Prepared for Silver King Beverage by the Balanoff Industrial Team, Colliers. Built from Bldg1_Half_Space_Sublease_Analysis.xlsx; with no changes and no added costs every figure ties to that workbook. Estimates are not a guarantee of results. Confidential.