借入金額：2億円
金利：2.000％
借入期間：4年 (48回払)
返済総額：208,273,162円
支払利息総額：8,273,162円

月額返済額：4,339,024円
年間返済額（月額返済額×12）：52,068,288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	4,339,024	4,005,691	333,333	195,994,309
2	4,339,024	4,012,367	326,657	191,981,942
3	4,339,024	4,019,055	319,969	187,962,887
4	4,339,024	4,025,753	313,271	183,937,134
5	4,339,024	4,032,463	306,561	179,904,671
6	4,339,024	4,039,183	299,841	175,865,488
7	4,339,024	4,045,915	293,109	171,819,573
8	4,339,024	4,052,659	286,365	167,766,914
9	4,339,024	4,059,413	279,611	163,707,501
10	4,339,024	4,066,179	272,845	159,641,322
11	4,339,024	4,072,956	266,068	155,568,366
12	4,339,024	4,079,744	259,280	151,488,622
13	4,339,024	4,086,543	252,481	147,402,079
14	4,339,024	4,093,354	245,670	143,308,725
15	4,339,024	4,100,177	238,847	139,208,548
16	4,339,024	4,107,010	232,014	135,101,538
17	4,339,024	4,113,855	225,169	130,987,683
18	4,339,024	4,120,712	218,312	126,866,971
19	4,339,024	4,127,580	211,444	122,739,391
20	4,339,024	4,134,459	204,565	118,604,932
21	4,339,024	4,141,350	197,674	114,463,582
22	4,339,024	4,148,252	190,772	110,315,330
23	4,339,024	4,155,166	183,858	106,160,164
24	4,339,024	4,162,091	176,933	101,998,073
25	4,339,024	4,169,028	169,996	97,829,045
26	4,339,024	4,175,976	163,048	93,653,069
27	4,339,024	4,182,936	156,088	89,470,133
28	4,339,024	4,189,908	149,116	85,280,225
29	4,339,024	4,196,891	142,133	81,083,334
30	4,339,024	4,203,886	135,138	76,879,448
31	4,339,024	4,210,892	128,132	72,668,556
32	4,339,024	4,217,910	121,114	68,450,646
33	4,339,024	4,224,940	114,084	64,225,706
34	4,339,024	4,231,982	107,042	59,993,724
35	4,339,024	4,239,035	99,989	55,754,689
36	4,339,024	4,246,100	92,924	51,508,589
37	4,339,024	4,253,177	85,847	47,255,412
38	4,339,024	4,260,265	78,759	42,995,147
39	4,339,024	4,267,366	71,658	38,727,781
40	4,339,024	4,274,478	64,546	34,453,303
41	4,339,024	4,281,602	57,422	30,171,701
42	4,339,024	4,288,738	50,286	25,882,963
43	4,339,024	4,295,886	43,138	21,587,077
44	4,339,024	4,303,046	35,978	17,284,031
45	4,339,024	4,310,218	28,806	12,973,813
46	4,339,024	4,317,401	21,623	8,656,412
47	4,339,024	4,324,597	14,427	4,331,815
48	4,339,034	4,331,815	7,219	0