RE:Crunching some numbers tonight...Maybe I'm misreading your formula, but aren't you using 1% U308 at the moment? Check this link at 1:38 where Dev says the average in the Basin is 2%. And I think Fission is even above the average;
https://www.commodity-tv.net/c/mid,4657,programm/loadsite,2391/?v=250009