Sei sulla pagina 1di 10

Mean Return =

Volatility =

6.0%
20.0%

0.02%

per day

Chart Max =

35.00

1.26%

per day

Chart Min =

26.00

Years =

Stock Price

Buy 3.0%

Sell 3.0%

Stock Price

0
Portfolio
CAGR = 13.3%

Stock CAGR = 20.5%

Max
Managed drawdown = $4962
2

29.01

29.42

Volatility

1.18%

Daily Returns
Portfolio (scaled)

-0.59%
$30
$54,000
0.04%
$30.01

Average Managed

-0.47%
$53,000 $29.92
0.49%
$30.01
$52,000 $29.81
-1.12%
-1.92%
$29.47
$51,000
0.13%
$29.49
-0.49%
$29.41
$50,000
1.44%
$29.66

30.00
30.56

11

30.35

12

30.54

13

30.96

14

31.13

15

30.67

16

30.82

17

30.49

18

30.89

0.48%
$30.50
$45,000
-1.07%
$30.30
0
10
1.31%
$30.54

19

31.20

1.02%

20

31.89

21

32.28

2.20%
$31.15
$56,000
1.22%
$31.37

22

32.14

23

32.07

-0.42%
$31.30
$54,000 $31.25
-0.23%

24

32.63

1.74%

25

32.64

26

32.71

0.02%
$52,000 $31.58
0.24%
$31.63

1.96%
$30.01
$49,000
1.87%
$30.35
-0.70%
$48,000 $30.22
0.64%
$30.33
1.37%
$47,000 $30.59
0.54%
$30.69
$46,000 $30.41
-1.47%

100

80

9
10

70

$26

29.15

60

$27

50

$28

29.11

40

$29

29.68

30

$30

30.02

20

$31

10

$32

30.00

30.01
Max Stock drawdown = $8329
29.87

0.08%

Portfolio (scaled)

