借入金額：3,000万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：31,873,408円
支払利息総額：1,873,408円

月額返済額：664,029円
年間返済額（月額返済額×12）：7,968,348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	664,029	589,029	75,000	29,410,971
2	664,029	590,502	73,527	28,820,469
3	664,029	591,978	72,051	28,228,491
4	664,029	593,458	70,571	27,635,033
5	664,029	594,942	69,087	27,040,091
6	664,029	596,429	67,600	26,443,662
7	664,029	597,920	66,109	25,845,742
8	664,029	599,415	64,614	25,246,327
9	664,029	600,914	63,115	24,645,413
10	664,029	602,416	61,613	24,042,997
11	664,029	603,922	60,107	23,439,075
12	664,029	605,432	58,597	22,833,643
13	664,029	606,945	57,084	22,226,698
14	664,029	608,463	55,566	21,618,235
15	664,029	609,984	54,045	21,008,251
16	664,029	611,509	52,520	20,396,742
17	664,029	613,038	50,991	19,783,704
18	664,029	614,570	49,459	19,169,134
19	664,029	616,107	47,922	18,553,027
20	664,029	617,647	46,382	17,935,380
21	664,029	619,191	44,838	17,316,189
22	664,029	620,739	43,290	16,695,450
23	664,029	622,291	41,738	16,073,159
24	664,029	623,847	40,182	15,449,312
25	664,029	625,406	38,623	14,823,906
26	664,029	626,970	37,059	14,196,936
27	664,029	628,537	35,492	13,568,399
28	664,029	630,109	33,920	12,938,290
29	664,029	631,684	32,345	12,306,606
30	664,029	633,263	30,766	11,673,343
31	664,029	634,846	29,183	11,038,497
32	664,029	636,433	27,596	10,402,064
33	664,029	638,024	26,005	9,764,040
34	664,029	639,619	24,410	9,124,421
35	664,029	641,218	22,811	8,483,203
36	664,029	642,821	21,208	7,840,382
37	664,029	644,429	19,600	7,195,953
38	664,029	646,040	17,989	6,549,913
39	664,029	647,655	16,374	5,902,258
40	664,029	649,274	14,755	5,252,984
41	664,029	650,897	13,132	4,602,087
42	664,029	652,524	11,505	3,949,563
43	664,029	654,156	9,873	3,295,407
44	664,029	655,791	8,238	2,639,616
45	664,029	657,430	6,599	1,982,186
46	664,029	659,074	4,955	1,323,112
47	664,029	660,722	3,307	662,390
48	664,045	662,390	1,655	0