借入金額：5,000万円
金利：1.500％
借入期間：4年 (48回払)
返済総額：51,546,206円
支払利息総額：1,546,206円

月額返済額：1,073,879円
年間返済額（月額返済額×12）：12,886,548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	1,073,879	1,011,379	62,500	48,988,621
2	1,073,879	1,012,644	61,235	47,975,977
3	1,073,879	1,013,910	59,969	46,962,067
4	1,073,879	1,015,177	58,702	45,946,890
5	1,073,879	1,016,446	57,433	44,930,444
6	1,073,879	1,017,716	56,163	43,912,728
7	1,073,879	1,018,989	54,890	42,893,739
8	1,073,879	1,020,262	53,617	41,873,477
9	1,073,879	1,021,538	52,341	40,851,939
10	1,073,879	1,022,815	51,064	39,829,124
11	1,073,879	1,024,093	49,786	38,805,031
12	1,073,879	1,025,373	48,506	37,779,658
13	1,073,879	1,026,655	47,224	36,753,003
14	1,073,879	1,027,938	45,941	35,725,065
15	1,073,879	1,029,223	44,656	34,695,842
16	1,073,879	1,030,510	43,369	33,665,332
17	1,073,879	1,031,798	42,081	32,633,534
18	1,073,879	1,033,088	40,791	31,600,446
19	1,073,879	1,034,379	39,500	30,566,067
20	1,073,879	1,035,672	38,207	29,530,395
21	1,073,879	1,036,967	36,912	28,493,428
22	1,073,879	1,038,263	35,616	27,455,165
23	1,073,879	1,039,561	34,318	26,415,604
24	1,073,879	1,040,860	33,019	25,374,744
25	1,073,879	1,042,161	31,718	24,332,583
26	1,073,879	1,043,464	30,415	23,289,119
27	1,073,879	1,044,768	29,111	22,244,351
28	1,073,879	1,046,074	27,805	21,198,277
29	1,073,879	1,047,382	26,497	20,150,895
30	1,073,879	1,048,691	25,188	19,102,204
31	1,073,879	1,050,002	23,877	18,052,202
32	1,073,879	1,051,314	22,565	17,000,888
33	1,073,879	1,052,628	21,251	15,948,260
34	1,073,879	1,053,944	19,935	14,894,316
35	1,073,879	1,055,262	18,617	13,839,054
36	1,073,879	1,056,581	17,298	12,782,473
37	1,073,879	1,057,901	15,978	11,724,572
38	1,073,879	1,059,224	14,655	10,665,348
39	1,073,879	1,060,548	13,331	9,604,800
40	1,073,879	1,061,873	12,006	8,542,927
41	1,073,879	1,063,201	10,678	7,479,726
42	1,073,879	1,064,530	9,349	6,415,196
43	1,073,879	1,065,861	8,018	5,349,335
44	1,073,879	1,067,193	6,686	4,282,142
45	1,073,879	1,068,527	5,352	3,213,615
46	1,073,879	1,069,862	4,017	2,143,753
47	1,073,879	1,071,200	2,679	1,072,553
48	1,073,893	1,072,553	1,340	0