借入金額：1億円
金利：2.500％
借入期間：4年 (48回払)
返済総額：105,187,339円
支払利息総額：5,187,339円

月額返済額：2,191,403円
年間返済額（月額返済額×12）：26,296,836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	2,191,403	1,983,070	208,333	98,016,930
2	2,191,403	1,987,202	204,201	96,029,728
3	2,191,403	1,991,342	200,061	94,038,386
4	2,191,403	1,995,490	195,913	92,042,896
5	2,191,403	1,999,647	191,756	90,043,249
6	2,191,403	2,003,813	187,590	88,039,436
7	2,191,403	2,007,988	183,415	86,031,448
8	2,191,403	2,012,171	179,232	84,019,277
9	2,191,403	2,016,363	175,040	82,002,914
10	2,191,403	2,020,564	170,839	79,982,350
11	2,191,403	2,024,774	166,629	77,957,576
12	2,191,403	2,028,992	162,411	75,928,584
13	2,191,403	2,033,219	158,184	73,895,365
14	2,191,403	2,037,455	153,948	71,857,910
15	2,191,403	2,041,700	149,703	69,816,210
16	2,191,403	2,045,953	145,450	67,770,257
17	2,191,403	2,050,215	141,188	65,720,042
18	2,191,403	2,054,487	136,916	63,665,555
19	2,191,403	2,058,767	132,636	61,606,788
20	2,191,403	2,063,056	128,347	59,543,732
21	2,191,403	2,067,354	124,049	57,476,378
22	2,191,403	2,071,661	119,742	55,404,717
23	2,191,403	2,075,977	115,426	53,328,740
24	2,191,403	2,080,302	111,101	51,248,438
25	2,191,403	2,084,636	106,767	49,163,802
26	2,191,403	2,088,979	102,424	47,074,823
27	2,191,403	2,093,331	98,072	44,981,492
28	2,191,403	2,097,692	93,711	42,883,800
29	2,191,403	2,102,062	89,341	40,781,738
30	2,191,403	2,106,442	84,961	38,675,296
31	2,191,403	2,110,830	80,573	36,564,466
32	2,191,403	2,115,228	76,175	34,449,238
33	2,191,403	2,119,634	71,769	32,329,604
34	2,191,403	2,124,050	67,353	30,205,554
35	2,191,403	2,128,475	62,928	28,077,079
36	2,191,403	2,132,910	58,493	25,944,169
37	2,191,403	2,137,353	54,050	23,806,816
38	2,191,403	2,141,806	49,597	21,665,010
39	2,191,403	2,146,268	45,135	19,518,742
40	2,191,403	2,150,739	40,664	17,368,003
41	2,191,403	2,155,220	36,183	15,212,783
42	2,191,403	2,159,710	31,693	13,053,073
43	2,191,403	2,164,210	27,193	10,888,863
44	2,191,403	2,168,718	22,685	8,720,145
45	2,191,403	2,173,237	18,166	6,546,908
46	2,191,403	2,177,764	13,639	4,369,144
47	2,191,403	2,182,301	9,102	2,186,843
48	2,191,398	2,186,843	4,555	0