Please use formula

\begin{tabular}{|l|l|l|l|l|} \hline \multicolumn{1}{|c|}{ A } & \multicolumn{1}{c|}{B} & C \end{tabular} \begin{tabular}{l|l|l|} \hline \multicolumn{1}{|c|}{ A } \\ \hline 31 & Suite 114 \\ 32 & 4,000 sq ft \\ 33 & Current rent $21.00 \\ 34 & 1 year remaining on lease \\ 35 & Tis projected at $20.00 \\ 36 & Renewal unlikely (lease commissions) \\ \hline 37 & \\ \hline 38 & Suite 205 \\ \hline 39 & 5,000 sq ft \\ \hline 40 & Current rent $24.00 \\ \hline 41 & 4 years remaining on lease \\ \hline 42 & Tis unnecessary \\ \hline 43 & Renewal unlikely (lease commissions) \\ \hline 44 & \\ \hline 45 & \\ 46 & Suite 210 \\ 47 & 5,000 sq ft \\ 48 & Current rent $23.50 \\ \hline 49 & 4 vears remainino \\ \hline \end{tabular} \begin{tabular}{|l|l|l|l|l|} \hline & A & B & C \\ \hline 48 & Current rent $23.50 & \end{tabular} 43 44 The reverslon of the property is estimated by applying a terminal cap rate of 9% to the last year's income less selling expenses \begin{tabular}{|l|l|l|l|l|} \hline \multicolumn{1}{|c|}{ A } & \multicolumn{1}{c|}{B} & C \end{tabular} \begin{tabular}{l|l|l|} \hline \multicolumn{1}{|c|}{ A } \\ \hline 31 & Suite 114 \\ 32 & 4,000 sq ft \\ 33 & Current rent $21.00 \\ 34 & 1 year remaining on lease \\ 35 & Tis projected at $20.00 \\ 36 & Renewal unlikely (lease commissions) \\ \hline 37 & \\ \hline 38 & Suite 205 \\ \hline 39 & 5,000 sq ft \\ \hline 40 & Current rent $24.00 \\ \hline 41 & 4 years remaining on lease \\ \hline 42 & Tis unnecessary \\ \hline 43 & Renewal unlikely (lease commissions) \\ \hline 44 & \\ \hline 45 & \\ 46 & Suite 210 \\ 47 & 5,000 sq ft \\ 48 & Current rent $23.50 \\ \hline 49 & 4 vears remainino \\ \hline \end{tabular} \begin{tabular}{|l|l|l|l|l|} \hline & A & B & C \\ \hline 48 & Current rent $23.50 & \end{tabular} 43 44 The reverslon of the property is estimated by applying a terminal cap rate of 9% to the last year's income less selling expenses