借入金額：5,000万円
金利：0.500％
借入期間：4年 (48回払)
返済総額：50,512,059円
支払利息総額：512,059円

月額返済額：1,052,335円
年間返済額（月額返済額×12）：12,628,020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	1,052,335	1,031,502	20,833	48,968,498
2	1,052,335	1,031,932	20,403	47,936,566
3	1,052,335	1,032,362	19,973	46,904,204
4	1,052,335	1,032,792	19,543	45,871,412
5	1,052,335	1,033,222	19,113	44,838,190
6	1,052,335	1,033,653	18,682	43,804,537
7	1,052,335	1,034,084	18,251	42,770,453
8	1,052,335	1,034,514	17,821	41,735,939
9	1,052,335	1,034,946	17,389	40,700,993
10	1,052,335	1,035,377	16,958	39,665,616
11	1,052,335	1,035,808	16,527	38,629,808
12	1,052,335	1,036,240	16,095	37,593,568
13	1,052,335	1,036,672	15,663	36,556,896
14	1,052,335	1,037,103	15,232	35,519,793
15	1,052,335	1,037,536	14,799	34,482,257
16	1,052,335	1,037,968	14,367	33,444,289
17	1,052,335	1,038,400	13,935	32,405,889
18	1,052,335	1,038,833	13,502	31,367,056
19	1,052,335	1,039,266	13,069	30,327,790
20	1,052,335	1,039,699	12,636	29,288,091
21	1,052,335	1,040,132	12,203	28,247,959
22	1,052,335	1,040,566	11,769	27,207,393
23	1,052,335	1,040,999	11,336	26,166,394
24	1,052,335	1,041,433	10,902	25,124,961
25	1,052,335	1,041,867	10,468	24,083,094
26	1,052,335	1,042,301	10,034	23,040,793
27	1,052,335	1,042,735	9,600	21,998,058
28	1,052,335	1,043,170	9,165	20,954,888
29	1,052,335	1,043,604	8,731	19,911,284
30	1,052,335	1,044,039	8,296	18,867,245
31	1,052,335	1,044,474	7,861	17,822,771
32	1,052,335	1,044,909	7,426	16,777,862
33	1,052,335	1,045,345	6,990	15,732,517
34	1,052,335	1,045,780	6,555	14,686,737
35	1,052,335	1,046,216	6,119	13,640,521
36	1,052,335	1,046,652	5,683	12,593,869
37	1,052,335	1,047,088	5,247	11,546,781
38	1,052,335	1,047,524	4,811	10,499,257
39	1,052,335	1,047,961	4,374	9,451,296
40	1,052,335	1,048,397	3,938	8,402,899
41	1,052,335	1,048,834	3,501	7,354,065
42	1,052,335	1,049,271	3,064	6,304,794
43	1,052,335	1,049,709	2,626	5,255,085
44	1,052,335	1,050,146	2,189	4,204,939
45	1,052,335	1,050,583	1,752	3,154,356
46	1,052,335	1,051,021	1,314	2,103,335
47	1,052,335	1,051,459	876	1,051,876
48	1,052,314	1,051,876	438	0