I'd add in more funds for transportation (at the end of a day I'll cab it back to the hotel no matter how poor I am), visas if nec, international voice/data if nec... you get the idea. While a solid framework, I'd easily add 20% in the misc column, if not more... unless you've proven to easily travel on budget previously (where I fail).