Please Note: Blog posts are not selected, edited or screened by Seeking Alpha editors.

Dividend Growth - The 750,000 Examples For 3 Portfolios

Due to early reader feedback, here is the data you requested.

A 60s example Plan B - ten years 750,000

  Current   LTM Div  
Company Yield CAGR Growth Invested Yr 0 Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10
REITs
O 5.22 3.00% 19.64% 75000 3915 4033 4154 4278 4407 4539 4675 4815 4960 5109 5262
OHI 6.11 4.00% 9.09% 75001 4585 4768 4959 5157 5363 5578 5801 6033 6274 6525 6786
MLPs
EPD 4.13 6.00% 6.15% 74994 3097 3283 3479 3688 3910 4144 4393 4656 4936 5232 5546
MMP 3.24 8.50% 14.95% 75020 2433 2640 2865 3108 3372 3659 3970 4307 4674 5071 5502
VNR 8.29 3.50% 3.75% 75001 6217 6434 6660 6893 7134 7384 7642 7909 8186 8473 8769
Consumer Staples
CL 2.17 8.00% 9.68% 74997 1627 1757 1898 2050 2214 2391 2582 2789 3012 3253 3513
GIS 3.05 7.50% 15.15% 74995 2285 2456 2640 2838 3051 3280 3526 3791 4075 4381 4709
SJM 2.53 8.00% 11.54% 75000 1895 2047 2211 2387 2578 2785 3007 3248 3508 3789 4092
BDCs
ARCC 8.26 1.00% 0.00% 75002 6192 6254 6317 6380 6444 6508 6573 6639 6706 6773 6840
HTGY 6.73 0.00% 0.00% 74997 5048 5048 5048 5048 5048 5048 5048 5048 5048 5048 5048

Total Income 750006 37295 38721 40230 41828 43521 45316 47218 49236 51378 53652 56067

Yield on original dollars   4.97 5.16 5.36 5.58 5.80 6.04 6.30 6.56 6.85 7.15 7.48

Year over year Growth     3.82 3.90 3.97 4.05 4.12 4.20 4.27 4.35 4.43 4.50

The average yield is 4.97 and the average CAGR is 4.95.

Click to enlarge
A mid-70s example - ten years - 750,000

  Current   LTM Div  
Company Yield CAGR Growth Invested Yr 0 Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10
REITs
O 5.22 3.00% 19.64% 75000 3915 4033 4154 4278 4407 4539 4675 4815 4960 5109 5262
OHI 6.11 4.00% 9.09% 75001 4585 4768 4959 5157 5363 5578 5801 6033 6274 6525 6786
MLPs
EPD 4.13 6.00% 6.15% 75001 3097 3283 3480 3689 3910 4144 4393 4657 4936 5232 5546
EEP 7.85 2.00% 0.00% 75001 5888 6006 6126 6249 6374 6501 6631 6764 6899 7037 7178
VNR 8.29 3.50% 3.75% 75001 6217 6434 6660 6893 7134 7384 7642 7909 8186 8473 8769
Consumer Staples
CL 2.17 8.00% 9.68% 74997 1627 1757 1898 2050 2214 2391 2582 2789 3012 3253 3513
GIS 3.05 7.50% 15.15% 75000 2285 2456 2641 2839 3052 3280 3526 3791 4075 4381 4709
SJM 2.53 8.00% 11.54% 75000 1895 2047 2211 2387 2578 2785 3007 3248 3508 3789 4092
BDCs
ARCC 8.26 1.00% 0.00% 75000 6192 6254 6317 6380 6444 6508 6573 6639 6705 6772 6840
HTGY 6.73 0.00% 0.00% 75000 5048 5048 5048 5048 5048 5048 5048 5048 5048 5048 5048

Total Income 750000 40750 42087 43492 44970 46523 48159 49880 51694 53605 55619 57744

Yield on original dollars   5.43 5.61 5.80 6.00 6.20 6.42 6.65 6.89 7.15 7.42 7.70

Year over year Growth     3.28 3.34 3.40 3.46 3.51 3.57 3.64 3.70 3.76 3.82

The average yield is 5.43 and the average CAGR is 4.30.

Click to enlarge
A mid-80s example - ten years - 750,000

  Current   LTM Div  
Company Yield CAGR Growth Invested Yr 0 Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10
REITs
O 5.22 3.00% 19.64% 75000 3915 4033 4154 4278 4407 4539 4675 4815 4960 5109 5262
OHI 6.11 4.00% 9.09% 75001 4585 4768 4959 5157 5363 5578 5801 6033 6274 6525 6786
MLPs
EPD 4.13 6.00% 6.15% 75001 3097 3283 3480 3689 3910 4144 4393 4657 4936 5232 5546
EEP 7.85 2.00% 0.00% 75001 5888 6006 6126 6249 6374 6501 6631 6764 6899 7037 7178
VNR 8.29 3.50% 3.75% 74998 6217 6434 6659 6892 7134 7383 7642 7909 8186 8472 8769
Bank Preferred
JPM-D 6.40 0.00% 0.00% 75000 4803 4803 4803 4803 4803 4803 4803 4803 4803 4803 4803
USB-O 5.93 0.00% 0.00% 75001 4450 4450 4450 4450 4450 4450 4450 4450 4450 4450 4450
WFC-O 5.76 0.00% 0.00% 74999 4320 4320 4320 4320 4320 4320 4320 4320 4320 4320 4320
BDCs
ARCC 8.26 1.00% 0.00% 75000 6192 6254 6317 6380 6444 6508 6573 6639 6705 6772 6840
HTGY 6.73 0.00% 0.00% 75000 5048 5048 5048 5048 5048 5048 5048 5048 5048 5048 5048

Total Income 750002 48516 49400 50316 51267 52253 53276 54337 55439 56583 57770 59003

Yield on original dollars 6.47 6.59 6.71 6.84 6.97 7.10 7.24 7.39 7.54 7.70 7.87

Year over year Growth     1.82 1.86 1.89 1.92 1.96 1.99 2.03 2.06 2.10 2.13

The average yield is 6.47 and the average CAGR is 1.95.

Click to enlarge