Index

90

$33

0.40

Mean Return

$30.73

Average Stock dr

$31.58

27

32.52

28

33.14

-0.60%
$31.52
$50,000
1.91%
$31.88

29

32.91

-0.69%

30

32.75

-0.49%
$48,000 $31.65

31

32.98

0.70%

32

32.35

33

31.80

-1.91%
$31.42
$46,000
-1.68%
$31.10

34

31.74

35

31.91

36

32.07

0.52%

37

31.23

38

30.84

-2.63%
$42,000 $30.78
0$30.54 10
-1.26%

39

30.70

-0.45%

$30.46

40

30.66

-0.13%

$30.43

41

30.12

-1.77%

$30.11

42

30.47

1.18%

$30.32

43

30.48

0.04%

$30.33

$31.75
$31.79

-0.21%
$31.07
$44,000 $31.17
0.55%
$31.27

44

30.07

-1.36%

$30.08

45

29.42

-2.15%

$29.70

46

28.79

-2.16%

$29.31

47

28.87

0.27%

$29.36

48

29.18

1.07%

$29.55

49

29.35

0.60%

$29.66

50

29.28

-0.25%

$29.62

51

29.28

0.02%

$29.62

52

29.17

-0.40%

$29.55

53

29.26

0.32%

$29.61

54

28.83

-1.46%

$29.34

55

28.72

-0.38%

$29.27

56

28.38

-1.19%

$29.05

57

28.40

0.05%

$29.06

58

28.14

-0.90%

$28.90

59

28.33

0.66%

$29.02

60

28.35

0.09%

$29.04

61

28.42

0.24%

$29.08

62

28.91

1.71%

$29.39

63

28.68

-0.80%

$29.24

64

28.88

0.71%

$29.37

65

29.16

0.97%

$29.55

66

28.88

-0.95%

$29.38

67

29.36

1.66%

$29.68

68

28.94

-1.45%

$29.41

69

29.04

0.36%

$29.48

70

29.67

2.16%

$29.88

71

30.24

1.91%

$30.23

72

30.27

0.11%

$30.25

73

29.85

-1.40%

$29.99

74

30.49

2.15%

$30.39

75

30.91

1.37%

$30.64

76

30.39

-1.68%

$30.33

77

30.23

-0.52%

$30.23

78

29.98

-0.83%

$30.08

79

30.05

0.24%

$30.13

80

30.24

0.63%

$30.24

81

30.56

1.07%

$30.43

82

30.30

-0.86%

$30.28

83

30.90

1.97%

$30.64

84

31.34

1.43%

$30.90

85

31.09

-0.78%

$30.75

86

31.01

-0.28%

$30.70

87

30.23

-2.51%

$30.24

88

30.17

-0.18%

$30.21

89

30.12

-0.16%

$30.18

90

29.72

-1.35%

$29.93

91

30.21

1.65%

$30.23

92

30.62

1.36%

$30.48

93

30.92

0.97%

$30.67

94

30.58

-1.08%

$30.46

95

30.62

0.11%

$30.48

96

30.70

0.29%

$30.54

97

31.22

1.69%

$30.86

98

31.57

1.10%

$31.07

99

32.17

1.90%

$31.44

100

32.35

0.58%

$31.55

2.0%
-2.0%
1000
3.0%

Sell when UP
Buy when DOWN

Starting shares =
Trading percent =

Portfolio CAGR = 13.3%


Stock CAGR = 20.5%
Starting Cash =
$20,000
Cash Growth =
2.00%

Monte Carlo
Iterations
100
0.01%

13.3%
20.5%

0
per day

Portfolio CAGR > Stock


22%
of the time
Buy 3.0%

Sell 3.0%

Shares Held

Equity

0.00

0.00

1000

$30,000

Portfolio drawdown

Portfolio MAX

0.00 Managed0.00
Average
drawdown = 1000
$3851
0.00
0.00
1000

10

Portfolio

$20,000

Shares traded

Portfolio MAX

$30,013

$20,001

$50,000
$6,000
$50,014

$50,000

$29,872

$20,002

$49,875

$50,014

$50,023
$5,000
$49,687

$50,023
$50,023

$50,014

0.00

0.00

1000

$30,020

$20,003

0.00

0.00

1000

$29,683

$20,004

0.00

0.00

1000

$29,113

$20,005

0.00

0.00

1000

$29,150

$20,007

$49,118
$4,000
$49,157

0.00

0.00

1000

$29,006

$20,008

$49,014

$50,023

0.00

0.00

1000

$29,425

$20,009

$50,023

0.00

0.00

1000

$30,003

$20,010

$49,434
$3,000
$50,013

0.00

0.00

1000

$30,564

$20,011

$50,575

$50,575

0.00

0.00

1000

$30,349

$20,012

$50,575

0.00

0.00

1000

$30,543

$20,013

$50,361
$2,000
$50,556

0.00

0.00

1000

$30,962

$20,014

$50,976

0.00

0.00

1000

$31,130

$20,015

$50,976
$1,000
$51,145

0.00

0.00

1000

$30,671

$20,016

$50,688

$51,145

0.00

0.00

1000

$30,818

$20,017

$51,145

$30,489
70
$30,888

$20,018
80
$20,020

$50,836
$0
$50,507
100
$50,908

$31,203

$20,021

0.00
20
0.00
0.00
0.00

0.00
30
0.00

40

0.00

1000
50
1000
1000

Stock drawdown

31.89

970

0.00 Stock drawdown


0.00
970
Average
= $6548
0.00
0.00
970

10

Cash

Portfolio

60

Stock MAX

$30,934

90

$20,978
$20,980

$31,179

$20,981

$51,913
$9,000
$52,291

$51,145

$51,145
$51,145
$51,913
$52,291

$52,632

$52,716
$6,000
$52,527
$5,000
$53,131

$52,716

$52,909
$4,000
$52,754

$53,131

$52,978
$3,000
$52,368

$53,131

$51,842
$2,000
$51,778

