借入金額：2億円
金利：2.500％
借入期間：4年 (48回払)
返済総額：210,374,700円
支払利息総額：10,374,700円

月額返済額：4,382,806円
年間返済額（月額返済額×12）：52,593,672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	4,382,806	3,966,140	416,666	196,033,860
2	4,382,806	3,974,403	408,403	192,059,457
3	4,382,806	3,982,683	400,123	188,076,774
4	4,382,806	3,990,980	391,826	184,085,794
5	4,382,806	3,999,294	383,512	180,086,500
6	4,382,806	4,007,626	375,180	176,078,874
7	4,382,806	4,015,976	366,830	172,062,898
8	4,382,806	4,024,342	358,464	168,038,556
9	4,382,806	4,032,726	350,080	164,005,830
10	4,382,806	4,041,128	341,678	159,964,702
11	4,382,806	4,049,547	333,259	155,915,155
12	4,382,806	4,057,983	324,823	151,857,172
13	4,382,806	4,066,437	316,369	147,790,735
14	4,382,806	4,074,909	307,897	143,715,826
15	4,382,806	4,083,399	299,407	139,632,427
16	4,382,806	4,091,906	290,900	135,540,521
17	4,382,806	4,100,430	282,376	131,440,091
18	4,382,806	4,108,973	273,833	127,331,118
19	4,382,806	4,117,533	265,273	123,213,585
20	4,382,806	4,126,112	256,694	119,087,473
21	4,382,806	4,134,708	248,098	114,952,765
22	4,382,806	4,143,322	239,484	110,809,443
23	4,382,806	4,151,953	230,853	106,657,490
24	4,382,806	4,160,603	222,203	102,496,887
25	4,382,806	4,169,271	213,535	98,327,616
26	4,382,806	4,177,957	204,849	94,149,659
27	4,382,806	4,186,661	196,145	89,962,998
28	4,382,806	4,195,384	187,422	85,767,614
29	4,382,806	4,204,124	178,682	81,563,490
30	4,382,806	4,212,883	169,923	77,350,607
31	4,382,806	4,221,659	161,147	73,128,948
32	4,382,806	4,230,455	152,351	68,898,493
33	4,382,806	4,239,268	143,538	64,659,225
34	4,382,806	4,248,100	134,706	60,411,125
35	4,382,806	4,256,950	125,856	56,154,175
36	4,382,806	4,265,819	116,987	51,888,356
37	4,382,806	4,274,706	108,100	47,613,650
38	4,382,806	4,283,611	99,195	43,330,039
39	4,382,806	4,292,536	90,270	39,037,503
40	4,382,806	4,301,478	81,328	34,736,025
41	4,382,806	4,310,440	72,366	30,425,585
42	4,382,806	4,319,420	63,386	26,106,165
43	4,382,806	4,328,419	54,387	21,777,746
44	4,382,806	4,337,436	45,370	17,440,310
45	4,382,806	4,346,473	36,333	13,093,837
46	4,382,806	4,355,528	27,278	8,738,309
47	4,382,806	4,364,602	18,204	4,373,707
48	4,382,818	4,373,707	9,111	0