Taking a look at your formula you posted I am not sure I am understanding you correctly.
I broke it down and I come up with the same, 1.1669944. However; if I multiply that by the base Trit needed for 1 Capital Drone bay, 347,163, I come up with 405,138. Please point me to my ignorance.