Shuffler-- it is $2787/ month.
Doh! My bad.
And that totally changes the results, of course.
BOY Contrib. EOY (5% real growth)
2014 $256,000 $33,444 $302,244
2015 $302,244 $33,444 $353,823
2016 $353,823 $33,444 $408,496
2017 $408,496 $33,444 $466,450
2018 $466,450 $33,444 $527,881
2019 $527,881 $33,444 $592,998
2020 $592,998 $33,444 $662,021
2021 $662,021 $33,444 $735,187
2022 $735,187 $33,444 $812,742
2023 $812,742 $33,444 $894,950
2024 $894,950 $33,444 $982,091
2025 $982,091 $33,444 $1,074,461
2026 $1,074,461 $33,444 $1,172,373
2027 $1,172,373 $33,444 $1,276,159
2028 $1,276,159 $33,444 $1,386,173
2029 $1,386,173 $33,444 $1,502,787
2030 $1,502,787 $33,444 $1,626,398
2031 $1,626,398 $33,444 $1,757,426
2032 $1,757,426 $33,444 $1,896,316
2033 $1,896,316 $33,444 $2,043,538
2034 $2,043,538 $33,444 $2,199,595
Things look much better now.
You may want to make this estimate more conservative by reducing the growth-rate, or figuring some portion of your stash is in stocks/bonds, etc.