借入金額：1億円
金利：2.000％
借入期間：4年 (48回払)
返済総額：104,136,570円
支払利息総額：4,136,570円

月額返済額：2,169,512円
年間返済額（月額返済額×12）：26,034,144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	2,169,512	2,002,846	166,666	97,997,154
2	2,169,512	2,006,184	163,328	95,990,970
3	2,169,512	2,009,528	159,984	93,981,442
4	2,169,512	2,012,877	156,635	91,968,565
5	2,169,512	2,016,232	153,280	89,952,333
6	2,169,512	2,019,592	149,920	87,932,741
7	2,169,512	2,022,958	146,554	85,909,783
8	2,169,512	2,026,330	143,182	83,883,453
9	2,169,512	2,029,707	139,805	81,853,746
10	2,169,512	2,033,090	136,422	79,820,656
11	2,169,512	2,036,478	133,034	77,784,178
12	2,169,512	2,039,872	129,640	75,744,306
13	2,169,512	2,043,272	126,240	73,701,034
14	2,169,512	2,046,677	122,835	71,654,357
15	2,169,512	2,050,089	119,423	69,604,268
16	2,169,512	2,053,505	116,007	67,550,763
17	2,169,512	2,056,928	112,584	65,493,835
18	2,169,512	2,060,356	109,156	63,433,479
19	2,169,512	2,063,790	105,722	61,369,689
20	2,169,512	2,067,230	102,282	59,302,459
21	2,169,512	2,070,675	98,837	57,231,784
22	2,169,512	2,074,126	95,386	55,157,658
23	2,169,512	2,077,583	91,929	53,080,075
24	2,169,512	2,081,046	88,466	50,999,029
25	2,169,512	2,084,514	84,998	48,914,515
26	2,169,512	2,087,988	81,524	46,826,527
27	2,169,512	2,091,468	78,044	44,735,059
28	2,169,512	2,094,954	74,558	42,640,105
29	2,169,512	2,098,446	71,066	40,541,659
30	2,169,512	2,101,943	67,569	38,439,716
31	2,169,512	2,105,446	64,066	36,334,270
32	2,169,512	2,108,955	60,557	34,225,315
33	2,169,512	2,112,470	57,042	32,112,845
34	2,169,512	2,115,991	53,521	29,996,854
35	2,169,512	2,119,518	49,994	27,877,336
36	2,169,512	2,123,050	46,462	25,754,286
37	2,169,512	2,126,589	42,923	23,627,697
38	2,169,512	2,130,133	39,379	21,497,564
39	2,169,512	2,133,683	35,829	19,363,881
40	2,169,512	2,137,239	32,273	17,226,642
41	2,169,512	2,140,801	28,711	15,085,841
42	2,169,512	2,144,369	25,143	12,941,472
43	2,169,512	2,147,943	21,569	10,793,529
44	2,169,512	2,151,523	17,989	8,642,006
45	2,169,512	2,155,109	14,403	6,486,897
46	2,169,512	2,158,701	10,811	4,328,196
47	2,169,512	2,162,299	7,213	2,165,897
48	2,169,506	2,165,897	3,609	0