借入金額：1億円
金利：1.200％
借入期間：4年 (48回払)
返済総額：102,469,153円
支払利息総額：2,469,153円

月額返済額：2,134,774円
年間返済額（月額返済額×12）：25,617,288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	2,134,774	2,034,774	100,000	97,965,226
2	2,134,774	2,036,809	97,965	95,928,417
3	2,134,774	2,038,846	95,928	93,889,571
4	2,134,774	2,040,885	93,889	91,848,686
5	2,134,774	2,042,926	91,848	89,805,760
6	2,134,774	2,044,969	89,805	87,760,791
7	2,134,774	2,047,014	87,760	85,713,777
8	2,134,774	2,049,061	85,713	83,664,716
9	2,134,774	2,051,110	83,664	81,613,606
10	2,134,774	2,053,161	81,613	79,560,445
11	2,134,774	2,055,214	79,560	77,505,231
12	2,134,774	2,057,269	77,505	75,447,962
13	2,134,774	2,059,327	75,447	73,388,635
14	2,134,774	2,061,386	73,388	71,327,249
15	2,134,774	2,063,447	71,327	69,263,802
16	2,134,774	2,065,511	69,263	67,198,291
17	2,134,774	2,067,576	67,198	65,130,715
18	2,134,774	2,069,644	65,130	63,061,071
19	2,134,774	2,071,713	63,061	60,989,358
20	2,134,774	2,073,785	60,989	58,915,573
21	2,134,774	2,075,859	58,915	56,839,714
22	2,134,774	2,077,935	56,839	54,761,779
23	2,134,774	2,080,013	54,761	52,681,766
24	2,134,774	2,082,093	52,681	50,599,673
25	2,134,774	2,084,175	50,599	48,515,498
26	2,134,774	2,086,259	48,515	46,429,239
27	2,134,774	2,088,345	46,429	44,340,894
28	2,134,774	2,090,434	44,340	42,250,460
29	2,134,774	2,092,524	42,250	40,157,936
30	2,134,774	2,094,617	40,157	38,063,319
31	2,134,774	2,096,711	38,063	35,966,608
32	2,134,774	2,098,808	35,966	33,867,800
33	2,134,774	2,100,907	33,867	31,766,893
34	2,134,774	2,103,008	31,766	29,663,885
35	2,134,774	2,105,111	29,663	27,558,774
36	2,134,774	2,107,216	27,558	25,451,558
37	2,134,774	2,109,323	25,451	23,342,235
38	2,134,774	2,111,432	23,342	21,230,803
39	2,134,774	2,113,544	21,230	19,117,259
40	2,134,774	2,115,657	19,117	17,001,602
41	2,134,774	2,117,773	17,001	14,883,829
42	2,134,774	2,119,891	14,883	12,763,938
43	2,134,774	2,122,011	12,763	10,641,927
44	2,134,774	2,124,133	10,641	8,517,794
45	2,134,774	2,126,257	8,517	6,391,537
46	2,134,774	2,128,383	6,391	4,263,154
47	2,134,774	2,130,511	4,263	2,132,643
48	2,134,775	2,132,643	2,132	0