借入金額：3,500万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：37,185,646円
支払利息総額：2,185,646円

月額返済額：774,701円
年間返済額（月額返済額×12）：9,296,412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	774,701	687,201	87,500	34,312,799
2	774,701	688,920	85,781	33,623,879
3	774,701	690,642	84,059	32,933,237
4	774,701	692,368	82,333	32,240,869
5	774,701	694,099	80,602	31,546,770
6	774,701	695,835	78,866	30,850,935
7	774,701	697,574	77,127	30,153,361
8	774,701	699,318	75,383	29,454,043
9	774,701	701,066	73,635	28,752,977
10	774,701	702,819	71,882	28,050,158
11	774,701	704,576	70,125	27,345,582
12	774,701	706,338	68,363	26,639,244
13	774,701	708,103	66,598	25,931,141
14	774,701	709,874	64,827	25,221,267
15	774,701	711,648	63,053	24,509,619
16	774,701	713,427	61,274	23,796,192
17	774,701	715,211	59,490	23,080,981
18	774,701	716,999	57,702	22,363,982
19	774,701	718,792	55,909	21,645,190
20	774,701	720,589	54,112	20,924,601
21	774,701	722,390	52,311	20,202,211
22	774,701	724,196	50,505	19,478,015
23	774,701	726,006	48,695	18,752,009
24	774,701	727,821	46,880	18,024,188
25	774,701	729,641	45,060	17,294,547
26	774,701	731,465	43,236	16,563,082
27	774,701	733,294	41,407	15,829,788
28	774,701	735,127	39,574	15,094,661
29	774,701	736,965	37,736	14,357,696
30	774,701	738,807	35,894	13,618,889
31	774,701	740,654	34,047	12,878,235
32	774,701	742,506	32,195	12,135,729
33	774,701	744,362	30,339	11,391,367
34	774,701	746,223	28,478	10,645,144
35	774,701	748,089	26,612	9,897,055
36	774,701	749,959	24,742	9,147,096
37	774,701	751,834	22,867	8,395,262
38	774,701	753,713	20,988	7,641,549
39	774,701	755,598	19,103	6,885,951
40	774,701	757,487	17,214	6,128,464
41	774,701	759,380	15,321	5,369,084
42	774,701	761,279	13,422	4,607,805
43	774,701	763,182	11,519	3,844,623
44	774,701	765,090	9,611	3,079,533
45	774,701	767,003	7,698	2,312,530
46	774,701	768,920	5,781	1,543,610
47	774,701	770,842	3,859	772,768
48	774,699	772,768	1,931	0