借入金額：4,000万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：42,497,883円
支払利息総額：2,497,883円

月額返済額：885,373円
年間返済額（月額返済額×12）：10,624,476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	885,373	785,373	100,000	39,214,627
2	885,373	787,337	98,036	38,427,290
3	885,373	789,305	96,068	37,637,985
4	885,373	791,279	94,094	36,846,706
5	885,373	793,257	92,116	36,053,449
6	885,373	795,240	90,133	35,258,209
7	885,373	797,228	88,145	34,460,981
8	885,373	799,221	86,152	33,661,760
9	885,373	801,219	84,154	32,860,541
10	885,373	803,222	82,151	32,057,319
11	885,373	805,230	80,143	31,252,089
12	885,373	807,243	78,130	30,444,846
13	885,373	809,261	76,112	29,635,585
14	885,373	811,285	74,088	28,824,300
15	885,373	813,313	72,060	28,010,987
16	885,373	815,346	70,027	27,195,641
17	885,373	817,384	67,989	26,378,257
18	885,373	819,428	65,945	25,558,829
19	885,373	821,476	63,897	24,737,353
20	885,373	823,530	61,843	23,913,823
21	885,373	825,589	59,784	23,088,234
22	885,373	827,653	57,720	22,260,581
23	885,373	829,722	55,651	21,430,859
24	885,373	831,796	53,577	20,599,063
25	885,373	833,876	51,497	19,765,187
26	885,373	835,961	49,412	18,929,226
27	885,373	838,050	47,323	18,091,176
28	885,373	840,146	45,227	17,251,030
29	885,373	842,246	43,127	16,408,784
30	885,373	844,352	41,021	15,564,432
31	885,373	846,462	38,911	14,717,970
32	885,373	848,579	36,794	13,869,391
33	885,373	850,700	34,673	13,018,691
34	885,373	852,827	32,546	12,165,864
35	885,373	854,959	30,414	11,310,905
36	885,373	857,096	28,277	10,453,809
37	885,373	859,239	26,134	9,594,570
38	885,373	861,387	23,986	8,733,183
39	885,373	863,541	21,832	7,869,642
40	885,373	865,699	19,674	7,003,943
41	885,373	867,864	17,509	6,136,079
42	885,373	870,033	15,340	5,266,046
43	885,373	872,208	13,165	4,393,838
44	885,373	874,389	10,984	3,519,449
45	885,373	876,575	8,798	2,642,874
46	885,373	878,766	6,607	1,764,108
47	885,373	880,963	4,410	883,145
48	885,352	883,145	2,207	0