借入金額：1億円
金利：3.000％
借入期間：4年 (48回払)
返済総額：106,244,744円
支払利息総額：6,244,744円

月額返済額：2,213,432円
年間返済額（月額返済額×12）：26,561,184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	2,213,432	1,963,432	250,000	98,036,568
2	2,213,432	1,968,341	245,091	96,068,227
3	2,213,432	1,973,262	240,170	94,094,965
4	2,213,432	1,978,195	235,237	92,116,770
5	2,213,432	1,983,141	230,291	90,133,629
6	2,213,432	1,988,098	225,334	88,145,531
7	2,213,432	1,993,069	220,363	86,152,462
8	2,213,432	1,998,051	215,381	84,154,411
9	2,213,432	2,003,046	210,386	82,151,365
10	2,213,432	2,008,054	205,378	80,143,311
11	2,213,432	2,013,074	200,358	78,130,237
12	2,213,432	2,018,107	195,325	76,112,130
13	2,213,432	2,023,152	190,280	74,088,978
14	2,213,432	2,028,210	185,222	72,060,768
15	2,213,432	2,033,281	180,151	70,027,487
16	2,213,432	2,038,364	175,068	67,989,123
17	2,213,432	2,043,460	169,972	65,945,663
18	2,213,432	2,048,568	164,864	63,897,095
19	2,213,432	2,053,690	159,742	61,843,405
20	2,213,432	2,058,824	154,608	59,784,581
21	2,213,432	2,063,971	149,461	57,720,610
22	2,213,432	2,069,131	144,301	55,651,479
23	2,213,432	2,074,304	139,128	53,577,175
24	2,213,432	2,079,490	133,942	51,497,685
25	2,213,432	2,084,688	128,744	49,412,997
26	2,213,432	2,089,900	123,532	47,323,097
27	2,213,432	2,095,125	118,307	45,227,972
28	2,213,432	2,100,363	113,069	43,127,609
29	2,213,432	2,105,613	107,819	41,021,996
30	2,213,432	2,110,878	102,554	38,911,118
31	2,213,432	2,116,155	97,277	36,794,963
32	2,213,432	2,121,445	91,987	34,673,518
33	2,213,432	2,126,749	86,683	32,546,769
34	2,213,432	2,132,066	81,366	30,414,703
35	2,213,432	2,137,396	76,036	28,277,307
36	2,213,432	2,142,739	70,693	26,134,568
37	2,213,432	2,148,096	65,336	23,986,472
38	2,213,432	2,153,466	59,966	21,833,006
39	2,213,432	2,158,850	54,582	19,674,156
40	2,213,432	2,164,247	49,185	17,509,909
41	2,213,432	2,169,658	43,774	15,340,251
42	2,213,432	2,175,082	38,350	13,165,169
43	2,213,432	2,180,520	32,912	10,984,649
44	2,213,432	2,185,971	27,461	8,798,678
45	2,213,432	2,191,436	21,996	6,607,242
46	2,213,432	2,196,914	16,518	4,410,328
47	2,213,432	2,202,407	11,025	2,207,921
48	2,213,440	2,207,921	5,519	0