借入金額：1億円
金利：1.000％
借入期間：4年 (48回払)
返済総額：102,054,964円
支払利息総額：2,054,964円

月額返済額：2,126,145円
年間返済額（月額返済額×12）：25,513,740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	2,126,145	2,042,812	83,333	97,957,188
2	2,126,145	2,044,515	81,630	95,912,673
3	2,126,145	2,046,218	79,927	93,866,455
4	2,126,145	2,047,923	78,222	91,818,532
5	2,126,145	2,049,630	76,515	89,768,902
6	2,126,145	2,051,338	74,807	87,717,564
7	2,126,145	2,053,048	73,097	85,664,516
8	2,126,145	2,054,758	71,387	83,609,758
9	2,126,145	2,056,471	69,674	81,553,287
10	2,126,145	2,058,184	67,961	79,495,103
11	2,126,145	2,059,900	66,245	77,435,203
12	2,126,145	2,061,616	64,529	75,373,587
13	2,126,145	2,063,334	62,811	73,310,253
14	2,126,145	2,065,054	61,091	71,245,199
15	2,126,145	2,066,775	59,370	69,178,424
16	2,126,145	2,068,497	57,648	67,109,927
17	2,126,145	2,070,221	55,924	65,039,706
18	2,126,145	2,071,946	54,199	62,967,760
19	2,126,145	2,073,672	52,473	60,894,088
20	2,126,145	2,075,400	50,745	58,818,688
21	2,126,145	2,077,130	49,015	56,741,558
22	2,126,145	2,078,861	47,284	54,662,697
23	2,126,145	2,080,593	45,552	52,582,104
24	2,126,145	2,082,327	43,818	50,499,777
25	2,126,145	2,084,062	42,083	48,415,715
26	2,126,145	2,085,799	40,346	46,329,916
27	2,126,145	2,087,537	38,608	44,242,379
28	2,126,145	2,089,277	36,868	42,153,102
29	2,126,145	2,091,018	35,127	40,062,084
30	2,126,145	2,092,760	33,385	37,969,324
31	2,126,145	2,094,504	31,641	35,874,820
32	2,126,145	2,096,250	29,895	33,778,570
33	2,126,145	2,097,997	28,148	31,680,573
34	2,126,145	2,099,745	26,400	29,580,828
35	2,126,145	2,101,495	24,650	27,479,333
36	2,126,145	2,103,246	22,899	25,376,087
37	2,126,145	2,104,999	21,146	23,271,088
38	2,126,145	2,106,753	19,392	21,164,335
39	2,126,145	2,108,509	17,636	19,055,826
40	2,126,145	2,110,266	15,879	16,945,560
41	2,126,145	2,112,024	14,121	14,833,536
42	2,126,145	2,113,784	12,361	12,719,752
43	2,126,145	2,115,546	10,599	10,604,206
44	2,126,145	2,117,309	8,836	8,486,897
45	2,126,145	2,119,073	7,072	6,367,824
46	2,126,145	2,120,839	5,306	4,246,985
47	2,126,145	2,122,606	3,539	2,124,379
48	2,126,149	2,124,379	1,770	0