Couple additions for your budget: 1) you’ll need to pull money out to pay income taxes on the taxable portion of the $77K-$87K of spending, and 2) money spent on medical insurance won’t be pre-tax in retirement like it can be when employed so you’ll have additional “income” equal to your insurance premiums to pay taxes on.
1 Like