ノーローンの返済シミュレーション
更新日:2014年11月21日
このページでは、消費者金融ノーローンのキャッシングの返済計画をシミュレーションしています。
借入利率は年18.0%、借入残高に応じた最低返済金額を返済する場合の返済シミュレーションになっています。
他社にないノーローンの特徴に「1週間無利息キャッシング」があります。完済した翌月以降に何回でも1週間無利息キャッシングを利用できますが、このシミュレーションでは、借入後の最初の1週間のみ無利息で計算しています。
キャッシング借入金額別の返済シミュレーション
5万円を借入した場合の返済シミュレーション
回数 |
返済額 |
うち元金 |
うち利息 |
借入残高 |
1 |
4,000 |
3,433 |
567 |
46,567 |
2 |
4,000 |
3,312 |
688 |
43,255 |
3 |
4,000 |
3,361 |
639 |
39,894 |
4 |
4,000 |
3,410 |
590 |
36,484 |
5 |
4,000 |
3,461 |
539 |
33,023 |
6 |
4,000 |
3,512 |
488 |
29,511 |
7 |
4,000 |
3,564 |
436 |
25,947 |
8 |
4,000 |
3,617 |
383 |
22,330 |
9 |
4,000 |
3,670 |
330 |
18,660 |
10 |
4,000 |
3,724 |
276 |
14,936 |
11 |
4,000 |
3,780 |
220 |
11,156 |
12 |
4,000 |
3,835 |
165 |
7,321 |
13 |
4,000 |
3,892 |
108 |
3,429 |
14 |
3,479 |
3,429 |
50 |
0 |
累計 |
55,479 |
50,000 |
5,479 |
0 |
(単位:円)
10万円を借入した場合の返済シミュレーション
回数 |
返済額 |
うち元金 |
うち利息 |
借入残高 |
1 |
4,000 |
2,866 |
1,134 |
97,134 |
2 |
4,000 |
2,563 |
1,437 |
94,571 |
3 |
4,000 |
2,601 |
1,399 |
91,970 |
4 |
4,000 |
2,640 |
1,360 |
89,330 |
5 |
4,000 |
2,679 |
1,321 |
86,651 |
6 |
4,000 |
2,719 |
1,281 |
83,932 |
7 |
4,000 |
2,759 |
1,241 |
81,173 |
8 |
4,000 |
2,800 |
1,200 |
78,373 |
9 |
4,000 |
2,841 |
1,159 |
75,532 |
10 |
4,000 |
2,883 |
1,117 |
72,649 |
11 |
4,000 |
2,926 |
1,074 |
69,723 |
12 |
4,000 |
2,969 |
1,031 |
66,754 |
13 |
4,000 |
3,013 |
987 |
63,741 |
14 |
4,000 |
3,057 |
943 |
60,684 |
15 |
4,000 |
3,103 |
897 |
57,581 |
16 |
4,000 |
3,149 |
851 |
54,432 |
17 |
4,000 |
3,195 |
805 |
51,237 |
18 |
4,000 |
3,242 |
758 |
47,995 |
19 |
4,000 |
3,290 |
710 |
44,705 |
20 |
4,000 |
3,339 |
661 |
41,366 |
21 |
4,000 |
3,389 |
611 |
37,977 |
22 |
4,000 |
3,439 |
561 |
34,538 |
23 | 4,000 |
3,490 |
510 |
31,048 |
24 | 4,000 |
3,541 |
459 |
27,507 |
25 | 4,000 |
3,594 |
406 |
23,913 |
26 | 4,000 |
3,647 |
353 |
20,266 |
27 | 4,000 |
3,701 |
299 |
16,565 |
28 | 4,000 |
3,755 |
245 |
12,810 |
29 | 4,000 |
3,811 |
189 |
8,999 |
30 | 4,000 |
3,867 |
133 |
5,132 |
31 | 4,000 |
3,925 |
75 |
1,207 |
32 | 1,224 |
1,207 |
17 |
0 |
累計 | 125,224 |
100,000 |
25,224 |
0 |
(単位:円)
20万円を借入した場合の返済シミュレーション
回数 |
返済額 |
うち元金 |
うち利息 |
借入残高 |
1 |
8,000 |
5,732 |
2,268 |
194,268 |
2 |
8,000 |
5,126 |
2,874 |
189,142 |
3 |
