Dividend FundExplore model portfolios →
Prepared October 11, 2026 · USD targets

The Plan

Dividend growth at the core.
Two complementary income allocations.

A $1 million portfolio built around your 80 / 10 / 10 decision. Nineteen direct holdings, with explicit targets and a practical entry schedule.

Total planned investment$1,000,00080% dividend-growth stocks · 20% income funds
Dividend-growth core

Nanalyze

80% $800,000

Ten stocks from your Q3 2026 New Money PDF, each at 8% of the full plan.

Diversified income

Income Factory

10% $100,000

Five funds at $20,000 each: four credit mandates plus a smaller FOF position.

Complementary income

Armchair Insider

10% $100,000

Four selections from the latest verified September and August portfolio updates.

Target allocation

Where every dollar goes

The 80 / 10 / 10 split is your instruction. Individual position sizes below are this plan’s choices, not publisher weights.

19 holdings · 100% allocated

Nanalyze$800,000 · 80%

Nanalyze target positions
InvestmentRole / sectorWhole planTargetEach of 4 buysPDF Q-score
MCDMcDonald’sConsumer discretionary8%$80,000$20,00019.8
ABTAbbott LaboratoriesHealthcare8%$80,000$20,00019.6
PGProcter & GambleConsumer staples8%$80,000$20,00019.2
ITWIllinois Tool WorksIndustrials8%$80,000$20,00019.0
KOCoca-ColaConsumer staples8%$80,000$20,00018.7
JNJJohnson & JohnsonHealthcare8%$80,000$20,00017.5
CATCaterpillarIndustrials8%$80,000$20,00017.1
NEENextEra EnergyUtilities8%$80,000$20,00015.6
XOMExxon MobilEnergy8%$80,000$20,00015.4
APDAir Products & ChemicalsMaterials8%$80,000$20,00012.9
Allocation total80%$800,000$200,000Q3 2026 source

The ten stocks and Q-scores come from page 3 of your supplied Q3 report. These are dated publisher scores, separate from the site’s independent research estimates. Equal weights avoid treating small score differences as precise sizing signals. The final list spans seven sectors; the report’s earlier eight-sector description predates the Financials-to-Industrials replacement described on page 6.

Income Factory$100,000 · 10%

Income Factory target positions
InvestmentRole / sectorWhole planTargetEach of 4 buys
ARDCAres Dynamic Credit Allocation FundLoans, high-yield bonds and CLOs2%$20,000$5,000
BGHBarings Global Short Duration High Yield FundShort-duration high-yield credit2%$20,000$5,000
JFRNuveen Floating Rate Income FundFloating-rate senior loans2%$20,000$5,000
KIOKKR Income Opportunities FundOpportunistic loans and bonds2%$20,000$5,000
FOFCohen & Steers Closed-End Opportunity FundMulti-asset fund of funds2%$20,000$5,000
Allocation total10%$100,000$25,000

Armchair Insider$100,000 · 10%

Armchair Insider target positions
InvestmentRole / sectorWhole planTargetEach of 4 buys
GPIXGoldman Sachs S&P 500 Premium Income ETFUS equity / option income3%$30,000$7,500
UTFCohen & Steers Infrastructure FundInfrastructure3%$30,000$7,500
GPIQGoldman Sachs Nasdaq-100 Premium Income ETFUS growth equity / option income2%$20,000$5,000
IDViShares International Select Dividend ETFInternational dividend equity2%$20,000$5,000
Allocation total10%$100,000$25,000
Selection decisions

Why these holdings

ARDC · $20,000

Present in the September 17 Credit Only model. A flexible credit allocation across loans, bonds and CLOs; structured-credit and leverage risks remain.

BGH · $20,000

Present in the September 17 Credit Only model. Adds a shorter-duration credit mandate and a different manager. Short duration does not eliminate default or market-price risk.

JFR · $20,000

Present in the September 17 Credit Only model. Adds a dedicated floating-rate loan mandate. Income can fall as rates decline, and senior loans still carry borrower-default risk.

KIO · $20,000

Present in the September 17 Credit Only model. Adds KKR’s credit management alongside Ares, Barings and Nuveen. Its loans and bonds can overlap with the other credit funds; this is manager diversification, not an independent asset class.

FOF · $20,000

Retains Bavaria’s reaffirmed 2026 idea as a smaller multi-asset component: 20% of this allocation and 2% of the whole plan. Underlying funds bring overlap, layered fees and potential leverage.

GPIX · $30,000

Retained at a 5% target in Armchair’s September update after trimming gains. The plan uses it as a broad US income anchor, not a new September buy.

