I need help figuring out the Refinance Amortisation table, I already did the Origonal loan Amortisation Table. which i will give the information below. i need it in this format

JX EB1 A D D $ E F Loan Amount 2 Original Interest Rate (APR) 3 Loan Term (Months) 4 PMT B 115,000.00 6% 360.00 $6,440.00 S 6 Original Loan Amortisation Table: 7 9 Beginning Principal 115,000.00 PMT 10 Interest Principal deductiorEnding Principal 11 Month 1 2 3 4 5 12 13 14 15 6 7 16 8 17 B D E A 1 Refinanced after 'X' months 144 2 New Loan Amount I. 3 Refinanced Interest Rate (APR) 4.27% 4 New Loan Term (Months) 360 5 PMT 6 7 Refinanced Loan Amortisation Table: B 9 Month Beginning Principal 10 1 11 2 12 3 13 4 14 5 PMT Interest Principal deductiorEnding Principal 15 6 16 7 17 8