借入金額：3,000万円
金利：2.500％
借入期間：4年 (48回払)
返済総額：31,556,184円
支払利息総額：1,556,184円

月額返済額：657,421円
年間返済額（月額返済額×12）：7,889,052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	657,421	594,921	62,500	29,405,079
2	657,421	596,161	61,260	28,808,918
3	657,421	597,403	60,018	28,211,515
4	657,421	598,648	58,773	27,612,867
5	657,421	599,895	57,526	27,012,972
6	657,421	601,144	56,277	26,411,828
7	657,421	602,397	55,024	25,809,431
8	657,421	603,652	53,769	25,205,779
9	657,421	604,909	52,512	24,600,870
10	657,421	606,170	51,251	23,994,700
11	657,421	607,433	49,988	23,387,267
12	657,421	608,698	48,723	22,778,569
13	657,421	609,966	47,455	22,168,603
14	657,421	611,237	46,184	21,557,366
15	657,421	612,510	44,911	20,944,856
16	657,421	613,786	43,635	20,331,070
17	657,421	615,065	42,356	19,716,005
18	657,421	616,346	41,075	19,099,659
19	657,421	617,631	39,790	18,482,028
20	657,421	618,917	38,504	17,863,111
21	657,421	620,207	37,214	17,242,904
22	657,421	621,499	35,922	16,621,405
23	657,421	622,794	34,627	15,998,611
24	657,421	624,091	33,330	15,374,520
25	657,421	625,391	32,030	14,749,129
26	657,421	626,694	30,727	14,122,435
27	657,421	628,000	29,421	13,494,435
28	657,421	629,308	28,113	12,865,127
29	657,421	630,619	26,802	12,234,508
30	657,421	631,933	25,488	11,602,575
31	657,421	633,249	24,172	10,969,326
32	657,421	634,569	22,852	10,334,757
33	657,421	635,891	21,530	9,698,866
34	657,421	637,216	20,205	9,061,650
35	657,421	638,543	18,878	8,423,107
36	657,421	639,873	17,548	7,783,234
37	657,421	641,206	16,215	7,142,028
38	657,421	642,542	14,879	6,499,486
39	657,421	643,881	13,540	5,855,605
40	657,421	645,222	12,199	5,210,383
41	657,421	646,567	10,854	4,563,816
42	657,421	647,914	9,507	3,915,902
43	657,421	649,263	8,158	3,266,639
44	657,421	650,616	6,805	2,616,023
45	657,421	651,971	5,450	1,964,052
46	657,421	653,330	4,091	1,310,722
47	657,421	654,691	2,730	656,031
48	657,397	656,031	1,366	0