I only
stumbled upon this blog so my comments may be far too late to be of interest, but if the Whites implemented the SM, then at the end of the 25 year period, assuming the figures you supplied (10 % growth 4 % dividends reinvested) then they would have around $ 4M in
investments and a $ 150,000 LOC.