Nice breakdown! My only recommendation would be to look closer at your budget for car repairs. Depending on the age and type of vehicle it is likely to be around $75 a month. House repairs could also be a factor with the average being $100 a month. (of course, both of these are more likely to be higher dollar amounts every few months but it would average out). Car repairs are always the thing that throws off my budget!

Good luck! I am trying for the same outcome. I was pretty close but I am about to become a father so the expenses will likely (ha) go up.