借入金額：2億円
金利：0.650％
借入期間：4年 (48回払)
返済総額：202,665,398円
支払利息総額：2,665,398円

月額返済額：4,222,196円
年間返済額（月額返済額×12）：50,666,352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	4,222,196	4,113,863	108,333	195,886,137
2	4,222,196	4,116,092	106,104	191,770,045
3	4,222,196	4,118,321	103,875	187,651,724
4	4,222,196	4,120,552	101,644	183,531,172
5	4,222,196	4,122,784	99,412	179,408,388
6	4,222,196	4,125,017	97,179	175,283,371
7	4,222,196	4,127,251	94,945	171,156,120
8	4,222,196	4,129,487	92,709	167,026,633
9	4,222,196	4,131,724	90,472	162,894,909
10	4,222,196	4,133,962	88,234	158,760,947
11	4,222,196	4,136,201	85,995	154,624,746
12	4,222,196	4,138,441	83,755	150,486,305
13	4,222,196	4,140,683	81,513	146,345,622
14	4,222,196	4,142,926	79,270	142,202,696
15	4,222,196	4,145,170	77,026	138,057,526
16	4,222,196	4,147,415	74,781	133,910,111
17	4,222,196	4,149,662	72,534	129,760,449
18	4,222,196	4,151,910	70,286	125,608,539
19	4,222,196	4,154,159	68,037	121,454,380
20	4,222,196	4,156,409	65,787	117,297,971
21	4,222,196	4,158,660	63,536	113,139,311
22	4,222,196	4,160,913	61,283	108,978,398
23	4,222,196	4,163,167	59,029	104,815,231
24	4,222,196	4,165,422	56,774	100,649,809
25	4,222,196	4,167,678	54,518	96,482,131
26	4,222,196	4,169,935	52,261	92,312,196
27	4,222,196	4,172,194	50,002	88,140,002
28	4,222,196	4,174,454	47,742	83,965,548
29	4,222,196	4,176,715	45,481	79,788,833
30	4,222,196	4,178,978	43,218	75,609,855
31	4,222,196	4,181,241	40,955	71,428,614
32	4,222,196	4,183,506	38,690	67,245,108
33	4,222,196	4,185,772	36,424	63,059,336
34	4,222,196	4,188,039	34,157	58,871,297
35	4,222,196	4,190,308	31,888	54,680,989
36	4,222,196	4,192,578	29,618	50,488,411
37	4,222,196	4,194,849	27,347	46,293,562
38	4,222,196	4,197,121	25,075	42,096,441
39	4,222,196	4,199,394	22,802	37,897,047
40	4,222,196	4,201,669	20,527	33,695,378
41	4,222,196	4,203,945	18,251	29,491,433
42	4,222,196	4,206,222	15,974	25,285,211
43	4,222,196	4,208,500	13,696	21,076,711
44	4,222,196	4,210,780	11,416	16,865,931
45	4,222,196	4,213,061	9,135	12,652,870
46	4,222,196	4,215,343	6,853	8,437,527
47	4,222,196	4,217,626	4,570	4,219,901
48	4,222,186	4,219,901	2,285	0