Backtest Portfolio Asset Allocation

Portfolio Model Configuration

$ .00
$ .00
%
%
%
%
$ .00
%
%
Portfolio Assets 
Asset 1
%
%
%
Asset 2
%
%
%
Asset 3
%
%
%
Asset 4
%
%
%
Asset 5
%
%
%
Asset 6
%
%
%
Asset 7
%
%
%
Asset 8
%
%
%
Asset 9
%
%
%
Asset 10
%
%
%
Total
%
%
%

Portfolio Analysis Results (Jan 2014 - Dec 2021)

Portfolio 1

Ticker Name Allocation
QYLD Global X NASDAQ 100 Covered Call ETF 100.00%
Save portfolio »

Portfolio 2

Ticker Name Allocation
VTI Vanguard Total Stock Market ETF 80.00%
EDV Vanguard Extended Duration Trs ETF 20.00%
Save portfolio »

Portfolio 3

Ticker Name Allocation
VTI Vanguard Total Stock Market ETF 45.00%
EDV Vanguard Extended Duration Trs ETF 10.00%
VPU Vanguard Utilities ETF 5.00%
VIG Vanguard Dividend Appreciation ETF 10.00%
VYM Vanguard High Dividend Yield ETF 10.00%
VCLT Vanguard Long-Term Corporate Bd ETF 10.00%
VNQ Vanguard Real Estate ETF 10.00%
Save portfolio »

Performance Summary

Portfolio performance statistics
PortfolioInitial BalanceFinal BalanceCAGRStdevBest YearWorst YearMax. DrawdownSharpe RatioSortino RatioMarket Correlation
Portfolio 1$10,000$19,656 8.81% 10.57%22.67%-3.05%-17.18% 0.791.130.87
Portfolio 2$10,000$27,696 13.58% 10.75%28.27%-4.85%-12.64% 1.172.010.95
Portfolio 3$10,000$25,761 12.56% 10.64%27.56%-4.57%-15.40% 1.101.800.93

Portfolio Growth

   

