Spreadsheet: 876260d1722947014-date-updating-book1
Sheet: Data

[NAME] |  | 96 |  |  |  | 96
Rental Rate |  | 1000
Lease Date |  | 2023-06-01 00:00:00
First Payment  Date |  | 2023-06-01 00:00:00 |  |  |  | 2018-01-01 00:00:00
Rent Increase % |  | 0.1
Increase @ Period No |  | 12 |  |  |  | 145
Increase Interval |  | 12
Period No | Month | Rent Increase | expected result |  |  | Rent Increase
4 | 2009-04-01 00:00:00 |  | 1000
5 |  |  | 1000
6 |  |  | 1000 |  |  | 0
7 | 2009-07-01 00:00:00 |  | 1000 |  |  | 0
8 | 2009-08-01 00:00:00 |  | 1000 |  |  | 0
9 | 2009-09-01 00:00:00 |  | 1000 |  |  | 0
10 | 2009-10-01 00:00:00 |  | 1000 |  |  | 0
11 | 2009-11-01 00:00:00 |  | 1000 |  |  | 0
12 | 2009-12-01 00:00:00 |  | 1000 |  |  | 0
13 | 2010-01-01 00:00:00 |  | 1000 |  |  | 0
14 | 2010-02-01 00:00:00 |  | 1000 |  |  | 0
15 | 2010-03-01 00:00:00 |  | 1000 |  |  | 0
16 | 2010-04-01 00:00:00 |  | 1000 |  |  | 0
17 | 2010-05-01 00:00:00 |  | 1100 |  |  | 0
18 | 2010-06-01 00:00:00 |  | 1100 |  |  | 0
19 | 2010-07-01 00:00:00 |  | 1100 |  |  | 0
20 | 2010-08-01 00:00:00 |  | 1100 |  |  | 0
21 | 2010-09-01 00:00:00 |  | 1100 |  |  | 6200 | this the old rent
22 | 2010-10-01 00:00:00 |  | 1100 |  |  | 6200
23 | 2010-11-01 00:00:00 |  | 1100 |  |  | 6200
24 | 2010-12-01 00:00:00 |  | 1100 |  |  | 6200
25 | 2011-01-01 00:00:00 |  | 1211 |  |  | 6200
26 | 2011-02-01 00:00:00 |  |  |  |  | 6200
27 | 2011-03-01 00:00:00 |  |  |  |  | 6200
28 | 2011-04-01 00:00:00 |  |  |  |  | 6200
29 | 2011-05-01 00:00:00 |  |  |  |  | 6200
30 | 2011-06-01 00:00:00 |  |  |  |  | 6200
31 | 2011-07-01 00:00:00 |  |  |  |  | 6200
32 | 2011-08-01 00:00:00 |  |  |  |  | 6200
33 | 2011-09-01 00:00:00 |  |  |  |  | 6200
34 | 2011-10-01 00:00:00 |  |  |  |  | 6200
35 | 2011-11-01 00:00:00 |  |  |  |  | 6200
36 | 2011-12-01 00:00:00 |  |  |  |  | 6200
37 | 2012-01-01 00:00:00 |  |  |  |  | 6200
38 | 2012-02-01 00:00:00 |  |  |  |  | 6200
39 | 2012-03-01 00:00:00 |  |  |  |  | 6200
40 | 2012-04-01 00:00:00 |  |  |  |  | 6200
41 | 2012-05-01 00:00:00 |  |  |  |  | 6200
42 | 2012-06-01 00:00:00 |  |  |  |  | 6200
43 | 2012-07-01 00:00:00 |  |  |  |  | 6200
44 | 2012-08-01 00:00:00 |  |  |  |  | 6200
45 | 2012-09-01 00:00:00 |  |  |  |  | 6200
46 | 2012-10-01 00:00:00 |  |  |  |  | 6200
47 | 2012-11-01 00:00:00 |  |  |  |  | 6200
48 | 2012-12-01 00:00:00 |  |  |  |  | 6200
49 | 2013-01-01 00:00:00 |  |  |  |  | 6200
50 | 2013-02-01 00:00:00 |  |  |  |  | 6200
51 | 2013-03-01 00:00:00 |  |  |  |  | 6200
52 | 2013-04-01 00:00:00 |  |  |  |  | 6200
53 | 2013-05-01 00:00:00 |  |  |  |  | 6200
