@WoodlandBrew I agree with jbob7171, your price comparison is wrong. You appear to use bulk extract prices, but not bulk grain prices. This is not an apples to apples comparison.
Why don't you adjust your all grain volumes to account for trub loss? Here is a good article on water volume...