回,11,2,71428,34166,105594,20428648
135回,11,3,71428,34047,105475,20357220
136回,11,4,71428,33928,105356,20285792
137回,11,5,71428,33809,105237,20214364
138回,11,6,71428,33690,105118,20142936
139回,11,7,71428,33571,104999,20071508
140回,11,8,71428,33452,104880,20000080
141回,11,9,71428,33333,104761,19928652
142回,11,10,71428,33214,104642,19857224
143回,11,11,71428,33095,104523,19785796
144回,11,12,71428,32976,104404,19714368
145回,12,1,71428,32857,104285,19642940
146回,12,2,71428,32738,104166,19571512
147回,12,3,71428,32619,104047,19500084
148回,12,4,71428,32500,103928,19428656
149回,12,5,71428,32381,103809,19357228
150回,12,6,71428,32262,103690,19285800
151回,12,7,71428,32142,103570,19214372
152回,12,8,71428,32023,103451,19142944
153回,12,9,71428,31904,103332,19071516
154回,12,10,71428,31785,103213,19000088
155回,12,11,71428,31666,103094,18928660
156回,12,12,71428,31547,102975,18857232
157回,13,1,71428,31428,102856,18785804
158回,13,2,71428,31309,102737,18714376
159回,13,3,71428,31190,102618,18642948
160回,13,4,71428,31071,102499,18571520
161回,13,5,71428,30952,102380,18500092
162回,13,6,71428,30833,102261,18428664
163回,13,7,71428,30714,102142,18357236
164回,13,8,71428,30595,102023,18285808
165回,13,9,71428,30476,101904,18214380
166回,13,10,71428,30357,101785,18142952
167回,13,11,71428,30238,101666,18071524
168回,13,12,71428,30119,101547,18000096
169回,14,1,71428,30000,101428,17928668
170回,14,2,71428,29881,101309,17857240
171回,14,3,71428,29762,101190,17785812
172回,14,4,71428,29643,101071,17714384
173回,14,5,71428,29523,100951,17642956
174回,14,6,71428,29404,100832,17571528
175回,14,7,71428,29285,100713,17500100
176回,14,8,71428,29166,100594,17428672
177回,14,9,71428,29047,100475,17357244
178回,14,10,71428,28928,100356,17285816
179回,14,11,71428,28809,100237,17214388
180回,14,12,71428,28690,100118,17142960
181回,15,1,71428,28571,99999,17071532
182回,15,2,71428,28452,99880,17000104
183回,15,3,71428,28333,99761,16928676
184回,15,4,71428,28214,99642,16857248
185回,15,5,71428,28095,99523,16785820
186回,15,6,71428,27976,99404,16714392
187回,15,7,71428,27857,99285,16642964
188回,15,8,71428,27738,99166,16571536
189回,15,9,71428,27619,99047,16500108
190回,15,10,71428,27500,98928,16428680
191回,15,11,71428,27381,98809,16357252
192回,15,12,71428,27262,98690,16285824
193回,16,1,71428,27143,98571,16214396
194回,16,2,71428,27023,98451,16142968
195回,16,3,71428,26904,98332,16071540
196回,16,4,71428,26785,98213,16000112
197回,16,5,71428,26666,98094,15928684
198回,16,6,71428,26547,97975,15857256
199回,16,7,71428,26428,97856,15785828
200回,16,8,71428,26309,97737,15714400
201回,16,9,71428,26190,97618,15642972
202回,16,10,71428,26071,97499,15571544
203回,16,11,71428,25952,97380,15500116
204回,16,12,71428,25833,97261,15428688
205回,17,1,71428,25714,97142,15357260
206回,17,2,71428,25595,97023,15285832