8,000 |
5,202 |
2,798 |
183,940 |
4 |
8,000 |
5,279 |
2,721 |
178,661 |
5 |
8,000 |
5,357 |
2,643 |
173,304 |
6 |
8,000 |
5,437 |
2,563 |
167,867 |
7 |
8,000 |
5,517 |
2,483 |
162,350 |
8 |
8,000 |
5,599 |
2,401 |
156,751 |
9 |
8,000 |
5,681 |
2,319 |
151,070 |
10 |
8,000 |
5,765 |
2,235 |
145,305 |
11 |
8,000 |
5,851 |
2,149 |
139,454 |
12 |
8,000 |
5,937 |
2,063 |
133,517 |
13 |
8,000 |
6,025 |
1,975 |
127,492 |
14 |
8,000 |
6,114 |
1,886 |
121,378 |
15 |
8,000 |
6,205 |
1,795 |
115,173 |
16 |
8,000 |
6,297 |
1,703 |
108,876 |
17 |
8,000 |
6,390 |
1,610 |
102,486 |
18 |
8,000 |
6,484 |
1,516 |
96,002 |
19 |
8,000 |
6,580 |
1,420 |
89,422 |
20 |
8,000 |
6,678 |
1,322 |
82,744 |
21 |
8,000 |
6,776 |
1,224 |
75,968 |
22 |
8,000 |
6,877 |
1,123 |
69,091 |
23 |
8,000 |
6,978 |
1,022 |
62,113 |
24 |
8,000 |
7,082 |
918 |
55,031 |
25 |
8,000 |
7,186 |
814 |
47,845 |
26 |
8,000 |
7,293 |
707 |
40,552 |
27 |
8,000 |
7,401 |
599 |
33,151 |
28 |
8,000 |
7,510 |
490 |
25,641 |
29 |
8,000 |
7,621 |
379 |
18,020 |
30 |
8,000 |
7,734 |
266 |
10,286 |
31 |
8,000 |
7,848 |
152 |
2,438 |
32 |
2,474 |
2,438 |
36 |
0 |
累計 |
250,474 |
200,000 |
50,474 |
0 |
(単位:円)
30万円を借入した場合の返済シミュレーション
回数 |
返済額 |
うち元金 |
うち利息 |
借入残高 |
1 |
12,000 |
8,598 |
3,402 |
291,402 |
2 |
12,000 |
7,689 |
4,311 |
283,713 |
3 |
12,000 |
7,803 |
4,197 |
275,910 |
4 |
12,000 |
7,919 |
4,081 |
267,991 |
5 |
12,000 |
8,036 |
3,964 |
259,955 |
6 |
12,000 |
8,155 |
3,845 |
251,800 |
7 |
12,000 |
8,275 |
3,725 |
243,525 |
8 |
12,000 |
8,398 |
3,602 |
235,127 |
9 |
12,000 |
8,522 |
3,478 |
226,605 |
10 |
12,000 |
8,648 |
3,352 |
217,957 |
11 |
12,000 |
8,776 |
3,224 |
209,181 |
12 |
12,000 |
8,906 |
3,094 |
200,275 |
13 |
12,000 |
9,038 |
2,962 |
191,237 |
14 |
12,000 |
9,171 |
2,829 |
182,066 |
15 |
12,000 |
9,307 |
2,693 |
172,759 |
16 |
12,000 |
9,445 |
2,555 |
163,314 |
17 |
12,000 |
9,584 |
2,416 |
153,730 |
18 |
12,000 |
9,726 |
2,274 |
144,004 |
19 |
12,000 |
9,870 |
2,130 |
134,134 |
20 |
12,000 |
10,016 |
1,984 |
124,118 |
21 |
12,000 |
10,164 |
1,836 |
113,954 |
22 |
12,000 |
10,315 |
1,685 |
103,639 |
23 |
12,000 |
10,467 |
1,533 |
93,172 |
24 |
12,000 |
10,622 |
1,378 |
82,550 |
25 |
12,000 |
10,779 |
1,221 |
71,771 |
26 |
12,000 |
10,939 |
1,061 |
