CAPITAL BRIDGE FINANCE
Kigali, Rwanda
+250 796 880 272 | info@cbfinance.rw
www.cbfinance.rw
LOAN REPAYMENT SCHEDULE
Generated on: 17/02/2026 07:45 PM
Record Payment
Loan #LN-20260213-083938 — NAHIMANA SAIDI
Borrower
NAHIMANA SAIDI
Management Fee
5.5%
Interest Rate
5.0%
Term (months)
6
Start Date
2026-02-10
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 | 10/03/2026 | 1,000,000 | 147,020 | 50,000 | 0 | 197,020 | 852,980 |
| 2 | 10/04/2026 | 852,980 | 154,370 | 42,650 | 55,000 | 252,020 | 698,610 |
| 3 | 10/05/2026 | 698,610 | 162,090 | 34,930 | 55,000 | 252,020 | 536,520 |
| 4 | 10/06/2026 | 536,520 | 170,190 | 26,830 | 55,000 | 252,020 | 366,330 |
| 5 | 10/07/2026 | 366,330 | 178,700 | 18,320 | 55,000 | 252,020 | 187,630 |
| 6 | 10/08/2026 | 187,630 | 187,640 | 9,380 | 55,000 | 252,020 | 0 |
| TOTALS: | 0 | 1,000,010 | 182,110 | 275,000 | 1,457,120 | - | |