Forecast

  2. Tables
  3. Basic

Forecast (EUR)

Product Amount Qu. OP 2026
01		2026
02		2026
03		2026
04		2026
05		2026
06		2026
07		2026
08		2026
09		2026
10		2026
11		2026
12		2027
01		2027
02		2027
03		2027
04		2027
05		2027
06		2027
07		2027
08		2027
09		2027
10		2027
11		2027
12
592314-XS2045885972
BEP: 12.67 USD
6,588.40USD
5,917.90EUR
PRICE: 12.67USD
520
ABERDEEN TOTAL DYNAMIC DIVIDEND-US00326L1008
BEP: 10.15 USD
6,658.40USD
5,980.78EUR
PRICE: 10.15USD
656
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
39.44 (0.1)
"ABRDN GLOBAL DYNAMIC DIVIDEND-US00302M1062
BEP: 11.14 USD
6,706.28USD
6,023.79EUR
PRICE: 11.14USD
602
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
43.54 (0.12)
BOSTON PIZZA ROYALTIES INCOME F-CA1010551078
BEP: 20.17 CAD
9,459.73CAD
6,049.19EUR
PRICE: 20.17CAD
469
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
20.95 (0.12)
GLOBAL SHIP LEASE INC NEW-MHY2725J1089
BEP: 41.26 USD
6,725.38USD
6,040.94EUR
PRICE: 41.26USD
163
75.03 (0.63)
75.03 (0.63)
75.03 (0.63)
75.03 (0.63)
75.03 (0.63)
ISHS IV-INDIA INR GOVT BD ETF R-IE00BDBRDM35
BEP: 3.85 EUR
5,998.30EUR
5,998.30EUR
PRICE: 3.85EUR
1558
57.24 (0.07)
57.24 (0.07)
57.24 (0.07)
57.24 (0.07)
57.24 (0.07)
JPM ETFS(I)-GLBL EQ.PR.INC. R-IE000AP27VA7
BEP: 22.51 EUR
6,010.17EUR
6,010.17EUR
PRICE: 22.51EUR
267
17.44 (0.11)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
22.46 (0.14)
JPMORGAN NASDAQ EQUITY PREMIUM-IE00B3VW3J70
BEP: 59.06 USD
6,673.78USD
5,994.59EUR
PRICE: 59.06USD
113
14.69 (0.26)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
14.09 (0.25)
LTC PROPERTIES, INC.-US5021751020
BEP: 42.94 USD
6,741.58USD
6,055.49EUR
PRICE: 42.94USD
157
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
17.39 (0.19)
MONRO, INC.-US6102361010
BEP: 13.23 USD
6,218.10USD
5,585.29EUR
PRICE: 13.23USD
470
80.14 (0.28)
80.14 (0.28)
80.14 (0.28)
80.14 (0.28)
80.14 (0.28)
NOVO NORDISK A/S-DK0060534915
BEP: 39.35 USD
6,728.85USD
6,044.06EUR
PRICE: 39.35USD
171
147.78 (7.47)
70.7 (3.6)
PIZZA PIZZA ROYALTY CORP-CA72551W1041
BEP: 10.67 CAD
9,464.29CAD
6,052.11EUR
PRICE: 10.67CAD
887
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
23.22 (0.07)
RITHM CAPITAL CORP.-CA76783L1076
BEP: 9.13 USD
6,728.81USD
6,044.02EUR
PRICE: 9.13USD
737
97.4 (0.25)
97.4 (0.25)
97.4 (0.25)
97.4 (0.25)
97.4 (0.25)
TEKLA HEALTHCARE INVESTORS-US87901J1060
BEP: 20.40 USD
6,793.20USD
6,101.86EUR
PRICE: 20.40USD
333
134.52 (0.66)
134.52 (0.66)
134.52 (0.66)
134.52 (0.66)
UNIVERSAL HEALTH REALTY INCOME-US91359E1055
BEP: 37.91 USD
6,747.98USD
6,061.24EUR
PRICE: 37.91USD
178
82.42 (0.76)
82.42 (0.76)
82.42 (0.76)
82.42 (0.76)
83.51 (0.77)
WHITECAP RESOURCES INC-CA96600A1084
BEP: 18.28 CAD
9,450.76CAD
6,043.46EUR
PRICE: 18.28CAD
517
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
11.1 (0.06)
PFIZER INC-US7170811035
BEP: 33.99 USD
31,945.60USD
28,694.51EUR
PRICE: 29.80USD
1072
294.23 (0.43)
299.05 (0.43)
294.23 (0.43)
298.89 (0.43)
294.23 (0.43)
298.3 (0.43)
294.23 (0.43)
294.23 (0.43)
294.23 (0.43)
294.23 (0.43)
294.23 (0.43)
SABRA HEALTH CARE REIT INC-US78573L1061
BEP: 13.88 USD
9,710.00USD
