8.3% doesn't seem right. What are you projecting the cap to be in his final year? 360 million? I'm seeing projections of 260 million, which would be about 12%.
It doesn't really change your point much, but just curious.
Sorry, it’s 12% and I have no idea what I was looking at before lol