Printing Budget? What Am I Missing?

[ZebraPix]

I am putting together a tenative budget for printing a 128-page trade book. I'm not sure I've gotten everything I need. I account for shipping, printing, distribution, supplies, and other obvious expenses...anyone know if these numbers make sense?

You can find it at www.zebrapix.com
Click on FUNDING.

Thanks