Prepared for Silver King Beverage by the Balanoff Industrial Team, Colliers. Built from Bldg1_Half_Space_Sublease_Analysis.xlsx and the executed leases, with updated commission, market rent and cap rate assumptions. Estimates are not a guarantee of results. Confidential.