49,000 here at $1.30 = $63,700
49,000 x 5% additional shrink = 46,550 at ElReno at $1.50 =$69,825
Minus trucking 678x4.25 = $2881
$69,825-$2881 = $66,944
Profit of $3244 if my assumptions of shrink and price difference are close
If not, then maybe it's a starting point for further discussion...