~$78k post tax, means that someone likely needs to earn $120k or more in income to foot this bill. That’s an astronomical sum when you consider that the US median household income is about ~$71k. $120k is around 87th percentile.
You seem to be assuming a 35% total tax rate at $120k gross income, which seems wildly high.