Annual Returns

Trailing Returns

Trailing Returns
NameTotal ReturnAnnualized ReturnAnnualized Standard Deviation
3 MonthYear To Date1 year3 year5 yearFull3 year5 year
Portfolio 14.77%10.43%10.43%13.40%10.93%8.81%12.85%11.54%
Portfolio 28.33%19.30%19.30%22.98%16.21%13.58%13.08%11.82%
Portfolio 39.23%20.68%20.68%20.72%14.48%12.56%13.27%11.71%
Trailing return and volatility are as of last full calendar month ending December 2021
Notes and Disclosures
  • IMPORTANT: The projections or other information generated by Portfolio Visualizer regarding the likelihood of various investment outcomes are hypothetical in nature, do not reflect actual investment results and are not guarantees of future results. Results may vary with each use and over time.
  • The results do not constitute investment advice or recommendation, are provided solely for informational purposes, and are not an offer to buy or sell any securities. All use is subject to terms of service.
  • Investing involves risk, including possible loss of principal. Past performance is not a guarantee of future results.
  • Asset allocation and diversification strategies do not guarantee a profit or protect against a loss.
  • Hypothetical returns do not reflect trading costs, transaction fees, commissions, or actual taxes due on investment returns.
  • The results are based on information from a variety of sources we consider reliable, but we do not represent that the information is accurate or complete.
  • Refer to the related documentation sections for more details on terms and definitions, methodology, and data sources.
  • Portfolio model information represents a blended portfolio consisting of the model's underlying positions and assigned weights provided by the user and rebalanced at the specified schedule. The results were constructed using net of fee mutual fund performance. Portfolio Visualizer does not provide preferential treatment to any specific security or investment.
  • The results are based on the total return of assets and assume that all received dividends and distributions are reinvested.
  • Market capitalization refers to the total value of all a company's shares of stock. It is calculated by multiplying the price of a stock by its total number of outstanding shares. Large cap refers to a company with a market capitalization value of more than $10 billion, mid cap refers to a company with a market capitalization value between $2 and $10 billion, and small cap refers to a company with a market capitalization value below $2 billion. For funds and portfolios the equity market capitalization is calculated based on the long position of the equity holdings.
  • Credit quality measures the ability of a bond issuer to repay a bond's interest and principal in a timely manner. Ratings agencies research the financial health of each bond issuer and assign ratings to the bonds being offered. Lower-rated bonds generally offer higher yields to compensate investors for the additional risk. AAA is the highest possible rating that may be assigned to an issuer's bonds by any of the major credit rating agencies. Bonds rated AAA to AA are known as high-grade bonds, bonds rated A to BBB are known as medium-grade bonds, and bonds rated BB to C are known as non-investment grade bonds. An issuer will receive a rating of D if it is already in default on some of its debt. For funds and portfolios the fixed income credit quality break-down is calculated based on the long position of the fixed income holdings.
  • A fixed income maturity date refers to the specific date on which the investor's principal will be repaid. Duration measures a bond's or fixed income portfolio's price sensitivity to interest rate changes. If a bond has a duration of 5 years, and interest rates increase by 1%, the bond's price will decline by approximately 5%. Conversely, if a bond has a duration of 5 years and interest rates fall by 1%, the bond's price will increase by approximately 5%. A fixed income portfolio's duration is computed as the weighted average of individual bond durations held in the portfolio.
  • Compound annualized growth rate (CAGR) is the annualized geometric mean return of the portfolio. It is calculated from the portfolio start and end balance and is thus impacted by any cashflows.
  • The time-weighted rate of return (TWRR) is a measure of the compound rate of growth in a portfolio. This is calculated from the holding period returns (e.g. monthly returns), and TWRR will thus not be impacted by cashflows. If there are no external cashflows, TWRR will equal CAGR.
  • The money-weighted rate of return (MWRR) is the internal rate of return (IRR) taking into account cashflows. This is the discount rate at which the present value of cash inflows equals the present value of cash outflows.
  • Total return is the combined return in income and capital appreciation from investment in an asset. Yield measures the current cash income received from investment in an asset. Bonds provide yield in the form of interest payments and stocks through dividends.
  • Standard deviation (Stdev) is used to measure the dispersion of returns around the mean and is often used as a measure of risk. A higher standard deviation implies greater the dispersion of data points around the mean.
  • Sharpe Ratio is a measure of risk-adjusted performance of the portfolio, and it is calculated by dividing the mean monthly excess return of the portfolio over the risk-free rate by the standard deviation of excess return, and the displayed value is annualized.
