借入金額：5,000万円
金利：1.200％
借入期間：4年 (48回払)
返済総額：51,234,561円
支払利息総額：1,234,561円

月額返済額：1,067,387円
年間返済額（月額返済額×12）：12,808,644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	1,067,387	1,017,387	50,000	48,982,613
2	1,067,387	1,018,405	48,982	47,964,208
3	1,067,387	1,019,423	47,964	46,944,785
4	1,067,387	1,020,443	46,944	45,924,342
5	1,067,387	1,021,463	45,924	44,902,879
6	1,067,387	1,022,485	44,902	43,880,394
7	1,067,387	1,023,507	43,880	42,856,887
8	1,067,387	1,024,531	42,856	41,832,356
9	1,067,387	1,025,555	41,832	40,806,801
10	1,067,387	1,026,581	40,806	39,780,220
11	1,067,387	1,027,607	39,780	38,752,613
12	1,067,387	1,028,635	38,752	37,723,978
13	1,067,387	1,029,664	37,723	36,694,314
14	1,067,387	1,030,693	36,694	35,663,621
15	1,067,387	1,031,724	35,663	34,631,897
16	1,067,387	1,032,756	34,631	33,599,141
17	1,067,387	1,033,788	33,599	32,565,353
18	1,067,387	1,034,822	32,565	31,530,531
19	1,067,387	1,035,857	31,530	30,494,674
20	1,067,387	1,036,893	30,494	29,457,781
21	1,067,387	1,037,930	29,457	28,419,851
22	1,067,387	1,038,968	28,419	27,380,883
23	1,067,387	1,040,007	27,380	26,340,876
24	1,067,387	1,041,047	26,340	25,299,829
25	1,067,387	1,042,088	25,299	24,257,741
26	1,067,387	1,043,130	24,257	23,214,611
27	1,067,387	1,044,173	23,214	22,170,438
28	1,067,387	1,045,217	22,170	21,125,221
29	1,067,387	1,046,262	21,125	20,078,959
30	1,067,387	1,047,309	20,078	19,031,650
31	1,067,387	1,048,356	19,031	17,983,294
32	1,067,387	1,049,404	17,983	16,933,890
33	1,067,387	1,050,454	16,933	15,883,436
34	1,067,387	1,051,504	15,883	14,831,932
35	1,067,387	1,052,556	14,831	13,779,376
36	1,067,387	1,053,608	13,779	12,725,768
37	1,067,387	1,054,662	12,725	11,671,106
38	1,067,387	1,055,716	11,671	10,615,390
39	1,067,387	1,056,772	10,615	9,558,618
40	1,067,387	1,057,829	9,558	8,500,789
41	1,067,387	1,058,887	8,500	7,441,902
42	1,067,387	1,059,946	7,441	6,381,956
43	1,067,387	1,061,006	6,381	5,320,950
44	1,067,387	1,062,067	5,320	4,258,883
45	1,067,387	1,063,129	4,258	3,195,754
46	1,067,387	1,064,192	3,195	2,131,562
47	1,067,387	1,065,256	2,131	1,066,306
48	1,067,372	1,066,306	1,066	0