207回,17,3,71428,25476,96904,15214404
208回,17,4,71428,25357,96785,15142976
209回,17,5,71428,25238,96666,15071548
210回,17,6,71428,25119,96547,15000120
211回,17,7,71428,25000,96428,14928692
212回,17,8,71428,24881,96309,14857264
213回,17,9,71428,24762,96190,14785836
214回,17,10,71428,24643,96071,14714408
215回,17,11,71428,24524,95952,14642980
216回,17,12,71428,24404,95832,14571552
217回,18,1,71428,24285,95713,14500124
218回,18,2,71428,24166,95594,14428696
219回,18,3,71428,24047,95475,14357268
220回,18,4,71428,23928,95356,14285840
221回,18,5,71428,23809,95237,14214412
222回,18,6,71428,23690,95118,14142984
223回,18,7,71428,23571,94999,14071556
224回,18,8,71428,23452,94880,14000128
225回,18,9,71428,23333,94761,13928700
226回,18,10,71428,23214,94642,13857272
227回,18,11,71428,23095,94523,13785844
228回,18,12,71428,22976,94404,13714416
229回,19,1,71428,22857,94285,13642988
230回,19,2,71428,22738,94166,13571560
231回,19,3,71428,22619,94047,13500132
232回,19,4,71428,22500,93928,13428704
233回,19,5,71428,22381,93809,13357276
234回,19,6,71428,22262,93690,13285848
235回,19,7,71428,22143,93571,13214420
236回,19,8,71428,22024,93452,13142992
237回,19,9,71428,21904,93332,13071564
238回,19,10,71428,21785,93213,13000136
239回,19,11,71428,21666,93094,12928708
240回,19,12,71428,21547,92975,12857280
241回,20,1,71428,21428,92856,12785852
242回,20,2,71428,21309,92737,12714424
243回,20,3,71428,21190,92618,12642996
244回,20,4,71428,21071,92499,12571568
245回,20,5,71428,20952,92380,12500140
246回,20,6,71428,20833,92261,12428712
247回,20,7,71428,20714,92142,12357284
248回,20,8,71428,20595,92023,12285856
249回,20,9,71428,20476,91904,12214428
250回,20,10,71428,20357,91785,12143000
251回,20,11,71428,20238,91666,12071572
252回,20,12,71428,20119,91547,12000144
253回,21,1,71428,20000,91428,11928716
254回,21,2,71428,19881,91309,11857288
255回,21,3,71428,19762,91190,11785860
256回,21,4,71428,19643,91071,11714432
257回,21,5,71428,19524,90952,11643004
258回,21,6,71428,19405,90833,11571576
259回,21,7,71428,19285,90713,11500148
260回,21,8,71428,19166,90594,11428720
261回,21,9,71428,19047,90475,11357292
262回,21,10,71428,18928,90356,11285864
263回,21,11,71428,18809,90237,11214436
264回,21,12,71428,18690,90118,11143008
265回,22,1,71428,18571,89999,11071580
266回,22,2,71428,18452,89880,11000152
267回,22,3,71428,18333,89761,10928724
268回,22,4,71428,18214,89642,10857296
269回,22,5,71428,18095,89523,10785868
270回,22,6,71428,17976,89404,10714440
271回,22,7,71428,17857,89285,10643012
272回,22,8,71428,17738,89166,10571584
273回,22,9,71428,17619,89047,10500156
274回,22,10,71428,17500,88928,10428728
275回,22,11,71428,17381,88809,10357300
276回,22,12,71428,17262,88690,10285872
277回,23,1,71428,17143,88571,10214444
278回,23,2,71428,17024,88452,10143016
279回,23,3,71428,16905,88333,10071588
280回,23,4,71428,16785,88213,10000160