  • Sortino Ratio is a measure of risk-adjusted return which is a modification of the Sharpe Ratio. While the latter is the ratio of average returns in excess of a risk-free rate divided by the standard deviation of those excess returns, the Sortino Ratio has the same denominator divided by the standard deviation of returns below the risk-free rate.
  • Treynor Ratio is a measure of risk-adjusted performance of the portfolio. It is similar to the Sharpe Ratio, but it uses portfolio beta (systematic risk) as the risk metric in the denominator.
  • Calmar Ratio is a measure of risk-adjusted performance of the portfolio. It is calculated as the annualized return over the past 36 months divided by the maximum drawdown over the past 36 months based on monthly returns.
  • Risk-free returns are calculated based on the Federal Reserve 3-Month Treasury Bill (secondary market) rates.
  • Downside deviation measures the downside volatility of the portfolio returns unlike standard deviation, which includes both upside and downside deviations. Downside deviation is calculated based on negative returns that hurt the portfolio performance.
  • Correlation measures to what degree the returns of the two assets move in relation to each other. Correlation coefficient is a numerical value between -1 and +1. If one variable goes up by a certain amount, the correlation coefficient indicates which way the other variable moves and by how much. Asset correlations are calculated based on monthly returns.
  • Skewness is a measure of the asymmetry of the probability distribution or returns from a normal Gaussian distribution shape about its mean. Negative skewness is associated with the left (typically negative returns) tail of the distribution extending further than the right tail; and positive skewness is associated with the right (typically positive returns) tail of the distribution extending further than the left tail.
  • Excess kurtosis is a measure of whether a data distribution is peaked or flat relative to a normal distribution. Distributions with high kurtosis tend to have a distinct peak near the mean, decline rather rapidly, and have heavy or fat tails.
  • A drawdown refers to the decline in value of a single investment or an investment portfolio from a relative peak value to a relative trough. A maximum drawdown (Max Drawdown) is the maximum observed loss from a peak to a trough of a portfolio before a new peak is attained. Drawdown values are calculated based on monthly returns.
  • Value at Risk (VaR) measures the scale of loss at a given confidence level. If the 5% VaR is -3% the portfolio return is expected to be greater than -3% 95% of the time and less than -3% 5% of the time. Value at Risk can be calculated directly based on historical returns based on a given percentile or analytically based on the mean and standard deviation of the returns.
  • Conditional Value at Risk (CVaR) measures the scale of the expected loss once the specific Value at Risk (VaR) breakpoint has been breached, i.e., it calculates the average tail loss by taking a weighted average between the value at risk and losses exceeding the value at risk.
  • Beta is a measure of systematic risk and measures the volatility of a particular investment relative to the market or its benchmark. Alpha measures the active return of the investment compared to the market benchmark return. R-squared is the percentage of a portfolio's movements that can be explained by movements in the selected benchmark index.
  • Active return is the investment return minus the return of its benchmark. For periods longer than 12 months this is displayed as annualized value, i.e., annualized investment return minus annualized benchmark return.
  • Tracking error, also known as active risk, is the standard deviation of active return. This is displayed as annualized value based on the standard deviation of monthly active returns.
  • Information ratio is the active return divided by the tracking error. It measures whether the investment outperformed its benchmark consistently.
  • Gain/Loss ratio is a measure of downside risk, and it is calculated as the average positive return in up periods divided by the average negative return in down periods.
  • Upside Capture Ratio measures how well the fund performed relative to the benchmark when the market was up, and Downside Capture Ratio measures how well the fund performed relative to the benchmark when the market was down. An upside capture ratio greater than 100 would indicate that the fund outperformed its benchmark when the market was up, and a downside capture ratio below 100 would indicate that the fund lost less than its benchmark when the market was down. To calculate upside capture ratio a new series from the portfolio returns is constructed by dropping all time periods where the benchmark return is less than equal to zero. The up capture is then the quotient of the annualized return of the resulting manager series, divided by the annualized return of the resulting benchmark series. The downside capture ratio is calculated analogously.
  • All risk measures for the portfolio and portfolio assets are calculated based on monthly returns.
  • Gross expense ratio reflects the total annual operating expenses paid by each fund. Net expense ratio reflects what investors were charged after waivers, reductions, and reimbursements.
  • Price to earnings (P/E) ratio of a stock is calculated by dividing the current price of the stock by its trailing 12 months' earnings per share. For funds the price to earnings ratio is computed as the weighted average of fund holdings.
  • The results assume annual rebalancing of portfolio assets to match the specified allocation.

