借入金額：2億円
金利：1.200％
借入期間：4年 (48回払)
返済総額：204,938,338円
支払利息総額：4,938,338円

月額返済額：4,269,549円
年間返済額（月額返済額×12）：51,234,588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	4,269,549	4,069,549	200,000	195,930,451
2	4,269,549	4,073,619	195,930	191,856,832
3	4,269,549	4,077,693	191,856	187,779,139
4	4,269,549	4,081,770	187,779	183,697,369
5	4,269,549	4,085,852	183,697	179,611,517
6	4,269,549	4,089,938	179,611	175,521,579
7	4,269,549	4,094,028	175,521	171,427,551
8	4,269,549	4,098,122	171,427	167,329,429
9	4,269,549	4,102,220	167,329	163,227,209
10	4,269,549	4,106,322	163,227	159,120,887
11	4,269,549	4,110,429	159,120	155,010,458
12	4,269,549	4,114,539	155,010	150,895,919
13	4,269,549	4,118,654	150,895	146,777,265
14	4,269,549	4,122,772	146,777	142,654,493
15	4,269,549	4,126,895	142,654	138,527,598
16	4,269,549	4,131,022	138,527	134,396,576
17	4,269,549	4,135,153	134,396	130,261,423
18	4,269,549	4,139,288	130,261	126,122,135
19	4,269,549	4,143,427	126,122	121,978,708
20	4,269,549	4,147,571	121,978	117,831,137
21	4,269,549	4,151,718	117,831	113,679,419
22	4,269,549	4,155,870	113,679	109,523,549
23	4,269,549	4,160,026	109,523	105,363,523
24	4,269,549	4,164,186	105,363	101,199,337
25	4,269,549	4,168,350	101,199	97,030,987
26	4,269,549	4,172,519	97,030	92,858,468
27	4,269,549	4,176,691	92,858	88,681,777
28	4,269,549	4,180,868	88,681	84,500,909
29	4,269,549	4,185,049	84,500	80,315,860
30	4,269,549	4,189,234	80,315	76,126,626
31	4,269,549	4,193,423	76,126	71,933,203
32	4,269,549	4,197,616	71,933	67,735,587
33	4,269,549	4,201,814	67,735	63,533,773
34	4,269,549	4,206,016	63,533	59,327,757
35	4,269,549	4,210,222	59,327	55,117,535
36	4,269,549	4,214,432	55,117	50,903,103
37	4,269,549	4,218,646	50,903	46,684,457
38	4,269,549	4,222,865	46,684	42,461,592
39	4,269,549	4,227,088	42,461	38,234,504
40	4,269,549	4,231,315	38,234	34,003,189
41	4,269,549	4,235,546	34,003	29,767,643
42	4,269,549	4,239,782	29,767	25,527,861
43	4,269,549	4,244,022	25,527	21,283,839
44	4,269,549	4,248,266	21,283	17,035,573
45	4,269,549	4,252,514	17,035	12,783,059
46	4,269,549	4,256,766	12,783	8,526,293
47	4,269,549	4,261,023	8,526	4,265,270
48	4,269,535	4,265,270	4,265	0