$53,131
$53,131

$31,109

$20,982

0.00

0.00

970

$31,649

$20,983

0.00

0.00

970

$31,656

$20,984

0.00

0.00

970

$31,731

$20,985

0.00

0.00

970

$31,541

$20,986

0.00

0.00

970

$32,143

$20,988

0.00

0.00

970

$31,920

$20,989

0.00

0.00

970

$31,764

$20,990

0.00

0.00

970

$31,987

$20,991

0.00

0.00

970

$31,375

$20,992

0.00

0.00

970

$30,848

$20,993

0.00

0.00

970

$30,783

$20,994

0.00

0.00

970

$30,953

$20,996

0.00

0.00

970

$31,113

$20,997

$51,948
$1,000
$52,109

0.00
300.00

999
50
999

$20,092
80
$20,093

$51,293
$0
100
$50,902

90

$51,224
Sell 30

$52,632
$7,000
$52,641

970

40

$50,575

$52,291

0.00

$31,201
60 $30,808
70

$50,023

$52,160
$8,000
$52,090

0.00

31.23
20
0.00

$50,023

$51,224

Stock

$31,312

$50,023

$52,291
$52,641
$52,716
$53,131
$53,131
$53,131
$53,131
$53,131
Buy 29

$53,131
$53,131

0.00

0.00

999

$30,669

$20,094

$50,764

$53,131

0.00

0.00

999

$30,629

$20,095

$50,724

$53,131

0.00

0.00

999

$30,085

$20,096

$50,182

$53,131

0.00

0.00

999

$30,441

$20,098

$50,539

$53,131

0.00

0.00

999

$30,454

$20,099

$50,553

$53,131

0.00

0.00

999

$30,041

$20,100

$50,140

29.42

0.00

1028

$30,248

$19,247

$49,496

Buy 29

$53,131
$53,131

28.79

0.00

1058

$30,457

$18,385

$48,842

Buy 30

$53,131

0.00

0.00

1058

$30,540

$18,386

$48,926

$53,131

0.00

0.00

1058

$30,868

$18,387

$49,255

$53,131

0.00

0.00

1058

$31,053

$18,388

$49,441

$53,131

0.00

0.00

1058

$30,976

$18,389

$49,364

$53,131

0.00

0.00

1058

$30,982

$18,390

$49,372

$53,131

0.00

0.00

1058

$30,858

$18,391

$49,249

$53,131

0.00

0.00

1058

$30,957

$18,392

$49,348

$53,131

0.00

0.00

1058

$30,505

$18,393

$48,898

$53,131

0.00

0.00

1058

$30,389

$18,394

$48,782

$53,131

0.00

0.00

1058

$30,027

$18,395

$48,422

$53,131

0.00

0.00

1058

$30,043

$18,396

$48,438

$53,131

0.00

0.00

1058

$29,772

$18,397

$48,169

$53,131

0.00

0.00

1058

$29,970

$18,398

$48,367

$53,131

0.00

0.00

1058

$29,997

$18,399

$48,396

$53,131

0.00

0.00

1058

$30,069

$18,400

$48,469

$53,131

0.00

0.00

1058

$30,585

$18,401

$48,985

$53,131

0.00

0.00

1058

$30,339

$18,402

$48,741

$53,131

0.00

0.00

1058

$30,554

$18,403

$48,957

$53,131

0.00

0.00

1058

$30,851

$18,404

$49,255

$53,131

0.00

0.00

1058

$30,558

$18,405

$48,963

$53,131

0.00

0.00

1058

$31,066

$18,406

$49,472

$53,131

0.00

0.00

1058

$30,614

$18,407

$49,021

$53,131

0.00

0.00

1058

$30,724

$18,408

$49,132

0.00

29.67

1026

$30,439

$19,358

$49,797

0.00

0.00

1026

$31,022

$19,359

$50,381

$53,131

0.00

0.00

1026

$31,057

$19,360

$50,417

$53,131

0.00

0.00

1026

$30,622

$19,361

$49,983

0.00

30.49

995

$30,336

$20,308

$50,643

0.00

0.00

995

$30,752

$20,309

$51,061

$53,131

0.00

0.00

995

$30,234

$20,310

$50,544

$53,131

0.00

0.00

995

$30,078

$20,311

$50,388

$53,131

0.00

0.00

995

$29,828

$20,312

$50,140

$53,131

0.00

0.00

995

$29,899

$20,313

$50,212

$53,131

0.00

0.00

995

$30,087

$20,314

$50,401

$53,131

0.00

0.00

995

$30,408

$20,315

$50,723

$53,131

0.00

0.00

995

$30,148

$20,316

$50,464

$53,131

0.00

0.00

995

$30,742

$20,317

$51,060

$53,131

0.00

0.00

995

$31,182

$20,319

$51,501

$53,131

0.00

0.00

995

$30,938

$20,320

$51,258

$53,131

0.00

0.00

995

$30,851

$20,321

$51,172

30.23

0.00

1024

$30,954

$19,445

$50,399

0.00

0.00

1024

$30,898

$19,446

$50,344

$53,131

0.00

0.00

1024

$30,847

$19,447

$50,294

$53,131

0.00

0.00

1024

$30,430

$19,448

$49,878

$53,131

0.00

0.00

1024

$30,933

$19,449

$50,383

$53,131

0.00

0.00

1024

$31,355

$19,451

$50,805

$53,131

0.00

0.00

1024

$31,658

$19,452

$51,109

$53,131

0.00

0.00

1024

$31,316

$19,453

$50,769

$53,131

0.00

0.00

1024

$31,352

$19,454

$50,806

$53,131

$53,131
Sell 32

$53,131

$53,131