60,832 |
27 |
12,000 |
11,101 |
899 |
49,731 |
28 |
12,000 |
11,265 |
735 |
38,466 |
29 |
12,000 |
11,431 |
569 |
27,035 |
30 |
12,000 |
11,601 |
399 |
15,434 |
31 |
12,000 |
11,772 |
228 |
3,662 |
32 |
3,716 |
3,662 |
54 |
0 |
累計 |
375,716 |
300,000 |
75,716 |
0 |
(単位:円)
50万円を借入した場合の返済シミュレーション
回数 |
返済額 |
うち元金 |
うち利息 |
借入残高 |
1 |
15,000 |
9,329 |
5,671 |
490,671 |
2 |
15,000 |
7,741 |
7,259 |
482,930 |
3 |
15,000 |
7,856 |
7,144 |
475,074 |
4 |
15,000 |
7,972 |
7,028 |
467,102 |
5 |
15,000 |
8,090 |
6,910 |
459,012 |
6 |
15,000 |
8,210 |
6,790 |
450,802 |
7 |
15,000 |
8,331 |
6,669 |
442,471 |
8 |
15,000 |
8,454 |
6,546 |
434,017 |
9 |
15,000 |
8,579 |
6,421 |
425,438 |
10 |
15,000 |
8,706 |
6,294 |
416,732 |
11 |
15,000 |
8,835 |
6,165 |
407,897 |
12 |
15,000 |
8,966 |
6,034 |
398,931 |
13 |
15,000 |
9,099 |
5,901 |
389,832 |
14 |
15,000 |
9,233 |
5,767 |
380,599 |
15 |
15,000 |
9,370 |
5,630 |
371,229 |
16 |
15,000 |
9,508 |
5,492 |
361,721 |
17 |
15,000 |
9,649 |
5,351 |
352,072 |
18 |
15,000 |
9,792 |
5,208 |
342,280 |
19 |
15,000 |
9,937 |
5,063 |
332,343 |
20 |
15,000 |
10,084 |
4,916 |
322,259 |
21 |
15,000 |
10,233 |
4,767 |
312,026 |
22 |
15,000 |
10,384 |
4,616 |
301,642 |
23 |
15,000 |
10,538 |
4,462 |
291,104 |
24 |
15,000 |
10,694 |
4,306 |
280,410 |
25 |
15,000 |
10,852 |
4,148 |
269,558 |
26 |
15,000 |
11,013 |
3,987 |
258,545 |
27 |
15,000 |
11,175 |
3,825 |
247,370 |
28 |
15,000 |
11,341 |
3,659 |
236,029 |
29 |
15,000 |
11,509 |
3,491 |
224,520 |
30 |
15,000 |
11,679 |
3,321 |
212,841 |
31 |
15,000 |
11,852 |
3,148 |
200,989 |
32 |
15,000 |
12,027 |
2,973 |
188,962 |
33 |
15,000 |
12,205 |
2,795 |
176,757 |
34 |
15,000 |
12,385 |
2,615 |
164,372 |
35 |
15,000 |
12,569 |
2,431 |
151,803 |
36 |
15,000 |
12,755 |
2,245 |
139,048 |
37 |
15,000 |
12,943 |
2,057 |
126,105 |
38 |
15,000 |
13,135 |
1,865 |
112,970 |
39 |
15,000 |
13,329 |
1,671 |
99,641 |
40 |
15,000 |
13,526 |
1,474 |
86,115 |
41 |
15,000 |
13,726 |
1,274 |
72,389 |
42 |
15,000 |
13,930 |
1,070 |
58,459 |
43 |
15,000 |
14,136 |
864 |
44,323 |
44 |
15,000 |
14,345 |
655 |
29,978 |
45 |
15,000 |
14,557 |
443 |
15,421 |
46 |
15,000 |
14,772 |
228 |
649 |
47 |
658 |
649 |
9 |
0 |
累計 |
690,658 |
500,000 |
190,658 |
0 |
(単位:円)