借入金額：4,000万円
金利：1.200％
借入期間：4年 (48回払)
返済総額：40,987,650円
支払利息総額：987,650円

月額返済額：853,909円
年間返済額（月額返済額×12）：10,246,908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	853,909	813,909	40,000	39,186,091
2	853,909	814,723	39,186	38,371,368
3	853,909	815,538	38,371	37,555,830
4	853,909	816,354	37,555	36,739,476
5	853,909	817,170	36,739	35,922,306
6	853,909	817,987	35,922	35,104,319
7	853,909	818,805	35,104	34,285,514
8	853,909	819,624	34,285	33,465,890
9	853,909	820,444	33,465	32,645,446
10	853,909	821,264	32,645	31,824,182
11	853,909	822,085	31,824	31,002,097
12	853,909	822,907	31,002	30,179,190
13	853,909	823,730	30,179	29,355,460
14	853,909	824,554	29,355	28,530,906
15	853,909	825,379	28,530	27,705,527
16	853,909	826,204	27,705	26,879,323
17	853,909	827,030	26,879	26,052,293
18	853,909	827,857	26,052	25,224,436
19	853,909	828,685	25,224	24,395,751
20	853,909	829,514	24,395	23,566,237
21	853,909	830,343	23,566	22,735,894
22	853,909	831,174	22,735	21,904,720
23	853,909	832,005	21,904	21,072,715
24	853,909	832,837	21,072	20,239,878
25	853,909	833,670	20,239	19,406,208
26	853,909	834,503	19,406	18,571,705
27	853,909	835,338	18,571	17,736,367
28	853,909	836,173	17,736	16,900,194
29	853,909	837,009	16,900	16,063,185
30	853,909	837,846	16,063	15,225,339
31	853,909	838,684	15,225	14,386,655
32	853,909	839,523	14,386	13,547,132
33	853,909	840,362	13,547	12,706,770
34	853,909	841,203	12,706	11,865,567
35	853,909	842,044	11,865	11,023,523
36	853,909	842,886	11,023	10,180,637
37	853,909	843,729	10,180	9,336,908
38	853,909	844,573	9,336	8,492,335
39	853,909	845,417	8,492	7,646,918
40	853,909	846,263	7,646	6,800,655
41	853,909	847,109	6,800	5,953,546
42	853,909	847,956	5,953	5,105,590
43	853,909	848,804	5,105	4,256,786
44	853,909	849,653	4,256	3,407,133
45	853,909	850,502	3,407	2,556,631
46	853,909	851,353	2,556	1,705,278
47	853,909	852,204	1,705	853,074
48	853,927	853,074	853	0