I don't agree that Tandarra is worth anywhere near 50% of CYL (more like about 10%-20% for now)...
However, let's just say it is, your calc doesn't make sense.
If NML own approx the same Tandarra % (51 v 49) as CYL, why would you halve it on your line 2 ?