借入金額：6,000万円
金利：1.200％
借入期間：4年 (48回払)
返済総額：61,481,487円
支払利息総額：1,481,487円

月額返済額：1,280,864円
年間返済額（月額返済額×12）：15,370,368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	1,280,864	1,220,864	60,000	58,779,136
2	1,280,864	1,222,085	58,779	57,557,051
3	1,280,864	1,223,307	57,557	56,333,744
4	1,280,864	1,224,531	56,333	55,109,213
5	1,280,864	1,225,755	55,109	53,883,458
6	1,280,864	1,226,981	53,883	52,656,477
7	1,280,864	1,228,208	52,656	51,428,269
8	1,280,864	1,229,436	51,428	50,198,833
9	1,280,864	1,230,666	50,198	48,968,167
10	1,280,864	1,231,896	48,968	47,736,271
11	1,280,864	1,233,128	47,736	46,503,143
12	1,280,864	1,234,361	46,503	45,268,782
13	1,280,864	1,235,596	45,268	44,033,186
14	1,280,864	1,236,831	44,033	42,796,355
15	1,280,864	1,238,068	42,796	41,558,287
16	1,280,864	1,239,306	41,558	40,318,981
17	1,280,864	1,240,546	40,318	39,078,435
18	1,280,864	1,241,786	39,078	37,836,649
19	1,280,864	1,243,028	37,836	36,593,621
20	1,280,864	1,244,271	36,593	35,349,350
21	1,280,864	1,245,515	35,349	34,103,835
22	1,280,864	1,246,761	34,103	32,857,074
23	1,280,864	1,248,007	32,857	31,609,067
24	1,280,864	1,249,255	31,609	30,359,812
25	1,280,864	1,250,505	30,359	29,109,307
26	1,280,864	1,251,755	29,109	27,857,552
27	1,280,864	1,253,007	27,857	26,604,545
28	1,280,864	1,254,260	26,604	25,350,285
29	1,280,864	1,255,514	25,350	24,094,771
30	1,280,864	1,256,770	24,094	22,838,001
31	1,280,864	1,258,026	22,838	21,579,975
32	1,280,864	1,259,285	21,579	20,320,690
33	1,280,864	1,260,544	20,320	19,060,146
34	1,280,864	1,261,804	19,060	17,798,342
35	1,280,864	1,263,066	17,798	16,535,276
36	1,280,864	1,264,329	16,535	15,270,947
37	1,280,864	1,265,594	15,270	14,005,353
38	1,280,864	1,266,859	14,005	12,738,494
39	1,280,864	1,268,126	12,738	11,470,368
40	1,280,864	1,269,394	11,470	10,200,974
41	1,280,864	1,270,664	10,200	8,930,310
42	1,280,864	1,271,934	8,930	7,658,376
43	1,280,864	1,273,206	7,658	6,385,170
44	1,280,864	1,274,479	6,385	5,110,691
45	1,280,864	1,275,754	5,110	3,834,937
46	1,280,864	1,277,030	3,834	2,557,907
47	1,280,864	1,278,307	2,557	1,279,600
48	1,280,879	1,279,600	1,279	0