UTF · $30,000

Armchair added to UTF in September. This allocation complements the stock core with infrastructure income; the article’s discount was a dated observation.

GPIQ · $20,000

Retained at a 5% target after September trimming. A smaller allocation than GPIX limits the growth-stock tilt and overlapping US equity exposure.

IDV · $20,000

Added in Armchair’s August update for international exposure. The latest September note does not report a sale; this is an adaptation, not a publisher starter portfolio.

Income Factory: $80,000 goes to four credit funds and $20,000 to FOF. Equal $20,000 targets cap each direct position at 2% of the whole plan and avoid overstating confidence in rankings or dated yields. This is a selected subset of verified holdings, not a copy of the full publisher model or its weights. The existing stock and Armchair allocations already supply substantial equity exposure.

The Armchair allocation favors broad funds over the new DX Series C preferred position. This keeps the small allocation simpler to manage and avoids adding individual preferred-share call and floating-rate decisions. It is an independent selection from public updates, not an official new-investor list.

Putting the plan to work

Four planned buys, one month apart

Suggested entry method: invest one quarter of every target at each of four monthly steps. Each step deploys $250,000: $200,000 Nanalyze, $25,000 Income Factory and $25,000 Armchair. Pick the first purchase date when ready; uninvested amounts remain cash until their scheduled step.

Step 1 · Start$250,000$250,000 cumulatively invested
Step 2 · One month later$250,000$500,000 cumulatively invested
Step 3 · Two months later$250,000$750,000 cumulatively invested
Step 4 · Three months later$250,000$1,000,000 cumulatively invested

The PDF favors gradual entry; this four-step schedule is our implementation choice. Spreading purchases reduces dependence on one entry date but can lag a rising market. Dollar targets assume fractional shares; otherwise round down at execution and retain the balance as cash. Prices, shares and tax treatment must be checked at purchase time.

Maintain the allocation

Review quarterly. Use new cash and distributions to fill underweight positions first. Review the 80 / 10 / 10 mix if any allocation drifts by more than 5 percentage points; assess taxes and costs before selling.

Review the thesis

Reassess a dividend freeze or cut, a material strategy change, persistently weak distribution coverage, or a large fund premium. A high distribution rate alone is not evidence of a sustainable return.

Concentration and tradeoffs

What this mix does—and does not—diversify

The ten direct stocks each represent 8% of the full portfolio. Healthcare, consumer staples and industrials each account for 16% through those stocks alone. The remaining direct-stock allocations are 8% each in consumer discretionary, utilities, energy and materials.

Each Income Factory fund is 2% of the whole plan, across five direct managers. The four credit funds can still hold similar below-investment-grade borrowers and fall together during credit stress. Leverage amplifies losses, discounts can widen, and distributions can be cut. FOF can overlap with those funds, UTF and the equity core and adds layered fund expenses. This mix reduces direct manager concentration; it does not remove correlated credit risk. GPIX and GPIQ can give up some upside through option writing; IDV adds foreign-market and currency exposure.

This is a growth-and-income investment portfolio, not a cash reserve or capital guarantee. It can suffer substantial market losses. No current yield or future income is promised, and no tax residency or account type is assumed.

The Plan · 80 / 10 / 10 · 5-year lookback

What if we invested $1,000,000 5 years ago?

Apply this model portfolio’s allocations at the start, reinvest each holding’s distributions, and hold without rebalancing or adding money.

View model portfolio & allocations
Oct 11, 2021 – Oct 9, 2026Latest available completed session · Cash-until-launch scenario

This exact portfolio could not be bought in full 5 years ago. $50,000 (5.00%) stays in cash at 0% until the newer funds have a market price: GPIX — $30,000 invested Oct 27, 2023; GPIQ — $20,000 invested Oct 27, 2023. The result below includes this cash assumption.

Your $1,000,000 becomes$1,775,195Portfolio value at the end
Total gain / loss+$775,195After reinvesting distributions
5-year total return+77.52%Gain / loss ÷ $1,000,000
Same investment in S&P 500$1,914,988SPY · +91.50% · same dates
This plan + cash until launchS&P 500 (SPY)
See each holding’s contribution · 19 investments

Starting dollar allocations match the model portfolio below. Contribution is each holding’s gain or loss divided by the full $1,000,000 budget; it adds up to the portfolio return.