54 | 2013-06-01 00:00:00 |  |  |  |  | 6200
55 | 2013-07-01 00:00:00 |  |  |  |  | 6200
56 | 2013-08-01 00:00:00 |  |  |  |  | 6200
57 | 2013-09-01 00:00:00 |  |  |  |  | 6820
58 | 2013-10-01 00:00:00 |  |  |  |  | 6820
59 | 2013-11-01 00:00:00 |  |  |  |  | 6820
60 | 2013-12-01 00:00:00 |  |  |  |  | 6820
61 | 2014-01-01 00:00:00 |  |  |  |  | 6820
62 | 2014-02-01 00:00:00 |  |  |  |  | 6820
63 | 2014-03-01 00:00:00 |  |  |  |  | 6820
64 | 2014-04-01 00:00:00 |  |  |  |  | 6820
65 | 2014-05-01 00:00:00 |  |  |  |  | 6820.000000000001
66 | 2014-06-01 00:00:00 |  |  |  |  | 6820.000000000001
67 | 2014-07-01 00:00:00 |  |  |  |  | 6820.000000000001
68 | 2014-08-01 00:00:00 |  |  |  |  | 6820.000000000001
69 | 2014-09-01 00:00:00 |  |  |  |  | 6820.000000000001
70 | 2014-10-01 00:00:00 |  |  |  |  | 6820.000000000001
71 | 2014-11-01 00:00:00 |  |  |  |  | 6820.000000000001
72 | 2014-12-01 00:00:00 |  |  |  |  | 6820.000000000001
73 | 2015-01-01 00:00:00 |  |  |  |  | 6820.000000000001
74 | 2015-02-01 00:00:00 |  |  |  |  | 6820.000000000001
75 | 2015-03-01 00:00:00 |  |  |  |  | 6820.000000000001
76 | 2015-04-01 00:00:00 |  |  |  |  | 6820.000000000001
77 | 2015-05-01 00:00:00 |  |  |  |  | 6820.000000000001
78 | 2015-06-01 00:00:00 |  |  |  |  | 6820.000000000001
79 | 2015-07-01 00:00:00 |  |  |  |  | 6820.000000000001
80 | 2015-08-01 00:00:00 |  |  |  |  | 6820.000000000001
81 | 2015-09-01 00:00:00 |  |  |  |  | 6820.000000000001
82 | 2015-10-01 00:00:00 |  |  |  |  | 6820.000000000001
83 | 2015-11-01 00:00:00 |  |  |  |  | 6820.000000000001
84 | 2015-12-01 00:00:00 |  |  |  |  | 6820.000000000001
85 | 2016-01-01 00:00:00 |  |  |  |  | 6820.000000000001
86 | 2016-02-01 00:00:00 |  |  |  |  | 6820.000000000001
87 | 2016-03-01 00:00:00 |  |  |  |  | 6820.000000000001
88 | 2016-04-01 00:00:00 |  |  |  |  | 6820.000000000001
89 | 2016-05-01 00:00:00 |  |  |  |  | 6820.000000000001
90 | 2016-06-01 00:00:00 |  |  |  |  | 6820.000000000001
91 | 2016-07-01 00:00:00 |  |  |  |  | 6820.000000000001
92 | 2016-08-01 00:00:00 |  |  |  |  | 6820.000000000001
93 | 2016-09-01 00:00:00 |  |  |  |  | 6820.000000000001
94 | 2016-10-01 00:00:00 |  |  |  |  | 6820.000000000001
95 | 2016-11-01 00:00:00 |  |  |  |  | 6820.000000000001
96 | 2016-12-01 00:00:00 |  |  |  |  | 7200
97 | 2017-01-01 00:00:00 |  |  |  |  | 7200
98 | 2017-02-01 00:00:00 |  |  |  |  | 7200
99 |  |  |  |  |  | 7200
100 |  |  |  |  |  | 7200
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188 | k
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239