← Personal projects
Monthly Budget
Household running costs, no mortgage and no car loans. Electric and gas are not estimates:
they come from 12 actual TECO invoices covering 15 Jul 2025 through 14 Jul 2026.
Monthly
$7,238
recurring run rate
Annual
$86,859
12 x monthly
Biggest category
34%
food and household, $2,500
Debt service
$0
house and both cars paid off
Where the money goes
Largest first. Food and household is still the biggest single category. The two kids come to
$1,814 a month across childcare, school, and their own lessons, which is 25 percent of
the budget. Adult lessons add another $325, and at $260 a month the wife's tennis is
now the single most expensive lesson in the house.
Share of the budget
The same categories as part of the whole. Values are on the right because three of these sit
within half a percentage point of each other, and angles cannot separate 11.6 from 11.0.
Click any slice or row to isolate it and see its line items. Click again to clear.
How this compares
Benchmark is the BLS Consumer Expenditure Survey figure for a married couple with an eldest
child aged 6 to 17, $117,355 in 2024, carried forward to 2026 at about 3 percent a year. The
A typical household, meaning all consumer units including single people and
retirees, spends far less, $78,535 in 2024, so both bars are shown. The last bar is this
household carrying the debt and insurance an average family carries, which is the honest
like-for-like test.
What is missing from this budget that an average household pays
| Line | Monthly | Annual |
| Mortgage principal and interest avg outstanding US payment, Q1 2026 | $2,023 | $24,276 |
| Car payments, one new plus one used $770 and $531, Q1 2026 | $1,301 | $15,612 |
| Health insurance, employee share typical family contribution | $550 | $6,600 |
| Total | $3,874 | $46,488 |
Where this budget actually runs hot
Track spans zero to five times the benchmark. The tick marks 1x, where an average household sits.
Carrying zero debt is what puts the total below average, not restraint on spending. Measured
against the top income quintile, which averages roughly $150,000 to $160,000 a year, the gap
is wider still. Two cautions on the benchmark. The BLS figure is a mean, which high earners
drag upward, so the median family in this category spends less. And it counts mortgage
principal and pension contributions as expenditure, which are saving rather than consumption.
It is also not a true peer group for this household.
No mortgageNo rentNo car payments
No loansNo dining out
These are not monthly bills
With no mortgage there is no escrow account smoothing anything out, so three of these
arrive as lumps and have to be saved for deliberately.
- Property tax, about $8,492, due once. verified
Two parts. $7,894.97 of ad valorem tax, confirmed against the 2026 TRIM notice at a
market value of $474,985, plus $597.26 of non ad valorem assessments, taken line by
line off the 2025 bill: solid waste collection $302.17, solid waste disposal $208.60, and
stormwater management $86.49. No CDD on this parcel. The assessments are flat fees, so the
homestead exemption does not reduce them. Together with the card fee that is
$724.32 a month, a sinking fund and not a bill. It replaces the original $12,000
estimate, which was high by $3,508 a year.
- Curbside trash is already inside that number. Collection plus disposal is $510.77
a year, about $42.56 a month, billed through the tax bill rather than as a utility. There is
no separate trash line to add, and adding one would double count.
- A card convenience fee of about $200 rides on top. The 2025 payment carried a
$248 fee, which is 2.64 percent of the $9,385 bill. This is a percentage-based card
processing charge, not a flat service charge, which is why it looks large: it scales with
the bill. The Tax Collector receives none of it. eCheck carries no fee at all. The
published card rate is 2.35 percent, so the 2025 charge ran about $27 above it, worth
checking the receipt for which payment channel was used.
- Paid at the end of March, so no early payment discount. The 4 percent November
discount would have been worth about $340 on this bill. March carries no discount, and
April 1 is delinquency, so the current timing is the last available day at face value.
- Homestead is applied and it saved $893. First Homestead $25,000 plus Additional
Homestead $26,411, against $0 for both last year. The additional exemption is now
inflation indexed, which is why it reads $26,411 rather than a flat $25,000. Total went
from $8,788.16 in 2025 to $7,894.97 proposed for 2026, a 10.2 percent drop.
- The appeal deadline is September 11, 2026, printed on the notice itself.
- Auto insurance, $731 every six months. Two payments, not twelve.
- Tag renewal, $103.20 a year for both cars. verified
The plate decal. Confirmed from an FLHSMV receipt: a biennial renewal on the Model 3
cost $103.20 plus a $2 convenience fee, so $51.60 per car per year. Florida charges on
net weight only, under FS 320.08(2): $14.50 under 2,500 lb, $22.50 from 2,500 to
3,499, and $32.50 at 3,500 and over. Not value, not age, not make, not fuel type. Both
Teslas are in the top bracket. There is no electric vehicle surcharge: FS 320.08001
sets the EV license tax equal to a non-electric vehicle's. Fee-aggregator sites publish a
$200 BEV fee as current law, but it is a proposal that keeps failing, most recently SB 804,
dead in committee 13 Mar 2026. The $225 initial registration fee is one time, at first
registration only.
- Travel, $2,000 a year. Shown as $167 a month, spent in one or two blocks.
- Pool and home equipment. Not in the budget at all. A pool pump runs $800 to $1,500
every 8 to 10 years and resurfacing is $5,000 to $10,000 every 10 to 15. The $120 service
keeps it clean, not working.
