借入金額：1,000万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：10,624,454円
支払利息総額：624,454円

月額返済額：221,343円
年間返済額（月額返済額×12）：2,656,116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	221,343	196,343	25,000	9,803,657
2	221,343	196,834	24,509	9,606,823
3	221,343	197,326	24,017	9,409,497
4	221,343	197,820	23,523	9,211,677
5	221,343	198,314	23,029	9,013,363
6	221,343	198,810	22,533	8,814,553
7	221,343	199,307	22,036	8,615,246
8	221,343	199,805	21,538	8,415,441
9	221,343	200,305	21,038	8,215,136
10	221,343	200,806	20,537	8,014,330
11	221,343	201,308	20,035	7,813,022
12	221,343	201,811	19,532	7,611,211
13	221,343	202,315	19,028	7,408,896
14	221,343	202,821	18,522	7,206,075
15	221,343	203,328	18,015	7,002,747
16	221,343	203,837	17,506	6,798,910
17	221,343	204,346	16,997	6,594,564
18	221,343	204,857	16,486	6,389,707
19	221,343	205,369	15,974	6,184,338
20	221,343	205,883	15,460	5,978,455
21	221,343	206,397	14,946	5,772,058
22	221,343	206,913	14,430	5,565,145
23	221,343	207,431	13,912	5,357,714
24	221,343	207,949	13,394	5,149,765
25	221,343	208,469	12,874	4,941,296
26	221,343	208,990	12,353	4,732,306
27	221,343	209,513	11,830	4,522,793
28	221,343	210,037	11,306	4,312,756
29	221,343	210,562	10,781	4,102,194
30	221,343	211,088	10,255	3,891,106
31	221,343	211,616	9,727	3,679,490
32	221,343	212,145	9,198	3,467,345
33	221,343	212,675	8,668	3,254,670
34	221,343	213,207	8,136	3,041,463
35	221,343	213,740	7,603	2,827,723
36	221,343	214,274	7,069	2,613,449
37	221,343	214,810	6,533	2,398,639
38	221,343	215,347	5,996	2,183,292
39	221,343	215,885	5,458	1,967,407
40	221,343	216,425	4,918	1,750,982
41	221,343	216,966	4,377	1,534,016
42	221,343	217,508	3,835	1,316,508
43	221,343	218,052	3,291	1,098,456
44	221,343	218,597	2,746	879,859
45	221,343	219,144	2,199	660,715
46	221,343	219,692	1,651	441,023
47	221,343	220,241	1,102	220,782
48	221,333	220,782	551	0