借入金額：2億円
金利：1.000％
借入期間：4年 (48回払)
返済総額：204,109,951円
支払利息総額：4,109,951円

月額返済額：4,252,291円
年間返済額（月額返済額×12）：51,027,492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	4,252,291	4,085,625	166,666	195,914,375
2	4,252,291	4,089,030	163,261	191,825,345
3	4,252,291	4,092,437	159,854	187,732,908
4	4,252,291	4,095,847	156,444	183,637,061
5	4,252,291	4,099,261	153,030	179,537,800
6	4,252,291	4,102,677	149,614	175,435,123
7	4,252,291	4,106,096	146,195	171,329,027
8	4,252,291	4,109,517	142,774	167,219,510
9	4,252,291	4,112,942	139,349	163,106,568
10	4,252,291	4,116,369	135,922	158,990,199
11	4,252,291	4,119,800	132,491	154,870,399
12	4,252,291	4,123,233	129,058	150,747,166
13	4,252,291	4,126,669	125,622	146,620,497
14	4,252,291	4,130,108	122,183	142,490,389
15	4,252,291	4,133,550	118,741	138,356,839
16	4,252,291	4,136,994	115,297	134,219,845
17	4,252,291	4,140,442	111,849	130,079,403
18	4,252,291	4,143,892	108,399	125,935,511
19	4,252,291	4,147,345	104,946	121,788,166
20	4,252,291	4,150,801	101,490	117,637,365
21	4,252,291	4,154,260	98,031	113,483,105
22	4,252,291	4,157,722	94,569	109,325,383
23	4,252,291	4,161,187	91,104	105,164,196
24	4,252,291	4,164,655	87,636	100,999,541
25	4,252,291	4,168,125	84,166	96,831,416
26	4,252,291	4,171,599	80,692	92,659,817
27	4,252,291	4,175,075	77,216	88,484,742
28	4,252,291	4,178,554	73,737	84,306,188
29	4,252,291	4,182,036	70,255	80,124,152
30	4,252,291	4,185,521	66,770	75,938,631
31	4,252,291	4,189,009	63,282	71,749,622
32	4,252,291	4,192,500	59,791	67,557,122
33	4,252,291	4,195,994	56,297	63,361,128
34	4,252,291	4,199,491	52,800	59,161,637
35	4,252,291	4,202,990	49,301	54,958,647
36	4,252,291	4,206,493	45,798	50,752,154
37	4,252,291	4,209,998	42,293	46,542,156
38	4,252,291	4,213,506	38,785	42,328,650
39	4,252,291	4,217,018	35,273	38,111,632
40	4,252,291	4,220,532	31,759	33,891,100
41	4,252,291	4,224,049	28,242	29,667,051
42	4,252,291	4,227,569	24,722	25,439,482
43	4,252,291	4,231,092	21,199	21,208,390
44	4,252,291	4,234,618	17,673	16,973,772
45	4,252,291	4,238,147	14,144	12,735,625
46	4,252,291	4,241,678	10,613	8,493,947
47	4,252,291	4,245,213	7,078	4,248,734
48	4,252,274	4,248,734	3,540	0