A more realistic one
Housing + utilities 50K
Medical insurance + deductible exp. 16K
Food 20K (will not be good food)
Cell service/internet 2k
So no car no vacation
and around 1K/ month for stuff and all other expenses
$20k annually on food and it won't be good? I'm not sure what groceries you buy and where you eat out, but my family is pretty happy with our food. $400 per week is quite reasonable. Heck, you can shop at Whole Foods with that budget. Sometimes, anyway. The Asian market has much better prices, but they don't sell milk.
But yeah, forgot medical.
If you're doing half your discretionary on housing, that's going to be tough. I suggest moving.