借入金額：6,000万円
金利：2.500％
借入期間：4年 (48回払)
返済総額：63,112,393円
支払利息総額：3,112,393円

月額返済額：1,314,842円
年間返済額（月額返済額×12）：15,778,104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	1,314,842	1,189,842	125,000	58,810,158
2	1,314,842	1,192,321	122,521	57,617,837
3	1,314,842	1,194,805	120,037	56,423,032
4	1,314,842	1,197,295	117,547	55,225,737
5	1,314,842	1,199,789	115,053	54,025,948
6	1,314,842	1,202,288	112,554	52,823,660
7	1,314,842	1,204,793	110,049	51,618,867
8	1,314,842	1,207,303	107,539	50,411,564
9	1,314,842	1,209,818	105,024	49,201,746
10	1,314,842	1,212,339	102,503	47,989,407
11	1,314,842	1,214,865	99,977	46,774,542
12	1,314,842	1,217,396	97,446	45,557,146
13	1,314,842	1,219,932	94,910	44,337,214
14	1,314,842	1,222,473	92,369	43,114,741
15	1,314,842	1,225,020	89,822	41,889,721
16	1,314,842	1,227,572	87,270	40,662,149
17	1,314,842	1,230,130	84,712	39,432,019
18	1,314,842	1,232,692	82,150	38,199,327
19	1,314,842	1,235,261	79,581	36,964,066
20	1,314,842	1,237,834	77,008	35,726,232
21	1,314,842	1,240,413	74,429	34,485,819
22	1,314,842	1,242,997	71,845	33,242,822
23	1,314,842	1,245,587	69,255	31,997,235
24	1,314,842	1,248,182	66,660	30,749,053
25	1,314,842	1,250,782	64,060	29,498,271
26	1,314,842	1,253,388	61,454	28,244,883
27	1,314,842	1,255,999	58,843	26,988,884
28	1,314,842	1,258,616	56,226	25,730,268
29	1,314,842	1,261,238	53,604	24,469,030
30	1,314,842	1,263,865	50,977	23,205,165
31	1,314,842	1,266,498	48,344	21,938,667
32	1,314,842	1,269,137	45,705	20,669,530
33	1,314,842	1,271,781	43,061	19,397,749
34	1,314,842	1,274,431	40,411	18,123,318
35	1,314,842	1,277,086	37,756	16,846,232
36	1,314,842	1,279,746	35,096	15,566,486
37	1,314,842	1,282,412	32,430	14,284,074
38	1,314,842	1,285,084	29,758	12,998,990
39	1,314,842	1,287,761	27,081	11,711,229
40	1,314,842	1,290,444	24,398	10,420,785
41	1,314,842	1,293,133	21,709	9,127,652
42	1,314,842	1,295,827	19,015	7,831,825
43	1,314,842	1,298,526	16,316	6,533,299
44	1,314,842	1,301,231	13,611	5,232,068
45	1,314,842	1,303,942	10,900	3,928,126
46	1,314,842	1,306,659	8,183	2,621,467
47	1,314,842	1,309,381	5,461	1,312,086
48	1,314,819	1,312,086	2,733	0