Spreadsheet: 682343d1592025343-calculate-future-rent-with-variable-start-end-date-escalation-period-escalation-rent-computation
Sheet: Sheet1

 |  |  |  |  |  |  | Month Rent
 | Rent Start date | Tenure (in years) | Escalation preiod | Escalation % | Base Rent per month | End Date | 2018-01-01 00:00:00 | 2018-02-01 00:00:00 | 2018-03-01 00:00:00 | 2018-04-01 00:00:00 | 2018-05-01 00:00:00 | 2018-06-01 00:00:00 | 2018-07-01 00:00:00 | 2018-08-01 00:00:00 | 2018-09-01 00:00:00 | 2018-10-01 00:00:00 | 2018-11-01 00:00:00 | 2018-12-01 00:00:00 | 2019-01-01 00:00:00 | 2019-02-01 00:00:00 | 2019-03-01 00:00:00 | 2019-04-01 00:00:00 | 2019-05-01 00:00:00 | 2019-06-01 00:00:00 | 2019-07-01 00:00:00 | 2019-08-01 00:00:00 | 2019-09-01 00:00:00 | 2019-10-01 00:00:00 | 2019-11-01 00:00:00 | 2019-12-01 00:00:00 | 2020-01-01 00:00:00 | 2020-02-01 00:00:00 | 2020-03-01 00:00:00 | 2020-04-01 00:00:00 | 2020-05-01 00:00:00 | 2020-06-01 00:00:00 | 2020-07-01 00:00:00 | 2020-08-01 00:00:00 | 2020-09-01 00:00:00 | 2020-10-01 00:00:00 | 2020-11-01 00:00:00 | 2020-12-01 00:00:00 | 2021-01-01 00:00:00 | 2021-02-01 00:00:00 | 2021-03-01 00:00:00 | 2021-04-01 00:00:00 | 2021-05-01 00:00:00 | 2021-06-01 00:00:00 | 2021-07-01 00:00:00 | 2021-08-01 00:00:00 | 2021-09-01 00:00:00 | 2021-10-01 00:00:00 | 2021-11-01 00:00:00 | 2021-12-01 00:00:00 | 2022-01-01 00:00:00 | 2022-02-01 00:00:00 | 2022-03-01 00:00:00 | 2022-04-01 00:00:00 | 2022-05-01 00:00:00 | 2022-06-01 00:00:00 | 2022-07-01 00:00:00 | 2022-08-01 00:00:00 | 2022-09-01 00:00:00 | 2022-10-01 00:00:00 | 2022-11-01 00:00:00 | 2022-12-01 00:00:00 | 2023-01-01 00:00:00 | 2023-02-01 00:00:00 | 2023-03-01 00:00:00 | 2023-04-01 00:00:00 | 2023-05-01 00:00:00 | 2023-06-01 00:00:00 | 2023-07-01 00:00:00 | 2023-08-01 00:00:00 | 2023-09-01 00:00:00 | 2023-10-01 00:00:00 | 2023-11-01 00:00:00 | 2023-12-01 00:00:00 | 2024-01-01 00:00:00 | 2024-02-01 00:00:00 | 2024-03-01 00:00:00 | 2024-04-01 00:00:00 | 2024-05-01 00:00:00 | 2024-06-01 00:00:00 | 2024-07-01 00:00:00 | 2024-08-01 00:00:00 | 2024-09-01 00:00:00 | 2024-10-01 00:00:00 | 2024-11-01 00:00:00 | 2024-12-01 00:00:00 | 2025-01-01 00:00:00 | 2025-02-01 00:00:00 | 2025-03-01 00:00:00 | 2025-04-01 00:00:00 | 2025-05-01 00:00:00 | 2025-06-01 00:00:00 | 2025-07-01 00:00:00 | 2025-08-01 00:00:00 | 2025-09-01 00:00:00 | 2025-10-01 00:00:00 | 2025-11-01 00:00:00 | 2025-12-01 00:00:00 | 2026-01-01 00:00:00 | 2026-02-01 00:00:00 | 2026-03-01 00:00:00 | 