How do you calculate $42,951 for VOO? Seems too high on 500k, or at very best you are conflating FV and PV and comparing apples to oranges.
First year is going to be $150. Last year is going to be maybe 2^3 * 500k * 0.03 = $1200? I'm sure you are then FVing all those but even then it seems like you must be assuming pretty high returns. If that's what you are doing, surely calculate the FV compared to the FV of the portfolio (like $4 million or so). Or, do the PV of the fees which is going to be... $4500 or something.