Alternative Investments - Publicly traded real estate securities - example 6

In example 6, answer to question no 2; it doesn’t add 1005 book value of properties (which is an asset) to NOI. In the formula we add assets and deduct liabilities.

for NAV calculation we consider only the market value of asset and liability and not book value.