Calculate Renewal payments based on expiration date

[charcoop14]

Hello All,
I need to calculate payments after expiration date if I were to renew the leased buildings. The leases end in different parts of the year. I have an escalation rate set, if I need to change it I can update the escalation rate and it should update the estimated payments going forward. See attached example. I need cells E5 thru I7 to calculate based on given data.