281回,23,5,71428,16666,88094,9928732
282回,23,6,71428,16547,87975,9857304
283回,23,7,71428,16428,87856,9785876
284回,23,8,71428,16309,87737,9714448
285回,23,9,71428,16190,87618,9643020
286回,23,10,71428,16071,87499,9571592
287回,23,11,71428,15952,87380,9500164
288回,23,12,71428,15833,87261,9428736
289回,24,1,71428,15714,87142,9357308
290回,24,2,71428,15595,87023,9285880
291回,24,3,71428,15476,86904,9214452
292回,24,4,71428,15357,86785,9143024
293回,24,5,71428,15238,86666,9071596
294回,24,6,71428,15119,86547,9000168
295回,24,7,71428,15000,86428,8928740
296回,24,8,71428,14881,86309,8857312
297回,24,9,71428,14762,86190,8785884
298回,24,10,71428,14643,86071,8714456
299回,24,11,71428,14524,85952,8643028
300回,24,12,71428,14405,85833,8571600
301回,25,1,71428,14285,85713,8500172
302回,25,2,71428,14166,85594,8428744
303回,25,3,71428,14047,85475,8357316
304回,25,4,71428,13928,85356,8285888
305回,25,5,71428,13809,85237,8214460
306回,25,6,71428,13690,85118,8143032
307回,25,7,71428,13571,84999,8071604
308回,25,8,71428,13452,84880,8000176
309回,25,9,71428,13333,84761,7928748
310回,25,10,71428,13214,84642,7857320
311回,25,11,71428,13095,84523,7785892
312回,25,12,71428,12976,84404,7714464
313回,26,1,71428,12857,84285,7643036
314回,26,2,71428,12738,84166,7571608
315回,26,3,71428,12619,84047,7500180
316回,26,4,71428,12500,83928,7428752
317回,26,5,71428,12381,83809,7357324
318回,26,6,71428,12262,83690,7285896
319回,26,7,71428,12143,83571,7214468
320回,26,8,71428,12024,83452,7143040
321回,26,9,71428,11905,83333,7071612
322回,26,10,71428,11786,83214,7000184
323回,26,11,71428,11666,83094,6928756
324回,26,12,71428,11547,82975,6857328
325回,27,1,71428,11428,82856,6785900
326回,27,2,71428,11309,82737,6714472
327回,27,3,71428,11190,82618,6643044
328回,27,4,71428,11071,82499,6571616
329回,27,5,71428,10952,82380,6500188
330回,27,6,71428,10833,82261,6428760
331回,27,7,71428,10714,82142,6357332
332回,27,8,71428,10595,82023,6285904
333回,27,9,71428,10476,81904,6214476
334回,27,10,71428,10357,81785,6143048
335回,27,11,71428,10238,81666,6071620
336回,27,12,71428,10119,81547,6000192
337回,28,1,71428,10000,81428,5928764
338回,28,2,71428,9881,81309,5857336
339回,28,3,71428,9762,81190,5785908
340回,28,4,71428,9643,81071,5714480
341回,28,5,71428,9524,80952,5643052
342回,28,6,71428,9405,80833,5571624
343回,28,7,71428,9286,80714,5500196
344回,28,8,71428,9166,80594,5428768
345回,28,9,71428,9047,80475,5357340
346回,28,10,71428,8928,80356,5285912
347回,28,11,71428,8809,80237,5214484
348回,28,12,71428,8690,80118,5143056
349回,29,1,71428,8571,79999,5071628
350回,29,2,71428,8452,79880,5000200
351回,29,3,71428,8333,79761,4928772
352回,29,4,71428,8214,79642,4857344
353回,29,5,71428,8095,79523,4785916
354回,29,6,71428,7976,79404,4714488
355回,29,7,71428,7857,79285,4643060
356回,29,8,71428,7738,79166,4571632
357回,29,9,71428,7619,79047,4500204
