Hello guys. Some help please

In this question to calculate capitalisation rate they use WACC - g which is good but for WACC they use 11% (approxiamtion i guess for 11.28% which we get it in question 31) Now if we use 11.28% instead of 11% we get to an aswer which is closer to A

75.425 / 0.1128 - 0.005 or 75.425 / 0.0625 = 1206.800

now when you substruct the debt 48 you get 1206.8 - 48 = 1158.8

Answers

A 1130

B 1209

C 1257

thank you