借入金額：5,000万円
金利：1.200％
借入期間：2年 (24回払)
返済総額：50,627,383円
支払利息総額：627,383円

月額返済額：2,109,474円
年間返済額（月額返済額×12）：25,313,688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	2,109,474	2,059,474	50,000	47,940,526
2	2,109,474	2,061,534	47,940	45,878,992
3	2,109,474	2,063,596	45,878	43,815,396
4	2,109,474	2,065,659	43,815	41,749,737
5	2,109,474	2,067,725	41,749	39,682,012
6	2,109,474	2,069,792	39,682	37,612,220
7	2,109,474	2,071,862	37,612	35,540,358
8	2,109,474	2,073,934	35,540	33,466,424
9	2,109,474	2,076,008	33,466	31,390,416
10	2,109,474	2,078,084	31,390	29,312,332
11	2,109,474	2,080,162	29,312	27,232,170
12	2,109,474	2,082,242	27,232	25,149,928
13	2,109,474	2,084,325	25,149	23,065,603
14	2,109,474	2,086,409	23,065	20,979,194
15	2,109,474	2,088,495	20,979	18,890,699
16	2,109,474	2,090,584	18,890	16,800,115
17	2,109,474	2,092,674	16,800	14,707,441
18	2,109,474	2,094,767	14,707	12,612,674
19	2,109,474	2,096,862	12,612	10,515,812
20	2,109,474	2,098,959	10,515	8,416,853
21	2,109,474	2,101,058	8,416	6,315,795
22	2,109,474	2,103,159	6,315	4,212,636
23	2,109,474	2,105,262	4,212	2,107,374
24	2,109,481	2,107,374	2,107	0