CAPITAL BRIDGE FINANCE
Kigali, Rwanda
+250 796 880 272 | info@cbfinance.rw
www.cbfinance.rw
LOAN REPAYMENT SCHEDULE
Generated on: 17/02/2026 07:46 PM
Record Payment
Loan #LN-20260210-201313 — fred KAMUSHANA
Borrower
fred KAMUSHANA
Management Fee
5.5%
Interest Rate
5.0%
Term (months)
5
Start Date
2025-11-05
Prepayment Early Settlement
The first (current) instalment is paid in full (principal + interest + management fee). All subsequent selected instalments: the borrower pays principal only — interest and management fee are waived and cleared, marking those instalments as Fully Paid. The Amount to Pay column already reflects this.
| # | Due Date | Outstanding | Principal Due | Interest | Mgmt Fee | Type | Amount to Pay | |
|---|---|---|---|---|---|---|---|---|
| Total to Collect (interest & fees on future instalments waived): | 0 | |||||||
Total Prepayment Amount
0
Loan Repayment Schedule
| # | Payment Date | Opening Balance | Principal | Interest | Management Fee | Total Payment | Closing Balance |
|---|---|---|---|---|---|---|---|
| 1 | 05/12/2025 | 1,000,000 | 180,970 | 50,000 | 0 | 230,970 | 819,030 |
| 2 | 05/01/2026 | 819,030 | 190,020 | 40,950 | 55,000 | 285,970 | 629,010 |
| 3 | 05/02/2026 | 629,010 | 199,520 | 31,450 | 55,000 | 285,970 | 429,490 |
| 4 | 05/03/2026 | 429,490 | 209,500 | 21,470 | 55,000 | 285,970 | 219,990 |
| 5 | 05/04/2026 | 219,990 | 219,980 | 11,000 | 55,000 | 285,980 | 10 |
| TOTALS: | 0 | 999,990 | 154,870 | 220,000 | 1,374,860 | - | |