Yes - we are all understanding it correctly - now that the numbers have been added It was the discussion of whether the slab & cistern was worth more than 20%/less than 20% that didn't connect with me But.. that seems to be a red herring in the picture
It's not a red herring its a fact as proved by the formula I presented. Perhaps you just don't get it.