Annual Returns

Annual returns for the configured portfolios
YearInflationPortfolio 1Portfolio 2Portfolio 3Global X NASDAQ 100 Covered Call ETF (QYLD)Vanguard Total Stock Market ETF (VTI)Vanguard Extended Duration Trs ETF (EDV)Vanguard Utilities ETF (VPU)Vanguard Dividend Appreciation ETF (VIG)Vanguard High Dividend Yield ETF (VYM)Vanguard Long-Term Corporate Bd ETF (VCLT)Vanguard Real Estate ETF (VNQ)
ReturnBalanceReturnBalanceReturnBalance
20140.76%4.25%$10,42518.97%$11,89718.50%$11,8504.25%12.54%44.66%26.99%10.08%13.52%16.40%30.36%
20150.73%7.17%$11,172-0.68%$11,816-0.97%$11,7357.17%0.36%-4.84%-4.82%-1.95%0.28%-4.77%2.42%
20162.07%4.76%$11,70410.59%$13,06711.66%$13,1034.76%12.83%1.65%17.60%11.97%17.05%10.78%8.60%
20172.11%18.79%$13,90319.76%$15,64917.09%$15,34218.79%21.21%13.96%12.46%22.22%16.42%11.70%4.91%
20181.91%-3.05%$13,478-4.85%$14,891-4.57%$14,641-3.05%-5.21%-3.39%4.37%-2.08%-5.91%-7.03%-6.02%
20192.29%22.67%$16,53428.27%$19,10127.56%$18,67622.67%30.67%18.68%24.87%29.62%24.07%23.89%28.87%
20201.36%7.66%$17,80121.55%$23,21614.30%$21,3477.66%21.03%23.62%-0.76%15.40%1.14%13.28%-4.68%
20217.04%10.43%$19,65619.30%$27,69620.68%$25,76110.43%25.67%-6.20%17.37%23.77%26.21%-1.73%40.52%

