借入金額：2億円
金利：1.500％
借入期間：4年 (48回払)
返済総額：206,184,907円
支払利息総額：6,184,907円

月額返済額：4,295,519円
年間返済額（月額返済額×12）：51,546,228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	4,295,519	4,045,519	250,000	195,954,481
2	4,295,519	4,050,576	244,943	191,903,905
3	4,295,519	4,055,640	239,879	187,848,265
4	4,295,519	4,060,709	234,810	183,787,556
5	4,295,519	4,065,785	229,734	179,721,771
6	4,295,519	4,070,867	224,652	175,650,904
7	4,295,519	4,075,956	219,563	171,574,948
8	4,295,519	4,081,051	214,468	167,493,897
9	4,295,519	4,086,152	209,367	163,407,745
10	4,295,519	4,091,260	204,259	159,316,485
11	4,295,519	4,096,374	199,145	155,220,111
12	4,295,519	4,101,494	194,025	151,118,617
13	4,295,519	4,106,621	188,898	147,011,996
14	4,295,519	4,111,755	183,764	142,900,241
15	4,295,519	4,116,894	178,625	138,783,347
16	4,295,519	4,122,040	173,479	134,661,307
17	4,295,519	4,127,193	168,326	130,534,114
18	4,295,519	4,132,352	163,167	126,401,762
19	4,295,519	4,137,517	158,002	122,264,245
20	4,295,519	4,142,689	152,830	118,121,556
21	4,295,519	4,147,868	147,651	113,973,688
22	4,295,519	4,153,052	142,467	109,820,636
23	4,295,519	4,158,244	137,275	105,662,392
24	4,295,519	4,163,442	132,077	101,498,950
25	4,295,519	4,168,646	126,873	97,330,304
26	4,295,519	4,173,857	121,662	93,156,447
27	4,295,519	4,179,074	116,445	88,977,373
28	4,295,519	4,184,298	111,221	84,793,075
29	4,295,519	4,189,528	105,991	80,603,547
30	4,295,519	4,194,765	100,754	76,408,782
31	4,295,519	4,200,009	95,510	72,208,773
32	4,295,519	4,205,259	90,260	68,003,514
33	4,295,519	4,210,515	85,004	63,792,999
34	4,295,519	4,215,778	79,741	59,577,221
35	4,295,519	4,221,048	74,471	55,356,173
36	4,295,519	4,226,324	69,195	51,129,849
37	4,295,519	4,231,607	63,912	46,898,242
38	4,295,519	4,236,897	58,622	42,661,345
39	4,295,519	4,242,193	53,326	38,419,152
40	4,295,519	4,247,496	48,023	34,171,656
41	4,295,519	4,252,805	42,714	29,918,851
42	4,295,519	4,258,121	37,398	25,660,730
43	4,295,519	4,263,444	32,075	21,397,286
44	4,295,519	4,268,773	26,746	17,128,513
45	4,295,519	4,274,109	21,410	12,854,404
46	4,295,519	4,279,451	16,068	8,574,953
47	4,295,519	4,284,801	10,718	4,290,152
48	4,295,514	4,290,152	5,362	0