Wow! This is a great tool and it did come out surprisingly well for me to (although I just did it quickly in my mind and probably wasn't very accurate so who knows...lol)
The one thing I notice, though, is that it doesn't ask you what you think you'll spend on taxes. I wonder if the calculator figures that out for you. If it does, than that's sweet