借入金額：3,500万円
金利：2.500％
借入期間：4年 (48回払)
返済総額：36,815,550円
支払利息総額：1,815,550円

月額返済額：766,991円
年間返済額（月額返済額×12）：9,203,892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	766,991	694,075	72,916	34,305,925
2	766,991	695,521	71,470	33,610,404
3	766,991	696,970	70,021	32,913,434
4	766,991	698,422	68,569	32,215,012
5	766,991	699,877	67,114	31,515,135
6	766,991	701,335	65,656	30,813,800
7	766,991	702,796	64,195	30,111,004
8	766,991	704,260	62,731	29,406,744
9	766,991	705,727	61,264	28,701,017
10	766,991	707,198	59,793	27,993,819
11	766,991	708,671	58,320	27,285,148
12	766,991	710,147	56,844	26,575,001
13	766,991	711,627	55,364	25,863,374
14	766,991	713,109	53,882	25,150,265
15	766,991	714,595	52,396	24,435,670
16	766,991	716,084	50,907	23,719,586
17	766,991	717,576	49,415	23,002,010
18	766,991	719,071	47,920	22,282,939
19	766,991	720,569	46,422	21,562,370
20	766,991	722,070	44,921	20,840,300
21	766,991	723,574	43,417	20,116,726
22	766,991	725,082	41,909	19,391,644
23	766,991	726,592	40,399	18,665,052
24	766,991	728,106	38,885	17,936,946
25	766,991	729,623	37,368	17,207,323
26	766,991	731,143	35,848	16,476,180
27	766,991	732,666	34,325	15,743,514
28	766,991	734,193	32,798	15,009,321
29	766,991	735,722	31,269	14,273,599
30	766,991	737,255	29,736	13,536,344
31	766,991	738,791	28,200	12,797,553
32	766,991	740,330	26,661	12,057,223
33	766,991	741,872	25,119	11,315,351
34	766,991	743,418	23,573	10,571,933
35	766,991	744,967	22,024	9,826,966
36	766,991	746,519	20,472	9,080,447
37	766,991	748,074	18,917	8,332,373
38	766,991	749,632	17,359	7,582,741
39	766,991	751,194	15,797	6,831,547
40	766,991	752,759	14,232	6,078,788
41	766,991	754,327	12,664	5,324,461
42	766,991	755,899	11,092	4,568,562
43	766,991	757,474	9,517	3,811,088
44	766,991	759,052	7,939	3,052,036
45	766,991	760,633	6,358	2,291,403
46	766,991	762,218	4,773	1,529,185
47	766,991	763,806	3,185	765,379
48	766,973	765,379	1,594	0