358回,29,10,71428,7500,78928,4428776
359回,29,11,71428,7381,78809,4357348
360回,29,12,71428,7262,78690,4285920
361回,30,1,71428,7143,78571,4214492
362回,30,2,71428,7024,78452,4143064
363回,30,3,71428,6905,78333,4071636
364回,30,4,71428,6786,78214,4000208
365回,30,5,71428,6667,78095,3928780
366回,30,6,71428,6547,77975,3857352
367回,30,7,71428,6428,77856,3785924
368回,30,8,71428,6309,77737,3714496
369回,30,9,71428,6190,77618,3643068
370回,30,10,71428,6071,77499,3571640
371回,30,11,71428,5952,77380,3500212
372回,30,12,71428,5833,77261,3428784
373回,31,1,71428,5714,77142,3357356
374回,31,2,71428,5595,77023,3285928
375回,31,3,71428,5476,76904,3214500
376回,31,4,71428,5357,76785,3143072
377回,31,5,71428,5238,76666,3071644
378回,31,6,71428,5119,76547,3000216
379回,31,7,71428,5000,76428,2928788
380回,31,8,71428,4881,76309,2857360
381回,31,9,71428,4762,76190,2785932
382回,31,10,71428,4643,76071,2714504
383回,31,11,71428,4524,75952,2643076
384回,31,12,71428,4405,75833,2571648
385回,32,1,71428,4286,75714,2500220
386回,32,2,71428,4167,75595,2428792
387回,32,3,71428,4047,75475,2357364
388回,32,4,71428,3928,75356,2285936
389回,32,5,71428,3809,75237,2214508
390回,32,6,71428,3690,75118,2143080
391回,32,7,71428,3571,74999,2071652
392回,32,8,71428,3452,74880,2000224
393回,32,9,71428,3333,74761,1928796
394回,32,10,71428,3214,74642,1857368
395回,32,11,71428,3095,74523,1785940
396回,32,12,71428,2976,74404,1714512
397回,33,1,71428,2857,74285,1643084
398回,33,2,71428,2738,74166,1571656
399回,33,3,71428,2619,74047,1500228
400回,33,4,71428,2500,73928,1428800
401回,33,5,71428,2381,73809,1357372
402回,33,6,71428,2262,73690,1285944
403回,33,7,71428,2143,73571,1214516
404回,33,8,71428,2024,73452,1143088
405回,33,9,71428,1905,73333,1071660
406回,33,10,71428,1786,73214,1000232
407回,33,11,71428,1667,73095,928804
408回,33,12,71428,1548,72976,857376
409回,34,1,71428,1428,72856,785948
410回,34,2,71428,1309,72737,714520
411回,34,3,71428,1190,72618,643092
412回,34,4,71428,1071,72499,571664
413回,34,5,71428,952,72380,500236
414回,34,6,71428,833,72261,428808
415回,34,7,71428,714,72142,357380
416回,34,8,71428,595,72023,285952
417回,34,9,71428,476,71904,214524
418回,34,10,71428,357,71785,143096
419回,34,11,71428,238,71666,71668
420回,34,12,71668,119,71787,0

※ 金利の計算方法は、元金均等方式を採用しています。※ 計算結果に1円未満の端数が発生する場合は切り捨てます。※ 当サイトの計算結果による各種の数値は、正確性、確実性を保証するものではございません。ご利用は自己責任でお願い致します。

借入額(円)

金利計算の元金を入力して下さい。単位は「万円」又は「円」を選択して下さい。例として100万円の時は、"100" と入力し「万円」を選択して下さい。"1000000" と入力し「円」を選択しても100万円として計算されます。123,456円の時は、"123456" と入力し「円」を選択して下さい。計算可能な元金の最大値は 「1,000,000,000円」 です。

金利(%)

金利計算の金利を入力して下さい。単位は「%」となります。例として2%の場合は、"2" と入力して下さい。2.4% の場合は、 "2.4" と入力して下さい。入力可能な最大値は "20" です。

返済期間

金利計算の返済期間を入力して下さい。単位は「年」となります。例として10年の場合は、"10" と入力して下さい。入力可能な最大値は "35" です。

CSV

計算結果の詳細を CSV 形式でも提供しています。計算ボタンを押した後に表示される計算結果のページの「CSVで表示」のリンクから CSV形式での一覧を表示することが可能です。