Monthly Returns

Monthly returns for the configured portfolios
YearMonthPortfolio 1Portfolio 2Portfolio 3Global X NASDAQ 100 Covered Call ETF (QYLD)Vanguard Total Stock Market ETF (VTI)Vanguard Extended Duration Trs ETF (EDV)Vanguard Utilities ETF (VPU)Vanguard Dividend Appreciation ETF (VIG)Vanguard High Dividend Yield ETF (VYM)Vanguard Long-Term Corporate Bd ETF (VCLT)Vanguard Real Estate ETF (VNQ)
ReturnBalanceReturnBalanceReturnBalance
20141-0.61%$9,939-0.59%$9,941-0.43%$9,957-0.61%-3.17%9.71%2.75%-5.01%-4.00%3.65%4.28%
201423.44%$10,2813.87%$10,3253.83%$10,3393.44%4.87%0.35%3.32%4.90%3.61%1.38%5.07%
20143-1.61%$10,1150.81%$10,4091.05%$10,447-1.61%0.51%1.91%3.23%0.79%2.48%0.84%0.49%
20144-0.74%$10,0400.68%$10,4801.45%$10,598-0.74%0.06%2.94%3.75%1.01%2.11%2.59%3.29%
201452.33%$10,2742.54%$10,7462.08%$10,8182.33%2.10%4.10%-0.73%1.61%1.58%1.86%2.40%
201461.21%$10,3981.98%$10,9591.82%$11,0151.21%2.62%-0.25%4.55%1.49%2.02%0.08%1.13%
201470.07%$10,405-1.23%$10,824-1.54%$10,8450.07%-1.99%1.48%-6.95%-3.31%-1.67%0.10%0.08%
201482.26%$10,6404.79%$11,3424.22%$11,3032.26%4.15%6.97%5.15%3.65%3.76%3.25%3.04%
20149-1.21%$10,511-2.30%$11,081-2.55%$11,015-1.21%-2.10%-2.97%-2.65%-1.00%-1.16%-2.96%-6.04%
201410-2.00%$10,3013.08%$11,4223.86%$11,440-2.00%2.75%4.19%8.37%2.65%2.47%2.29%9.94%
201411-0.19%$10,2812.91%$11,7542.49%$11,725-0.19%2.48%4.34%0.81%3.22%3.03%0.60%2.00%
2014121.40%$10,4251.22%$11,8971.06%$11,8501.40%-0.04%5.33%3.43%0.11%-1.14%1.78%1.88%
20151-1.83%$10,2340.66%$11,9750.93%$11,959-1.83%-2.74%14.25%2.18%-3.38%-2.88%5.64%6.85%
201522.25%$10,4642.37%$12,2591.44%$12,1322.25%5.74%-9.12%-5.94%5.59%4.90%-3.19%-3.67%
20153-0.29%$10,433-0.63%$12,182-0.62%$12,056-0.29%-1.16%1.45%-0.69%-2.27%-1.83%0.19%1.74%
201541.03%$10,541-0.67%$12,101-1.00%$11,9361.03%0.62%-5.62%-0.64%-0.21%1.70%-2.04%-5.85%
201551.02%$10,6480.33%$12,1410.07%$11,9451.02%1.30%-3.64%0.37%0.96%0.37%-2.85%-0.30%
20156-1.16%$10,525-2.50%$11,837-2.97%$11,590-1.16%-1.67%-6.07%-6.07%-2.54%-2.65%-3.68%-4.68%
201573.27%$10,8692.67%$12,1532.84%$11,9183.27%1.70%7.04%5.47%2.16%1.05%2.77%5.77%
20158-6.79%$10,131-5.09%$11,534-5.04%$11,318-6.79%-6.09%-0.79%-3.60%-5.87%-5.66%-2.12%-6.29%
201592.03%$10,337-1.91%$11,314-0.89%$11,2172.03%-2.92%2.23%2.71%-1.84%-1.56%1.41%3.05%
2015107.10%$11,0716.20%$12,0165.77%$11,8657.10%7.91%-0.41%1.95%6.74%8.41%0.96%5.76%
2015110.68%$11,1460.21%$12,041-0.00%$11,8640.68%0.60%-1.43%-2.13%0.27%0.22%-0.26%-0.63%
2015120.23%$11,172-1.87%$11,816-1.09%$11,7350.23%-2.13%-0.77%2.16%-0.87%-1.05%-1.28%1.82%
20161-6.41%$10,456-2.89%$11,474-2.39%$11,454-6.41%-5.72%8.43%4.69%-2.29%-2.82%-0.40%-3.44%
201622.20%$10,6860.90%$11,5770.78%$11,5442.20%-0.01%4.07%1.78%1.13%0.51%1.04%-0.36%
201632.69%$10,9745.43%$12,2066.46%$12,2892.69%7.11%-0.19%8.17%6.28%6.64%6.39%10.48%
20164-2.91%$10,6540.27%$12,2400.10%$12,301-2.91%0.66%-1.10%-1.95%-0.33%0.72%2.32%-2.35%