Open gaps
Not in the numbers above, listed so they are not forgotten rather than to pad the total.
- No health insurance. The largest uncovered item on this page. On the ACA
marketplace for two 39 year olds plus two children under 14, a Bronze plan runs roughly
$1,012 to $1,190 a month and Silver $1,265 to $1,488, unsubsidized. A premium tax
credit applies at or under $128,600 of household MAGI for a family of four, and nothing
above it. Open enrollment is Nov 1 to Jan 15, so the earliest coverage would start
1 Jan 2027.
- No homeowners insurance. The house and the pool are uninsured for fire, lightning,
burst pipes, and liability. Distance from the coast does not touch any of those four.
A high deductible HO-3 runs roughly $260 a month and the 2022 roof should price well.
- No term life. The paid off house lowers the need but does not remove it. Two
college educations are still exposed, and with a 4 year old the income replacement window
runs another 14 years, which points at $1.5M to $2M over 20 years rather than the $1.25M
first estimated.
- Auto upgraded 23 Aug 2026. done Bodily injury from
10/20 to 25/50, uninsured motorist from none to 25/50 stacked, which across two
vehicles combines to 50/100 and follows the family into other cars. PIP from Basic to
Extended at 100 percent of medical, and $10,000 of medical payments per person
added. Premium went from $469.69 to $731 per six months. Property damage stayed at $25,000,
and bodily injury sits below the 250/500 an umbrella policy normally requires.
- Medical, dental, and tires. Real but irregular, so they never feel monthly. Left
at zero by choice. School supplies and tag renewal used to sit here and are now real lines
in the budget above.
- No savings line. This page measures spending only.
Daycare is temporary, and two levers can cut it now
At $1,050 a month, $12,600 a year, daycare costs more than the property tax. It is also the
only large line here with a known expiry date.
- Florida VPK: claimed. done Voucher obtained and applied
at the daycare, which took the rate from $1,350 to $1,050 a month. That is
$300 a month, $3,600 a year, for a free state program with no income test. 2026-27
was his only eligible year, since kindergarten starts fall 2027. Worth confirming whether
the $1,050 rate holds through summer 2027 or reverts once the VPK school year ends, since
VPK is 540 instructional hours and does not run year round.
- A Dependent Care FSA is off the table on 1099 income. It only exists inside an
employer Section 125 plan, and sole proprietors, partners and 1099 contractors are excluded
by statute. There is no retail version to open.
- The Child and Dependent Care Credit replaces it. Self-employment income counts as
earned income, so this one is available. The expense cap is $3,000 for one child, and only
the 4 year old qualifies since the credit stops at age 13. At most income levels the rate is
20 to 35 percent, so $600 to $1,050 a year. Claimed on Form 2441, no setup, no
enrollment window. Both spouses need earned income.
- The cliff is 2027, but it is a step down and not a cliff. He starts kindergarten
in fall 2027 at Pride Elementary, 10310 Lion's Den Dr, which dismisses around 2 PM, so paid
after school care still applies. Budget $300 to $400 a month for it. The likely route
is HOST, the district's own on-campus program, at up to about $75 a week plus a $30
registration fee; the Tampa YMCA runs 26 Hillsborough schools but Pride is not one of
them, so the existing YMCA membership does not help here. Replacing $1,050 of daycare
with $300 to $400 of after school care saves $650 to $750 a month, landing the budget
between $6,188 and $6,288. Daycare is 15.1 percent of the budget today.
Nothing changes until then.
- Two additions are planned for the same year, and they eat into that saving.
Martial arts for the son and tennis lessons for the son, neither priced yet. Using his
sister's tennis at $100 a month as the only anchor available, that one line alone would
consume roughly a seventh of the daycare saving, and martial arts is on top of it. So treat
$650 to $750 as the gross improvement and expect the net to land meaningfully below
it once both are priced.
Utilities by month
All three from actual invoices, over the 11 months where electric, gas, and water bills all
overlap, Sep 2025 through Jul 2026. Electric has the storm recovery surcharge stripped out
since it ended in Aug 2026. Three different peaks: electric tops out in July at $382,
gas spikes once in February at $255, and water peaks in June at $178 during the spring dry
season. A flat monthly average hides all three.
Electric
Natural gas
Water and sewer
Budget electric in three tiers, not one average
The bill swings 2.3x across the year. Same $3,196 annual total either way, but these
tiers match what actually arrives.
| Season | Months | Per month |
| Summer peak | Jun, Jul, Aug, Sep | $354 |
| Shoulder | Apr, May, Oct | $271 |
| Winter | Nov, Dec, Jan, Feb, Mar | $193 |
The four summer months are 44 percent of the electric year on their own.
The lever already on the table
A 13 kW solar system takes electric from $266 a month to roughly the TECO minimum bill,
about $229 a month off this budget from the first month, for $26,650 to $32,500 in cash.
That is 4 percent of total monthly spend eliminated, with a break even around 9 years.
Separately, the gas account has a $32 a month fixed customer charge that is 44 percent of the
gas bill and only escapable by closing the account, which needs both the furnace and the water
heater gone. With no gas pool heater confirmed, that path is still open and worth $524 a year,
but only at natural replacement time.