Worksheets("Control").

Cells(, )

Number mort: (1, 3)

Balance Mort: (3, 3)
Pool: (5, 3)
Average Rate: (7, 3)
Life: (9, 3)
CRP: =if(Month<30, Month, 30)*0.002*PSA/100)
Range("c2:c362").Formula = "=IF(RC[-2]<30,RC[-2],30)*0.002*RC[-1]/100"
SMM: =((1+CRP)^(1/12))-1
Range("D2:D362").Formula = "=((1+RC[-1])^(1/12))-1"
BEGBAL: =$NumberMortgages$*$BalanceMort$
PMT: =PMT($Rate$/12,$Length$+1-Month, -Begining Balance)

Interest: =BegBalance*$rate$/12)
Princ: =Pmt - Int
"=RC[-2] - RC[-1]"
Prepay: = SMM*(BegBalance-Princ)
End Balance: =BegBal- Pmt

CRP - C
SMM - D
BEGBAL - E...
PMT - f2
Int - G2
Prin - H2
Prepay- I2
EndBal- J2