Sell 31

$53,131

$53,131
Buy 29

$53,131

0.00

0.00

1024

$31,442

$19,455

$50,897

$53,131

0.00

0.00

1024

$31,973

$19,456

$51,429

$53,131

0.00

0.00

1024

$32,323

$19,457

$51,780

$53,131

0.00

0.00

1024

$32,937

$19,458

$52,395

$53,131

0.00

0.00

1024

$33,127

$19,459

$52,586

$53,131

$4,962

Ratio

Average Managed drawdown = $3851

$8,329

1667

Average Stock drawdown = $6548


Max Managed drawdown = $4962
Max Stock drawdown = $8329

Drawdown: Portfolio vs Stock


$3,851
$6,548
Portfolio drawdown
Stock

Stock MAX

Stock drawdown

$0

$50,000

$50,000

$0

$50,021

$50,021

$0
$0

$139

$49,787

$50,021

$234

$0

$50,033

$50,033

$0

$336

$49,472

$50,033

$561

$905

$48,521

$50,033

$1,512

$866

$48,583

$50,033

$1,450

$1,009

$48,344

$50,033

$1,689

$589

$49,042

$50,033

$991

$10

$50,005

$50,033

$28

$0

$50,941

$50,941

$0

$214

$50,582

$50,941

$358

$19

$50,905

$50,941

$36

$0

$51,603

$51,603

$0

$0

$51,883

$51,883

$0

$457

$51,119

$51,883

$763

$309

$51,364

$51,883

$518

$638

$50,815

$51,883

$1,068

$237

$51,481

$51,883

$402

$0

$52,005

$52,005

$0

$0

$53,152

$53,152

$0

$0

$53,800

$53,800

$0

$131

$53,573

$53,800

$227

$201

$53,451

$53,800

$349

$0

$54,379

$54,379

$0

$0

$54,392

$54,392

$0

$0

$54,520

$54,520

$0

$189

$54,194

$54,520

$327

$0

$55,229

$55,229

$0

$222

$54,846

$55,229

$383

$377

$54,577

$55,229

$652

$153

$54,960

$55,229

$268

$763

$53,910

$55,229

$1,319

$1,289

$53,004

$55,229

$2,225

$1,353

$52,893

$55,229

$2,336

$1,183

$53,183

$55,229

$2,045

$1,021

$53,458

$55,229

$1,771

$1,838

$52,053

$55,229

$3,176

$2,229

$51,399

$55,229

$3,830

$2,367

$51,167

$55,229

$4,062

$2,407

$51,099

$55,229

$4,130

$2,949

$50,192

$55,229

$5,037

$2,592

$50,787

$55,229

$4,442

$2,578

$50,807

$55,229

$4,421

See: http://www.gummy-stuff.org/money-management.htm

$2,990

$50,118

$55,229

$5,111

$3,635

$49,041

$55,229

$6,188

$4,289

$47,979

$55,229

$7,250

$4,205

$48,109

$55,229

$7,119

$3,876

$48,626

$55,229

$6,603

$3,690

$48,918

$55,229

$6,311

$3,766

$48,796

$55,229

$6,433

$3,759

$48,806

$55,229

$6,423

$3,882

$48,610

$55,229

$6,619

$3,782

$48,766

$55,229

$6,463

$4,233

$48,054

$55,229

$7,175

$4,348

$47,871

$55,229

$7,358

$4,709

$47,301

$55,229

$7,927

$4,692

$47,326

$55,229

$7,903

$4,962

$46,900

$55,229

$8,329

$4,763

$47,211

$55,229

$8,018

$4,735

$47,254

$55,229

$7,975

$4,662

$47,368

$55,229

$7,861

$4,145

$48,180

$55,229

$7,049

$4,389

$47,794

$55,229

$7,435

$4,174

$48,131

$55,229

$7,098

$3,876

$48,599

$55,229

$6,630

$4,168

$48,138

$55,229

$7,091

$3,659

$48,938

$55,229

$6,291

$4,110

$48,226

$55,229

$7,003

$3,999

$48,399

$55,229

$6,830

$3,333

$49,446

$55,229

$5,782

$2,750

$50,393

$55,229

$4,836

$2,713

$50,450

$55,229

$4,779

$3,148

$49,743

$55,229

$5,486

$2,487

$50,814

$55,229

$4,415

$2,070

$51,511

$55,229

$3,717

$2,587

$50,643

$55,229

$4,585

$2,742

$50,381

$55,229

$4,848

$2,990

$49,964

$55,229

$5,265

$2,918

$50,082

$55,229

$5,146

$2,730

$50,396

$55,229

$4,833

$2,407

$50,935

$55,229

$4,294

$2,667

$50,499

$55,229

$4,730

$2,071

$51,494

$55,229

$3,734

$1,630

$52,231

$55,229

$2,998

$1,873

$51,823

$55,229

$3,406

$1,959

$51,676

$55,229

$3,552

$2,731

$50,381

$55,229

$4,848

$2,787

$50,289

$55,229

$4,939

$2,836

$50,207

$55,229

$5,022

$3,252

$49,528

$55,229

$5,701

$2,748

$50,347

$55,229

$4,882

$2,325

$51,033

$55,229

$4,196

$2,021

$51,526

$55,229

$3,703

$2,362

$50,971

$55,229

$4,258

$2,325

$51,029

$55,229

$4,200

$2,234

$51,175

$55,229

$4,054

$1,702

$52,039

$55,229

$3,190

$1,351

$52,609

$55,229

$2,620

$736

$53,609

$55,229

$1,620

$544

$53,918

$55,229

$1,310

stuff.org/money-management.htm

Potrebbero piacerti anche