借入金額：4,000万円
金利：2.000％
借入期間：4年 (48回払)
返済総額：41,654,611円
支払利息総額：1,654,611円

月額返済額：867,804円
年間返済額（月額返済額×12）：10,413,648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	867,804	801,138	66,666	39,198,862
2	867,804	802,473	65,331	38,396,389
3	867,804	803,811	63,993	37,592,578
4	867,804	805,150	62,654	36,787,428
5	867,804	806,492	61,312	35,980,936
6	867,804	807,836	59,968	35,173,100
7	867,804	809,183	58,621	34,363,917
8	867,804	810,531	57,273	33,553,386
9	867,804	811,882	55,922	32,741,504
10	867,804	813,235	54,569	31,928,269
11	867,804	814,591	53,213	31,113,678
12	867,804	815,948	51,856	30,297,730
13	867,804	817,308	50,496	29,480,422
14	867,804	818,670	49,134	28,661,752
15	867,804	820,035	47,769	27,841,717
16	867,804	821,402	46,402	27,020,315
17	867,804	822,771	45,033	26,197,544
18	867,804	824,142	43,662	25,373,402
19	867,804	825,515	42,289	24,547,887
20	867,804	826,891	40,913	23,720,996
21	867,804	828,270	39,534	22,892,726
22	867,804	829,650	38,154	22,063,076
23	867,804	831,033	36,771	21,232,043
24	867,804	832,418	35,386	20,399,625
25	867,804	833,805	33,999	19,565,820
26	867,804	835,195	32,609	18,730,625
27	867,804	836,587	31,217	17,894,038
28	867,804	837,981	29,823	17,056,057
29	867,804	839,378	28,426	16,216,679
30	867,804	840,777	27,027	15,375,902
31	867,804	842,178	25,626	14,533,724
32	867,804	843,582	24,222	13,690,142
33	867,804	844,988	22,816	12,845,154
34	867,804	846,396	21,408	11,998,758
35	867,804	847,807	19,997	11,150,951
36	867,804	849,220	18,584	10,301,731
37	867,804	850,635	17,169	9,451,096
38	867,804	852,053	15,751	8,599,043
39	867,804	853,473	14,331	7,745,570
40	867,804	854,895	12,909	6,890,675
41	867,804	856,320	11,484	6,034,355
42	867,804	857,747	10,057	5,176,608
43	867,804	859,177	8,627	4,317,431
44	867,804	860,609	7,195	3,456,822
45	867,804	862,043	5,761	2,594,779
46	867,804	863,480	4,324	1,731,299
47	867,804	864,919	2,885	866,380
48	867,823	866,380	1,443	0