借入金額：6,000万円
金利：1.000％
借入期間：4年 (48回払)
返済総額：61,232,969円
支払利息総額：1,232,969円

月額返済額：1,275,687円
年間返済額（月額返済額×12）：15,308,244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	1,275,687	1,225,687	50,000	58,774,313
2	1,275,687	1,226,709	48,978	57,547,604
3	1,275,687	1,227,731	47,956	56,319,873
4	1,275,687	1,228,754	46,933	55,091,119
5	1,275,687	1,229,778	45,909	53,861,341
6	1,275,687	1,230,803	44,884	52,630,538
7	1,275,687	1,231,829	43,858	51,398,709
8	1,275,687	1,232,855	42,832	50,165,854
9	1,275,687	1,233,883	41,804	48,931,971
10	1,275,687	1,234,911	40,776	47,697,060
11	1,275,687	1,235,940	39,747	46,461,120
12	1,275,687	1,236,970	38,717	45,224,150
13	1,275,687	1,238,001	37,686	43,986,149
14	1,275,687	1,239,032	36,655	42,747,117
15	1,275,687	1,240,065	35,622	41,507,052
16	1,275,687	1,241,098	34,589	40,265,954
17	1,275,687	1,242,133	33,554	39,023,821
18	1,275,687	1,243,168	32,519	37,780,653
19	1,275,687	1,244,204	31,483	36,536,449
20	1,275,687	1,245,240	30,447	35,291,209
21	1,275,687	1,246,278	29,409	34,044,931
22	1,275,687	1,247,317	28,370	32,797,614
23	1,275,687	1,248,356	27,331	31,549,258
24	1,275,687	1,249,396	26,291	30,299,862
25	1,275,687	1,250,438	25,249	29,049,424
26	1,275,687	1,251,480	24,207	27,797,944
27	1,275,687	1,252,523	23,164	26,545,421
28	1,275,687	1,253,566	22,121	25,291,855
29	1,275,687	1,254,611	21,076	24,037,244
30	1,275,687	1,255,656	20,031	22,781,588
31	1,275,687	1,256,703	18,984	21,524,885
32	1,275,687	1,257,750	17,937	20,267,135
33	1,275,687	1,258,798	16,889	19,008,337
34	1,275,687	1,259,847	15,840	17,748,490
35	1,275,687	1,260,897	14,790	16,487,593
36	1,275,687	1,261,948	13,739	15,225,645
37	1,275,687	1,262,999	12,688	13,962,646
38	1,275,687	1,264,052	11,635	12,698,594
39	1,275,687	1,265,105	10,582	11,433,489
40	1,275,687	1,266,160	9,527	10,167,329
41	1,275,687	1,267,215	8,472	8,900,114
42	1,275,687	1,268,271	7,416	7,631,843
43	1,275,687	1,269,328	6,359	6,362,515
44	1,275,687	1,270,385	5,302	5,092,130
45	1,275,687	1,271,444	4,243	3,820,686
46	1,275,687	1,272,504	3,183	2,548,182
47	1,275,687	1,273,564	2,123	1,274,618
48	1,275,680	1,274,618	1,062	0