[Calc Review] Help me analyze this deal

[Medi Monam]

View report

*This link comes directly from our calculators, based on information input by the member who posted.

Hi Folks, 

I want to get a second eye on this. Do the expense numbers I have included here make sense? I feel I have over estimated - but I want to be sure. 

Thanks