2026-04-01 00:00:00 | 2026-05-01 00:00:00 | 2026-06-01 00:00:00 | 2026-07-01 00:00:00 | 2026-08-01 00:00:00 | 2026-09-01 00:00:00 | 2026-10-01 00:00:00 | 2026-11-01 00:00:00 | 2026-12-01 00:00:00 | 2027-01-01 00:00:00 | 2027-02-01 00:00:00 | 2027-03-01 00:00:00 | 2027-04-01 00:00:00 | 2027-05-01 00:00:00 | 2027-06-01 00:00:00 | 2027-07-01 00:00:00 | 2027-08-01 00:00:00 | 2027-09-01 00:00:00 | 2027-10-01 00:00:00 | 2027-11-01 00:00:00 | 2027-12-01 00:00:00 | 2028-01-01 00:00:00 | 2028-02-01 00:00:00 | 2028-03-01 00:00:00 | 2028-04-01 00:00:00 | 2028-05-01 00:00:00 | 2028-06-01 00:00:00 | 2028-07-01 00:00:00 | 2028-08-01 00:00:00 | 2028-09-01 00:00:00 | 2028-10-01 00:00:00 | 2028-11-01 00:00:00 | 2028-12-01 00:00:00 | 2029-01-01 00:00:00 | 2029-02-01 00:00:00 | 2029-03-01 00:00:00 | 2029-04-01 00:00:00 | 2029-05-01 00:00:00 | 2029-06-01 00:00:00 | 2029-07-01 00:00:00 | 2029-08-01 00:00:00 | 2029-09-01 00:00:00 | 2029-10-01 00:00:00 | 2029-11-01 00:00:00 | 2029-12-01 00:00:00 | 2030-01-01 00:00:00 | 2030-02-01 00:00:00 | 2030-03-01 00:00:00 | 2030-04-01 00:00:00 | 2030-05-01 00:00:00 | 2030-06-01 00:00:00 | 2030-07-01 00:00:00 | 2030-08-01 00:00:00 | 2030-09-01 00:00:00 | 2030-10-01 00:00:00 | 2030-11-01 00:00:00 | 2030-12-01 00:00:00 | 2031-01-01 00:00:00 | 2031-02-01 00:00:00 | 2031-03-01 00:00:00 | 2031-04-01 00:00:00 | 2031-05-01 00:00:00 | 2031-06-01 00:00:00 | 2031-07-01 00:00:00 | 2031-08-01 00:00:00 | 2031-09-01 00:00:00 | 2031-10-01 00:00:00 | 2031-11-01 00:00:00 | 2031-12-01 00:00:00 | 2032-01-01 00:00:00 | 2032-02-01 00:00:00 | 2032-03-01 00:00:00 | 2032-04-01 00:00:00 | 2032-05-01 00:00:00 | 2032-06-01 00:00:00 | 2032-07-01 00:00:00 | 2032-08-01 00:00:00 | 2032-09-01 00:00:00 | 2032-10-01 00:00:00 | 2032-11-01 00:00:00 | 2032-12-01 00:00:00 | 2033-01-01 00:00:00 | 2033-02-01 00:00:00 | 2033-03-01 00:00:00 | 2033-04-01 00:00:00 | 2033-05-01 00:00:00 | 2033-06-01 00:00:00 | 2033-07-01 00:00:00 | 2033-08-01 00:00:00 | 2033-09-01 00:00:00 | 2033-10-01 00:00:00 | 2033-11-01 00:00:00 | 2033-12-01 00:00:00 | 2034-01-01 00:00:00 | 2034-02-01 00:00:00 | 2034-03-01 00:00:00 | 2034-04-01 00:00:00 | 2034-05-01 00:00:00 | 2034-06-01 00:00:00 | 2034-07-01 00:00:00 | 2034-08-01 00:00:00 | 2034-09-01 00:00:00 | 2034-10-01 00:00:00 | 2034-11-01 00:00:00 | 2034-12-01 00:00:00 | 2035-01-01 00:00:00 | 2035-02-01 00:00:00 | 2035-03-01 00:00:00 | 2035-04-01 00:00:00 | 2035-05-01 00:00:00 | 2035-06-01 00:00:00 | 2035-07-01 00:00:00 | 