201651.70%$10,8351.58%$12,4331.38%$12,4701.70%1.73%1.02%1.63%0.95%1.39%-0.33%2.25%
201660.71%$10,9122.30%$12,7183.20%$12,8690.71%0.27%9.72%7.67%2.37%2.18%4.74%6.92%
201671.50%$11,0763.83%$13,2063.18%$13,2781.50%3.98%3.35%-0.89%2.29%2.35%2.55%4.26%
201680.58%$11,140-0.18%$13,183-0.78%$13,1750.58%0.21%-1.47%-5.43%0.01%-0.30%0.16%-3.76%
201692.05%$11,368-0.37%$13,134-0.51%$13,1082.05%0.21%-2.34%0.51%-0.97%-0.40%-0.45%-1.82%
2016100.65%$11,441-3.07%$12,731-2.74%$12,7490.65%-2.19%-6.18%0.90%-1.93%-1.28%-2.49%-5.74%
2016111.45%$11,6071.07%$12,8670.55%$12,8191.45%4.49%-11.49%-4.54%2.98%4.23%-4.89%-1.68%
2016120.83%$11,7041.55%$13,0672.22%$13,1030.83%1.98%-0.31%4.81%1.17%2.97%2.15%4.82%
201713.03%$12,0581.73%$13,2941.19%$13,2593.03%1.86%1.25%1.17%1.76%-0.04%0.15%-0.19%
201721.18%$12,2003.35%$13,7393.43%$13,7141.18%3.69%1.95%4.95%4.33%3.58%1.82%3.51%
201731.32%$12,361-0.15%$13,719-0.41%$13,6571.32%0.06%-0.97%-0.06%-0.07%-0.30%-0.65%-2.42%
201741.53%$12,5501.22%$13,8851.01%$13,7941.53%1.06%1.84%0.67%1.72%-0.08%1.19%0.24%
201751.77%$12,7721.44%$14,0851.35%$13,9801.77%1.01%3.20%4.00%1.57%0.36%2.47%-0.72%
201760.46%$12,8321.01%$14,2280.90%$14,1060.46%0.95%1.26%-2.37%0.28%1.13%1.15%2.23%
201771.43%$13,0151.25%$14,4061.29%$14,2871.43%1.88%-1.26%2.65%0.73%1.61%0.78%1.24%
201781.33%$13,1881.07%$14,5600.73%$14,3921.33%0.15%4.89%2.90%-0.36%-0.18%1.16%-0.26%
201790.52%$13,2561.27%$14,7451.16%$14,5590.52%2.44%-3.35%-2.44%2.38%3.02%0.01%-0.11%
2017102.56%$13,5951.77%$15,0061.56%$14,7862.56%2.17%0.09%3.91%2.10%1.74%0.71%-1.07%
2017110.70%$13,6912.71%$15,4132.70%$15,1860.70%3.03%1.35%2.89%4.48%3.07%0.17%2.66%
2017121.55%$13,9031.53%$15,6491.03%$15,3421.55%1.16%3.16%-5.90%1.44%1.49%2.20%-0.14%
201812.35%$14,2303.33%$16,1712.15%$15,6722.35%5.23%-4.27%-3.13%5.02%4.11%-1.10%-4.25%
201821.21%$14,402-3.86%$15,547-4.32%$14,9941.21%-3.76%-4.29%-4.11%-4.03%-4.72%-3.81%-7.68%
20183-3.49%$13,899-0.83%$15,417-0.25%$14,957-3.49%-1.95%4.12%4.02%-1.35%-2.17%0.94%3.88%
201841.67%$14,131-0.17%$15,390-0.19%$14,9281.67%0.45%-2.77%2.47%-0.93%0.13%-2.47%0.82%
201853.45%$14,6192.65%$15,7982.20%$15,2573.45%2.72%2.33%-0.31%1.77%1.60%0.51%3.68%
20186-1.36%$14,4200.83%$15,9280.88%$15,391-1.36%0.70%1.35%2.42%0.30%-0.29%-1.11%4.20%
201872.78%$14,8202.27%$16,2902.54%$15,7822.78%3.32%-2.21%1.67%4.68%4.09%2.17%0.60%
201883.46%$15,3333.11%$16,7972.43%$16,1653.46%3.43%1.65%1.15%2.80%1.11%-0.32%2.58%
201890.72%$15,443-0.57%$16,701-0.37%$16,1050.72%0.20%-4.10%-0.38%1.68%0.40%-0.27%-2.64%
201810-5.40%$14,610-6.93%$15,544-5.56%$15,210-5.40%-7.41%-4.61%1.17%-6.36%-4.40%-3.58%-2.93%
2018110.18%$14,6362.04%$15,8622.51%$15,5910.18%2.01%2.18%3.92%4.14%3.56%-0.82%4.67%
201812-7.91%$13,478-6.12%$14,891-6.09%$14,641-7.91%-9.16%8.08%-4.15%-8.73%-8.64%2.83%-7.96%
201914.60%$14,0996.87%$15,9136.88%$15,6484.60%8.54%0.18%3.72%6.32%6.10%4.03%11.85%
201922.38%$14,4352.56%$16,3212.51%$16,0402.38%3.56%-1.77%3.88%4.58%3.77%-0.48%0.70%
