Please provide a proposed financing structure for a commercial real estate loan for loan amount: $2,885,022. LTV 70%. 6.3% interest. 20 year term.

Please include break down of annual debt payments, development of before tax cash flows and a full purchase loan amortization schedule for the 20 year term.

Data provided below.

Thank you so much in advanced for the help and support

Income Taxes Cash Flows After Deducting Operational Taxes: - Cash Flow After the Deduction of All Taxes: (Total Equity Cash Flows - Operations Taxes - Property Sale Tax) Cash Flow of Taxes Due Based on Net Operating Income: 24.0% Tax Rate to add speaker notes Reconstructed Operating Statement Income Taxes Cash Flows After Deducting Operational Taxes: - Cash Flow After the Deduction of All Taxes: (Total Equity Cash Flows - Operations Taxes - Property Sale Tax) Cash Flow of Taxes Due Based on Net Operating Income: 24.0% Tax Rate to add speaker notes Reconstructed Operating Statement