借入金額：2,000万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：21,248,930円
支払利息総額：1,248,930円

月額返済額：442,686円
年間返済額（月額返済額×12）：5,312,232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	442,686	392,686	50,000	19,607,314
2	442,686	393,668	49,018	19,213,646
3	442,686	394,652	48,034	18,818,994
4	442,686	395,639	47,047	18,423,355
5	442,686	396,628	46,058	18,026,727
6	442,686	397,620	45,066	17,629,107
7	442,686	398,614	44,072	17,230,493
8	442,686	399,610	43,076	16,830,883
9	442,686	400,609	42,077	16,430,274
10	442,686	401,611	41,075	16,028,663
11	442,686	402,615	40,071	15,626,048
12	442,686	403,621	39,065	15,222,427
13	442,686	404,630	38,056	14,817,797
14	442,686	405,642	37,044	14,412,155
15	442,686	406,656	36,030	14,005,499
16	442,686	407,673	35,013	13,597,826
17	442,686	408,692	33,994	13,189,134
18	442,686	409,714	32,972	12,779,420
19	442,686	410,738	31,948	12,368,682
20	442,686	411,765	30,921	11,956,917
21	442,686	412,794	29,892	11,544,123
22	442,686	413,826	28,860	11,130,297
23	442,686	414,861	27,825	10,715,436
24	442,686	415,898	26,788	10,299,538
25	442,686	416,938	25,748	9,882,600
26	442,686	417,980	24,706	9,464,620
27	442,686	419,025	23,661	9,045,595
28	442,686	420,073	22,613	8,625,522
29	442,686	421,123	21,563	8,204,399
30	442,686	422,176	20,510	7,782,223
31	442,686	423,231	19,455	7,358,992
32	442,686	424,289	18,397	6,934,703
33	442,686	425,350	17,336	6,509,353
34	442,686	426,413	16,273	6,082,940
35	442,686	427,479	15,207	5,655,461
36	442,686	428,548	14,138	5,226,913
37	442,686	429,619	13,067	4,797,294
38	442,686	430,693	11,993	4,366,601
39	442,686	431,770	10,916	3,934,831
40	442,686	432,849	9,837	3,501,982
41	442,686	433,932	8,754	3,068,050
42	442,686	435,016	7,670	2,633,034
43	442,686	436,104	6,582	2,196,930
44	442,686	437,194	5,492	1,759,736
45	442,686	438,287	4,399	1,321,449
46	442,686	439,383	3,303	882,066
47	442,686	440,481	2,205	441,585
48	442,688	441,585	1,103	0