年目 | 返済年額 | 元金分 | 利息分 | 返済後残高 | 元金分(緑色) : 利息分(赤色) |
---|---|---|---|---|---|
1 | 20,771,856 | 19,404,909 | 1,366,947 | 80,595,091 | |
2 | 20,771,856 | 19,697,994 | 1,073,862 | 60,897,097 | |
3 | 20,771,856 | 19,995,503 | 776,353 | 40,901,594 | |
4 | 20,771,856 | 20,297,508 | 474,348 | 20,604,086 | |
5 | 20,771,872 | 20,604,086 | 167,786 | 0 |