I wouldn't pick stocks with 8/9% yields. Maybe CEFs but defo not a basket of stocks. And even CEFs have their risks as well.
I also fail to understand model 2b, but I didn't take it to an Excel sheet to be honest, just doing math out of my head.
I also fail to understand model 2b, but I didn't take it to an Excel sheet to be honest, just doing math out of my head.