Dividend FundAll model portfolios
Income Factory · Model portfolios

Eight portfolios.
One $100K budget per portfolio.

Explore the broad models, simplified live accounts, the experimental CLO portfolio and Steve’s personal holdings. Each $100,000 model adapts its dated source to no more than 20 holdings and 1–10% position sizes.

All 8 source sheets includedVaried weights · 1–10%Separate budgets · overlapping holdings
01 / Model portfolio20 holdings

Core Model

A $100,000 model selected from the September 1, 2026 Core Model spreadsheet’s 40 candidates. We assign unequal weights between 1% and 10%. The source supplies the holdings and dated income data; selection and sizing are Income Lens judgments because it contains no position weights.

Source date
Sep 1, 2026
Allocation basis
Independent position priorities
Income at source rates
$10,329/year10.33% · dated illustration
02 / Model portfolio20 holdings

Taxable Model

20 selections from the 26-company Taxable Model. Income Lens assigns larger anchors and smaller complementary positions because the source has no weights.

Source date
Aug 31, 2026
Allocation basis
Independent position priorities
Income at source rates
$7,614/year7.61% · dated illustration
03 / Live account20 holdings

Live Core Model

The 20 largest positions in the saved Fidelity Core account, adapted to the 1–10% position limits.

Source date
Sep 4, 2026
Allocation basis
Source size priorities · constrained
Income at source rates
$11,375/year11.37% · dated illustration
04 / Live account14 holdings

Live KISS & DRIP Core

All 14 positions in the simplified Core source, with relative account sizes adapted to the 1–10% limits.

Source date
Aug 18, 2026
Allocation basis
Source size priorities · constrained
Income at source rates
$9,749/year9.75% · dated illustration
05 / Live account11 holdings

Live Taxable KISS & DRIP

The ten source positions plus HTD from the broader Taxable Model. The extra holding makes a fully invested, unequal allocation possible without exceeding 10% per position.

Source date
Sep 19, 2026
Allocation basis
Source size priorities · constrained
Income at source rates
$8,257/year8.26% · dated illustration
06 / Live account12 holdings

Live Simplified Credit Only

All 12 credit-only source positions, with relative account sizes adapted to the 1–10% limits.

Source date
Sep 17, 2026
Allocation basis
Source size priorities · constrained
Income at source rates
$11,455/year11.46% · dated illustration
07 / Experimental11 holdings

Live CLO Experimental KISS & DRIP

All 11 positions in the experimental CLO source, with relative account sizes adapted to the 1–10% limits. The source describes a demonstration, not a recommendation.

Source date
Aug 27, 2026
Allocation basis
Source size priorities · constrained
Income at source rates
$16,848/year16.85% · dated illustration
08 / Personal disclosure20 holdings

Steve’s Personal Portfolio

The 20 largest positions in Steve’s 70-position disclosure, with published percentages used as priorities within the 1–10% limits. This adaptation is not Steve’s full account.

Source date
Sep 1, 2026
Allocation basis
Source size priorities · constrained
Income at source rates
Not suppliedIncome shares only

Compare the portfolios on their own terms

The Core and Taxable lists use explicit Income Lens allocation judgments. The other plans use source position sizes as priorities, retaining at most 20 holdings and applying 1–10% limits. Taxable KISS & DRIP adds HTD from the broader Taxable Model, making unequal weights possible alongside its ten source positions.

“Live” is the publisher’s account label. These pages use saved snapshots, not a live connection. Income figures use dated distribution rates and are not forecasts. Each plan has a separate $100,000 budget; combining them would introduce overlapping exposures.

Saved original plan · September 20, 2026

The archived original $1M plan

The original $1M selections, weights and rationale remain unchanged for historical comparison.

View original AI recommendation