2035-08-01 00:00:00 | 2035-09-01 00:00:00 | 2035-10-01 00:00:00 | 2035-11-01 00:00:00 | 2035-12-01 00:00:00 | 2036-01-01 00:00:00 | 2036-02-01 00:00:00 | 2036-03-01 00:00:00 | 2036-04-01 00:00:00 | 2036-05-01 00:00:00 | 2036-06-01 00:00:00 | 2036-07-01 00:00:00 | 2036-08-01 00:00:00 | 2036-09-01 00:00:00 | 2036-10-01 00:00:00 | 2036-11-01 00:00:00 | 2036-12-01 00:00:00 | 2037-01-01 00:00:00 | 2037-02-01 00:00:00 | 2037-03-01 00:00:00 | 2037-04-01 00:00:00 | 2037-05-01 00:00:00 | 2037-06-01 00:00:00 | 2037-07-01 00:00:00 | 2037-08-01 00:00:00 | 2037-09-01 00:00:00 | 2037-10-01 00:00:00 | 2037-11-01 00:00:00 | 2037-12-01 00:00:00 | 2038-01-01 00:00:00 | 2038-02-01 00:00:00 | 2038-03-01 00:00:00 | 2038-04-01 00:00:00 | 2038-05-01 00:00:00 | 2038-06-01 00:00:00 | 2038-07-01 00:00:00 | 2038-08-01 00:00:00 | 2038-09-01 00:00:00 | 2038-10-01 00:00:00 | 2038-11-01 00:00:00 | 2038-12-01 00:00:00 | 2039-01-01 00:00:00 | 2039-02-01 00:00:00 | 2039-03-01 00:00:00 | 2039-04-01 00:00:00 | 2039-05-01 00:00:00 | 2039-06-01 00:00:00 | 2039-07-01 00:00:00 | 2039-08-01 00:00:00 | 2039-09-01 00:00:00 | 2039-10-01 00:00:00 | 2039-11-01 00:00:00 | 2039-12-01 00:00:00 | 2040-01-01 00:00:00 | 2040-02-01 00:00:00 | 2040-03-01 00:00:00 | 2040-04-01 00:00:00 | 2040-05-01 00:00:00 | 2040-06-01 00:00:00 | 2040-07-01 00:00:00 | 2040-08-01 00:00:00 | 2040-09-01 00:00:00 | 2040-10-01 00:00:00 | 2040-11-01 00:00:00 | 2040-12-01 00:00:00 | 2041-01-01 00:00:00 | 2041-02-01 00:00:00 | 2041-03-01 00:00:00 | 2041-04-01 00:00:00 | 2041-05-01 00:00:00 | 2041-06-01 00:00:00 | 2041-07-01 00:00:00 | 2041-08-01 00:00:00 | 2041-09-01 00:00:00 | 2041-10-01 00:00:00 | 2041-11-01 00:00:00 | 2041-12-01 00:00:00 | 2042-01-01 00:00:00 | 2042-02-01 00:00:00 | 2042-03-01 00:00:00 | 2042-04-01 00:00:00
 | 2018-02-15 00:00:00 | 20 | 3 | 3 | 4000
 | 2018-03-01 00:00:00 | 15 | 5 | 10 | 1700
 | 2018-02-01 00:00:00 | 15 | 10 | 15 | 2200
 | 2018-03-01 00:00:00 | 20 | 3 | 2 | 1500
 | 2018-01-29 00:00:00 | 20 | 12 | 8 | 12000
 | 2018-01-01 00:00:00 | 20 | 3 | 5 | 12000
 | 2018-01-01 00:00:00 | 20 | 15 | 4 | 8500
 | 2018-02-18 00:00:00 | 20 | 15 | 6 | 6500
 | 2018-02-01 00:00:00 | 20 | 4 | 6 | 11000
 | 2018-01-15 00:00:00 | 20 | 1 | 5 | 10000
 | 2018-02-01 00:00:00 | 20 | 2 | 5 | 10000
 |  |  |  |  | G$2 | BR$4
 |  |  |  |  | H$2 | BS$4
 |  |  |  |  | I$2 | BT$4
 |  |  |  |  | $B3 | $H5
 |  |  |  |  | $D3 | $J5
 |  |  |  |  | $E3 | $K5
 |  |  |  |  | $F3 | $L5
 |  |  |  |  | $G3 | $AA5