Dude... Wthe fuck are you shooting your scenes with, IMAX? NASA Space Probe? However, since you asked for someone to break it down for you, proper... here ya go... Dig it! (at least from a movie standpoint)

content- $87,500 approx (Bullshit, for one scene it's easy $1400.00 for individual man/woman $1000.00 if their married - alas, I'm NOT gonna pay someone to fuck his own wife out the door, and THAT includes a set.)

processing- $1500 (whatever you mean by that?)

traffic- $5k/month (Who you going through, dipshit?!)

software- $8k (Good editing kit - Sony Vegas Plat. HD Edition will nail you for about $150.-$200. + computer to run it $800. = Learn it yourself, work on your OWN talent and join the ranks.)

graphics- $10k (Do it yourself... Where you hiring your people from... Madison Ave.)

hosting- $1k/month (You've been burned, fool)

salary- $7k (For who? Yourself? Do you have a team of people housed away somewhere? If it's for you, ya better bring it down a few pegs, because until your work's actually on a shelf somewhere, waiting to be picked up by the first 2000 raincoaters... Ya aint worth shit!)

flat costs- $107000 (Shove it right back up your ass, Pee Wee.)

recurring cost- $12k/month 12 months (This business is like a living breathing animal. It moves and thrives with the climate. You'll NEVER be able to keep a "true" operating figure, because there is no promise that you'll move the product you've made for that $$$ figure, or nail the needed sign-ups.)

total- $251000 over 12 months (I tell you what, if you are seriously paying THAT price, contact me through my company website and I'll do the shit for you. I'll need about two weeks and you'll have your materials, FINISHED!)

enjoy