借入金額：1億円
金利：1.500％
借入期間：4年 (48回払)
返済総額：103,092,443円
支払利息総額：3,092,443円

月額返済額：2,147,759円
年間返済額（月額返済額×12）：25,773,108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	2,147,759	2,022,759	125,000	97,977,241
2	2,147,759	2,025,288	122,471	95,951,953
3	2,147,759	2,027,820	119,939	93,924,133
4	2,147,759	2,030,354	117,405	91,893,779
5	2,147,759	2,032,892	114,867	89,860,887
6	2,147,759	2,035,433	112,326	87,825,454
7	2,147,759	2,037,978	109,781	85,787,476
8	2,147,759	2,040,525	107,234	83,746,951
9	2,147,759	2,043,076	104,683	81,703,875
10	2,147,759	2,045,630	102,129	79,658,245
11	2,147,759	2,048,187	99,572	77,610,058
12	2,147,759	2,050,747	97,012	75,559,311
13	2,147,759	2,053,310	94,449	73,506,001
14	2,147,759	2,055,877	91,882	71,450,124
15	2,147,759	2,058,447	89,312	69,391,677
16	2,147,759	2,061,020	86,739	67,330,657
17	2,147,759	2,063,596	84,163	65,267,061
18	2,147,759	2,066,176	81,583	63,200,885
19	2,147,759	2,068,758	79,001	61,132,127
20	2,147,759	2,071,344	76,415	59,060,783
21	2,147,759	2,073,934	73,825	56,986,849
22	2,147,759	2,076,526	71,233	54,910,323
23	2,147,759	2,079,122	68,637	52,831,201
24	2,147,759	2,081,720	66,039	50,749,481
25	2,147,759	2,084,323	63,436	48,665,158
26	2,147,759	2,086,928	60,831	46,578,230
27	2,147,759	2,089,537	58,222	44,488,693
28	2,147,759	2,092,149	55,610	42,396,544
29	2,147,759	2,094,764	52,995	40,301,780
30	2,147,759	2,097,382	50,377	38,204,398
31	2,147,759	2,100,004	47,755	36,104,394
32	2,147,759	2,102,629	45,130	34,001,765
33	2,147,759	2,105,257	42,502	31,896,508
34	2,147,759	2,107,889	39,870	29,788,619
35	2,147,759	2,110,524	37,235	27,678,095
36	2,147,759	2,113,162	34,597	25,564,933
37	2,147,759	2,115,803	31,956	23,449,130
38	2,147,759	2,118,448	29,311	21,330,682
39	2,147,759	2,121,096	26,663	19,209,586
40	2,147,759	2,123,748	24,011	17,085,838
41	2,147,759	2,126,402	21,357	14,959,436
42	2,147,759	2,129,060	18,699	12,830,376
43	2,147,759	2,131,722	16,037	10,698,654
44	2,147,759	2,134,386	13,373	8,564,268
45	2,147,759	2,137,054	10,705	6,427,214
46	2,147,759	2,139,725	8,034	4,287,489
47	2,147,759	2,142,400	5,359	2,145,089
48	2,147,770	2,145,089	2,681	0