8,721.82EUR
PRICE: 19.42USD
500
95.74 (0.3)
95.3 (0.30)
95.74 (0.3)
96.61 (0.30)
95.74 (0.3)
97.01 (0.30)
95.74 (0.3)
95.74 (0.3)
95.74 (0.3)
95.74 (0.3)
95.74 (0.3)
VERIZON COMMUNICATIONS INC-US92343V1044
BEP: 42.42 USD
16,034.40USD
14,402.59EUR
PRICE: 44.54USD
360
158.55 (0.69)
157.35 (0.69)
163.15 (0.71)
163.23 (0.71)
163.15 (0.71)
165.6 (0.71)
163.15 (0.71)
163.15 (0.71)
167.74 (0.73)
167.74 (0.73)
167.74 (0.73)
BANK NOVA SCOTIA HALIF-CA0641491075
BEP: 48.26 USD
13,839.22USD
12,430.81EUR
PRICE: 87.59USD
158
66.78 (1.1)
66.38 (1.10)
66.78 (1.1)
67.13 (1.10)
69.25 (1.14)
69.12 (1.14)
69.25 (1.14)
69.25 (1.14)
69.25 (1.14)
69.25 (1.14)
69.25 (1.14)
BASF SE-DE000BASF111
BEP: 50.57 EUR
11,733.55EUR
11,733.55EUR
PRICE: 49.93EUR
235
323.73 (2.25)
324.73 (2.25)
328.07 (2.28)
BAYER AG-DE000BAY0017
BEP: 34.20 EUR
26,964.00EUR
26,964.00EUR
PRICE: 44.94EUR
600
39.53 (0.11)
39.53 (0.11)
39.53 (0.11)
EQUINOR-NO0010096985
BEP: 239.50 NOK
210,444.00NOK
20,337.67EUR
PRICE: 404.70NOK
520
95.98 (3.52)
101.77 (3.52)
98.18 (3.6)
107.94 (3.60)
100.66 (3.69)
109.82 (3.69)
100.66 (3.69)
100.66 (3.69)
100.66 (3.69)
100.66 (3.69)
100.66 (3.69)
MERCEDES-BENZ GROUP AG-DE0007100000
BEP: 43.72 EUR
3,363.36EUR
3,363.36EUR
PRICE: 40.04EUR
84
179.57 (3.5)
179.57 (3.50)
160.98 (3.14)
MIND C.T.I. LTD. - ORD-IL0010851827
BEP: 2.02 USD
3,144.05USD
2,824.08EUR
PRICE: 0.91USD
3455
PFIZER INC.-US7170811035
BEP: 28.55 USD
31,945.60USD
28,694.51EUR
PRICE: 29.80USD
1072
283.23 (0.43)
299.05 (0.43)
283.23 (0.43)
298.89 (0.43)
283.23 (0.43)
298.3 (0.43)
283.23 (0.43)
283.23 (0.43)
283.23 (0.43)
283.23 (0.43)
283.23 (0.43)
RTL GROUP SA-LU0061462528
BEP: 34.37 EUR
6,748.80EUR
6,748.80EUR
PRICE: 30.40EUR
222
883.61 (5.5)
883.61 (5.50)
375.36 (2.34)
SABRA HEALTH CARE REIT, INC.-US78573L1061
BEP: 20.94 USD
9,710.00USD
8,721.82EUR
PRICE: 19.42USD
500
91.49 (0.3)
95.3 (0.30)
91.49 (0.3)
96.61 (0.30)
91.49 (0.3)
97.01 (0.30)
91.49 (0.3)
91.49 (0.3)
91.49 (0.3)
91.49 (0.3)
91.49 (0.3)
VERIZON COMMUNICATIONS INC-US92343V1044
BEP: 50.30 USD
16,034.40USD
14,402.59EUR
PRICE: 44.54USD
360
152.16 (0.69)
157.35 (0.69)
156.61 (0.71)
163.23 (0.71)
156.61 (0.71)
165.6 (0.71)
156.61 (0.71)
156.61 (0.71)
161.03 (0.73)
161.03 (0.73)
161.03 (0.73)
VITAL INFRASTRUCTURE PROPERTY TRUST-CA92848P1071
BEP: 5.45 CAD
14,787.00CAD
9,455.81EUR
PRICE: 4.77CAD
3100
16.56 (0.03)
16.56 (0.03)
16.45 (0.03)
16.56 (0.03)
16.65 (0.03)
16.56 (0.03)
16.38 (0.03)
16.56 (0.03)
16.56 (0.03)
16.56 (0.03)
16.6 (0.03)
35.28 (0.03)
16.56 (0.01)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
35.28 (0.03)
FORECAST PROFIT WITH POTENCIAL66.78593.92594.02302.441,829.07594.0285.81624.21612.74389.70835.121,016.78528.64835.121,382.06555.101,587.091,234.28394.12914.831,234.28394.12844.131,017.87
FORECAST PROFIT 66.78593.92594.02302.441,829.07594.0285.81624.21612.74104.53642.93612.74104.53642.93612.74265.511,394.90612.74104.53651.94612.74104.53651.94612.74
EXECUTED PROFIT 66.38505.30699.87302.681,852.61614.1685.68651.64613.16

20262027
FORECAST PROFIT WITH POTENCIAL 7,544.6110,921.64
FORECAST PROFIT 6,663.216,371.77
EXECUTED PROFIT 5,391.48