201932.21%$14,7532.51%$16,7302.50%$16,4402.21%1.42%7.50%2.83%1.14%0.53%4.52%4.21%
201941.67%$15,0002.62%$17,1692.21%$16,8031.67%3.93%-3.00%0.86%3.72%2.84%0.18%-0.16%
20195-4.39%$14,341-3.57%$16,556-3.03%$16,295-4.39%-6.45%9.74%-0.87%-4.63%-6.31%2.38%0.14%
201966.06%$15,2115.80%$17,5165.30%$17,1596.06%7.08%0.75%3.33%6.63%6.65%4.30%1.54%
201972.46%$15,5851.23%$17,7311.23%$17,3702.46%1.41%0.44%-0.21%2.23%0.72%0.86%1.70%
20198-1.26%$15,3881.28%$17,9571.57%$17,642-1.26%-2.08%15.47%4.83%0.59%-2.10%5.69%3.75%
201990.51%$15,4660.63%$18,0691.20%$17,8550.51%1.78%-3.50%4.08%1.45%3.90%-1.08%1.93%
2019103.14%$15,9511.25%$18,2950.93%$18,0213.14%2.11%-1.99%-0.86%0.03%1.05%0.28%1.13%
2019111.97%$16,2663.00%$18,8452.02%$18,3861.97%3.79%-0.08%-1.98%2.45%2.34%1.02%-1.30%
2019121.65%$16,5341.36%$19,1011.58%$18,6761.65%2.80%-4.56%3.11%2.22%2.97%0.18%0.76%
202010.41%$16,6022.01%$19,4851.62%$18,9790.41%-0.06%10.32%6.10%0.57%-2.51%3.84%1.23%
20202-8.07%$15,261-4.49%$18,611-5.48%$17,938-8.07%-8.00%8.24%-9.99%-8.34%-9.70%1.36%-7.03%
20203-9.91%$13,749-8.53%$17,023-10.49%$16,056-9.91%-13.91%8.03%-10.09%-9.62%-13.64%-8.42%-19.42%
202045.21%$14,46510.01%$18,7279.24%$17,5395.21%13.13%2.35%3.23%9.88%10.26%5.60%8.96%
202053.97%$15,0393.07%$19,3033.04%$18,0733.97%5.40%-3.23%4.31%3.60%2.83%2.05%1.73%
202062.66%$15,4391.83%$19,6571.26%$18,3002.66%2.29%0.47%-4.86%0.08%-0.76%2.53%2.41%
202073.79%$16,0245.88%$20,8125.39%$19,2863.79%5.74%6.29%7.24%4.98%3.07%5.72%3.64%
202083.63%$16,6053.64%$21,5702.64%$19,7953.63%7.10%-6.73%-2.54%6.16%3.19%-3.84%0.44%
20209-1.64%$16,333-2.50%$21,030-2.07%$19,385-1.64%-3.54%1.07%0.58%-1.05%-2.56%-0.32%-2.68%
202010-3.06%$15,833-2.54%$20,495-1.95%$19,007-3.06%-1.95%-4.49%4.89%-2.27%-1.72%-0.87%-3.00%
20201110.04%$17,4229.65%$22,4749.26%$20,76710.04%11.80%2.42%1.43%10.04%12.26%6.11%9.67%
2020122.17%$17,8013.30%$23,2162.79%$21,3472.17%4.68%-1.74%0.89%2.52%3.41%-0.19%2.72%
202111.13%$18,002-1.21%$22,936-1.30%$21,0701.13%-0.33%-4.70%-1.04%-2.92%-0.57%-2.81%0.04%
20212-0.88%$17,8431.04%$23,1741.03%$21,288-0.88%3.14%-7.74%-5.54%1.58%4.57%-3.36%3.43%
202131.77%$18,1581.90%$23,6143.24%$21,9781.77%3.65%-6.27%10.30%6.03%6.94%-2.47%5.15%
202141.06%$18,3514.69%$24,7214.43%$22,9501.06%5.04%2.87%3.78%4.03%2.55%1.64%7.86%
20215-0.66%$18,2310.37%$24,8110.74%$23,120-0.66%0.46%-0.11%-2.34%1.76%3.03%0.71%0.81%
202161.87%$18,5722.96%$25,5441.99%$23,5791.87%2.48%5.48%-1.86%-0.14%-1.20%4.01%2.64%
202171.28%$18,8102.26%$26,1222.46%$24,1581.28%1.74%4.97%3.92%3.18%0.55%2.20%4.42%
202183.20%$19,4122.33%$26,7322.07%$24,6593.20%2.86%-0.28%3.70%1.67%2.09%-0.42%2.15%
20219-3.35%$18,761-4.36%$25,566-4.36%$23,583-3.35%-4.46%-3.84%-6.17%-4.99%-3.20%-2.25%-5.68%
2021104.35%$19,5776.17%$27,1435.81%$24,9534.35%6.69%3.52%5.12%6.93%4.93%1.73%7.13%
202111-0.38%$19,502-0.65%$26,966-1.06%$24,688-0.38%-1.46%3.60%-1.59%-1.38%-2.31%0.36%-2.11%
2021120.79%$19,6562.71%$27,6964.34%$25,7610.79%3.79%-2.72%9.42%6.52%6.75%-0.82%9.69%

