借入金額：2億円
金利：3.000％
借入期間：4年 (48回払)
返済総額：212,489,513円
支払利息総額：12,489,513円

月額返済額：4,426,865円
年間返済額（月額返済額×12）：53,122,380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	4,426,865	3,926,865	500,000	196,073,135
2	4,426,865	3,936,683	490,182	192,136,452
3	4,426,865	3,946,524	480,341	188,189,928
4	4,426,865	3,956,391	470,474	184,233,537
5	4,426,865	3,966,282	460,583	180,267,255
6	4,426,865	3,976,197	450,668	176,291,058
7	4,426,865	3,986,138	440,727	172,304,920
8	4,426,865	3,996,103	430,762	168,308,817
9	4,426,865	4,006,093	420,772	164,302,724
10	4,426,865	4,016,109	410,756	160,286,615
11	4,426,865	4,026,149	400,716	156,260,466
12	4,426,865	4,036,214	390,651	152,224,252
13	4,426,865	4,046,305	380,560	148,177,947
14	4,426,865	4,056,421	370,444	144,121,526
15	4,426,865	4,066,562	360,303	140,054,964
16	4,426,865	4,076,728	350,137	135,978,236
17	4,426,865	4,086,920	339,945	131,891,316
18	4,426,865	4,097,137	329,728	127,794,179
19	4,426,865	4,107,380	319,485	123,686,799
20	4,426,865	4,117,649	309,216	119,569,150
21	4,426,865	4,127,943	298,922	115,441,207
22	4,426,865	4,138,262	288,603	111,302,945
23	4,426,865	4,148,608	278,257	107,154,337
24	4,426,865	4,158,980	267,885	102,995,357
25	4,426,865	4,169,377	257,488	98,825,980
26	4,426,865	4,179,801	247,064	94,646,179
27	4,426,865	4,190,250	236,615	90,455,929
28	4,426,865	4,200,726	226,139	86,255,203
29	4,426,865	4,211,227	215,638	82,043,976
30	4,426,865	4,221,756	205,109	77,822,220
31	4,426,865	4,232,310	194,555	73,589,910
32	4,426,865	4,242,891	183,974	69,347,019
33	4,426,865	4,253,498	173,367	65,093,521
34	4,426,865	4,264,132	162,733	60,829,389
35	4,426,865	4,274,792	152,073	56,554,597
36	4,426,865	4,285,479	141,386	52,269,118
37	4,426,865	4,296,193	130,672	47,972,925
38	4,426,865	4,306,933	119,932	43,665,992
39	4,426,865	4,317,701	109,164	39,348,291
40	4,426,865	4,328,495	98,370	35,019,796
41	4,426,865	4,339,316	87,549	30,680,480
42	4,426,865	4,350,164	76,701	26,330,316
43	4,426,865	4,361,040	65,825	21,969,276
44	4,426,865	4,371,942	54,923	17,597,334
45	4,426,865	4,382,872	43,993	13,214,462
46	4,426,865	4,393,829	33,036	8,820,633
47	4,426,865	4,404,814	22,051	4,415,819
48	4,426,858	4,415,819	11,039	0