I messed with it some, too, although I wasn't exactly sure which type of output to choose.
Factoring in $20,000 to $30,000 of part-time income and an expected inheritance of unknown value (say $100,00, conservatively) are also part of what I'm playing with. It helps, of course, but not sure it...