借入金額：5,000万円
金利：3.000％
借入期間：4年 (48回払)
返済総額：53,122,362円
支払利息総額：3,122,362円

月額返済額：1,106,716円
年間返済額（月額返済額×12）：13,280,592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	1,106,716	981,716	125,000	49,018,284
2	1,106,716	984,171	122,545	48,034,113
3	1,106,716	986,631	120,085	47,047,482
4	1,106,716	989,098	117,618	46,058,384
5	1,106,716	991,571	115,145	45,066,813
6	1,106,716	994,049	112,667	44,072,764
7	1,106,716	996,535	110,181	43,076,229
8	1,106,716	999,026	107,690	42,077,203
9	1,106,716	1,001,523	105,193	41,075,680
10	1,106,716	1,004,027	102,689	40,071,653
11	1,106,716	1,006,537	100,179	39,065,116
12	1,106,716	1,009,054	97,662	38,056,062
13	1,106,716	1,011,576	95,140	37,044,486
14	1,106,716	1,014,105	92,611	36,030,381
15	1,106,716	1,016,641	90,075	35,013,740
16	1,106,716	1,019,182	87,534	33,994,558
17	1,106,716	1,021,730	84,986	32,972,828
18	1,106,716	1,024,284	82,432	31,948,544
19	1,106,716	1,026,845	79,871	30,921,699
20	1,106,716	1,029,412	77,304	29,892,287
21	1,106,716	1,031,986	74,730	28,860,301
22	1,106,716	1,034,566	72,150	27,825,735
23	1,106,716	1,037,152	69,564	26,788,583
24	1,106,716	1,039,745	66,971	25,748,838
25	1,106,716	1,042,344	64,372	24,706,494
26	1,106,716	1,044,950	61,766	23,661,544
27	1,106,716	1,047,563	59,153	22,613,981
28	1,106,716	1,050,182	56,534	21,563,799
29	1,106,716	1,052,807	53,909	20,510,992
30	1,106,716	1,055,439	51,277	19,455,553
31	1,106,716	1,058,078	48,638	18,397,475
32	1,106,716	1,060,723	45,993	17,336,752
33	1,106,716	1,063,375	43,341	16,273,377
34	1,106,716	1,066,033	40,683	15,207,344
35	1,106,716	1,068,698	38,018	14,138,646
36	1,106,716	1,071,370	35,346	13,067,276
37	1,106,716	1,074,048	32,668	11,993,228
38	1,106,716	1,076,733	29,983	10,916,495
39	1,106,716	1,079,425	27,291	9,837,070
40	1,106,716	1,082,124	24,592	8,754,946
41	1,106,716	1,084,829	21,887	7,670,117
42	1,106,716	1,087,541	19,175	6,582,576
43	1,106,716	1,090,260	16,456	5,492,316
44	1,106,716	1,092,986	13,730	4,399,330
45	1,106,716	1,095,718	10,998	3,303,612
46	1,106,716	1,098,457	8,259	2,205,155
47	1,106,716	1,101,204	5,512	1,103,951
48	1,106,710	1,103,951	2,759	0