Position values and contributions for the 5-year portfolio lookback
HoldingStarting allocationInvested onEnding valueGain / lossContribution
MCDMcDonald’s$80,0008%Oct 11, 2021$85,745+$5,745+0.57 pp
ABTAbbott Laboratories$80,0008%Oct 11, 2021$75,135−$4,865-0.49 pp
PGProcter & Gamble$80,0008%Oct 11, 2021$96,660+$16,660+1.67 pp
ITWIllinois Tool Works$80,0008%Oct 11, 2021$111,254+$31,254+3.13 pp
KOCoca-Cola$80,0008%Oct 11, 2021$150,361+$70,361+7.04 pp
JNJJohnson & Johnson$80,0008%Oct 11, 2021$150,074+$70,074+7.01 pp
CATCaterpillar$80,0008%Oct 11, 2021$361,804+$281,804+28.18 pp
NEENextEra Energy$80,0008%Oct 11, 2021$90,977+$10,977+1.10 pp
XOMExxon Mobil$80,0008%Oct 11, 2021$261,604+$181,604+18.16 pp
APDAir Products & Chemicals$80,0008%Oct 11, 2021$95,030+$15,030+1.50 pp
ARDCAres Dynamic Credit Allocation Fund$20,0002%Oct 11, 2021$22,906+$2,906+0.29 pp
BGHBarings Global Short Duration High Yield Fund$20,0002%Oct 11, 2021$25,155+$5,155+0.52 pp
JFRNuveen Floating Rate Income Fund$20,0002%Oct 11, 2021$25,502+$5,502+0.55 pp
KIOKKR Income Opportunities Fund$20,0002%Oct 11, 2021$21,664+$1,664+0.17 pp
FOFCohen & Steers Closed-End Opportunity Fund$20,0002%Oct 11, 2021$27,619+$7,619+0.76 pp
GPIXGoldman Sachs S&P 500 Premium Income ETF$30,0003%Oct 27, 2023Cash at 0% until this date$55,621+$25,621+2.56 pp
UTFCohen & Steers Infrastructure Fund$30,0003%Oct 11, 2021$40,495+$10,495+1.05 pp
GPIQGoldman Sachs Nasdaq-100 Premium Income ETF$20,0002%Oct 27, 2023Cash at 0% until this date$40,796+$20,796+2.08 pp
IDViShares International Select Dividend ETF$20,0002%Oct 11, 2021$36,793+$16,793+1.68 pp
Portfolio total$1,000,000Oct 11, 2021$1,775,195+$775,195+77.52%

Hypothetical hindsight illustration using this plan’s selected holdings and allocation weights. It is not the creator’s actual historical portfolio or a live performance record. Each position’s ending value is its initial allocation × ending adjusted close ÷ purchase-date adjusted close. Distributions are reinvested in the same security; no rebalancing, withdrawals or new contributions. Fractional shares are assumed. Personal taxes and transaction costs are excluded; fund expenses are reflected in market-price performance.

The window ends on the latest verified session shared by all holdings and begins on the first matched trading session on or after its 5-year anniversary. International comparisons require same-date prices and exchange rates. Chart points use dates with prices for every invested holding. Dollar values are rounded for display; totals use unrounded values. New funds use their first available market close, which can follow the issuer’s inception date. Return methodology

All holdings checked Oct 10, 2026.

This historical illustration applies the full target allocation at the period’s start. It does not simulate the proposed four monthly purchases. GPIX and GPIQ launched in 2023, so longer windows explicitly hold those allocations in cash until launch.

Evidence checked October 11, 2026

Sources and freshness

Nanalyze · supplied Q3 2026 PDF

User-supplied PDF, pages 2–3 and 5–6. Only the ten Dividend Growth Stocks are used. The report gives no position weights; equal weighting is this plan’s choice. The disruptive-growth list is outside this plan. Q3 2026 is the edition on the supplied file; no newer private report is implied.

nanalyze-new-money-portfolio-q3-2026.pdf

Armchair · latest public newsletter found

The September 28 update supports GPIX, GPIQ and UTF. The August 30 update documents IDV’s addition. No separate current starter portfolio was verified.

September 28 update ↗
August 30 update ↗

Income Factory · dated holdings, independent weights

ARDC, BGH, JFR and KIO are verified in the saved September 17 Credit Only portfolio, imported September 22. FOF is supported by Bavaria’s September 28 reaffirmation. Newer October model updates were identified, but complete holdings were not accessible here. These five equal positions are our adaptation, not a verified October buy list. Check current prices, discounts, coverage and any subsequent sales before purchasing.

September 17 Credit Only source sheet ↗
View the dated credit model →
September FOF reaffirmation ↗
Latest model-update archive ↗
ARDC strategy ↗ · BGH strategy ↗ · JFR strategy ↗ · KIO strategy ↗ · FOF strategy ↗