Returns Based Style Analysis

Returns Based Style Analysis
Style CategoryPortfolio 1Portfolio 2Portfolio 3
Large-cap Value6.91%19.72%29.82%
Large-cap Growth41.19%40.16%26.34%
Mid-cap Value0.00%5.85%12.24%
Mid-cap Growth0.00%7.95%5.55%
Small-cap Value0.00%2.71%0.00%
Small-cap Growth7.80%0.39%0.00%
Global ex-US Developed Markets12.10%0.00%0.00%
Emerging Markets0.00%0.22%0.18%
Corporate Bonds0.00%0.00%0.00%
Long-Term Treasuries0.00%23.01%25.87%
Intermediate-Term Treasuries0.00%0.00%0.00%
Short-Term Treasuries32.00%0.00%0.00%
R Squared76.52%99.39%97.76%
Style analysis is based on monthly returns from January 2014 to December 2021 and uses total portfolio return with monthly rebalancing. Returns based style analysis aims to explain the portfolio returns based on asset class exposures, it does not identify the actual portfolio holdings.

Holdings Based Style Analysis for Portfolio 1

Holdings Based Style Analysis for Portfolio 1
TickerNameCategoryWeightYieldExpense RatioP/EContribution
SECTTMNetGrossReturnRisk
QYLDGlobal X NASDAQ 100 Covered Call ETFDerivative Income100.00%0.35%12.94%0.60%0.60%25.76$9,656100.00%
Asset Allocation
Equity Market Capitalization
Equity Sectors

Holdings Based Style Analysis for Portfolio 2

Holdings Based Style Analysis for Portfolio 2
TickerNameCategoryWeightYieldExpense RatioP/EDurationContribution
SECTTMNetGrossReturnRisk
VTIVanguard Total Stock Market ETFLarge Blend80.00%1.58%1.59%0.03%0.03%18.95$15,44998.77%
EDVVanguard Extended Duration Trs ETFLong Government20.00%4.03%3.19%0.06%0.06%24.38$2,2471.23%
100.00%2.07%1.91%0.04%0.04%18.9524.38$17,696100.00%
Asset Allocation
Equity Market Capitalization
Equity Sectors
Fixed Income Credit Quality
Fixed Income Maturity

Holdings Based Style Analysis for Portfolio 3

Holdings Based Style Analysis for Portfolio 3
TickerNameCategoryWeightYieldExpense RatioP/EDurationContribution
SECTTMNetGrossReturnRisk
VTIVanguard Total Stock Market ETFLarge Blend45.00%1.58%1.59%0.03%0.03%18.95$8,40655.83%
EDVVanguard Extended Duration Trs ETFLong Government10.00%4.03%3.19%0.06%0.06%24.38$1,1220.62%
VPUVanguard Utilities ETFUtilities5.00%3.16%3.22%0.10%0.10%21.86$6853.82%
VIGVanguard Dividend Appreciation ETFLarge Blend10.00%1.93%1.96%0.06%0.06%21.46$1,70610.97%
VYMVanguard High Dividend Yield ETFLarge Value10.00%3.01%3.04%0.06%0.06%14.80$1,39611.11%
VCLTVanguard Long-Term Corporate Bd ETFLong-Term Bond10.00%5.53%4.42%0.04%0.04%13.03$8405.03%
VNQVanguard Real Estate ETFReal Estate10.00%3.76%0.12%0.12%26.95$1,60512.62%
100.00%2.32%2.51%0.05%0.05%19.9318.70$15,761100.00%
Asset Allocation
Equity Market Capitalization
Equity Sectors
Fixed Income Credit Quality
Fixed Income Maturity

Fund fundamentals data as of 03/24/2023. (c) 2023 Morningstar. All Rights Reserved. The fund fundamentals information contained herein: (1) is proprietary to Morningstar and/or its content providers; (2) may not be copied or distributed; and (3) is not warranted to be accurate, complete or timely. Neither Morningstar nor its content providers are responsible for any damages or losses arising from any use of this information.

Risk and Return Metrics

Portfolio return and risk metrics
MetricPortfolio 1Portfolio 2Portfolio 3
Arithmetic Mean (monthly)0.75%1.11%1.04%
Arithmetic Mean (annualized)9.42%14.22%13.18%
Geometric Mean (monthly)0.71%1.07%0.99%
Geometric Mean (annualized)8.81%13.58%12.56%
Standard Deviation (monthly)3.05%3.10%3.07%
Standard Deviation (annualized)10.57%10.75%10.64%
Downside Deviation (monthly)2.10%1.79%1.85%
Maximum Drawdown-17.18%-12.64%-15.40%
Stock Market Correlation0.870.950.93
Beta(*)0.640.720.70
Alpha (annualized)-0.15%3.11%2.47%
R275.06%90.46%87.42%
Sharpe Ratio0.791.171.10
Sortino Ratio1.132.011.80
Treynor Ratio (%)12.9817.6916.85
Calmar Ratio0.781.821.35
Active Return-5.35%-0.59%-1.61%
Tracking Error7.36%5.25%5.75%
Information Ratio-0.73-0.11-0.28
Skewness-0.91-0.26-0.49
Excess Kurtosis2.741.452.18
Historical Value-at-Risk (5%)-5.65%-4.39%-4.53%
Analytical Value-at-Risk (5%)-4.27%-4.05%-4.02%
Conditional Value-at-Risk (5%)-7.82%-6.23%-6.53%
Upside Capture Ratio (%)58.9378.1073.68
Downside Capture Ratio (%)61.6064.7663.53
Safe Withdrawal Rate16.07%18.56%18.15%
Perpetual Withdrawal Rate6.02%9.96%9.14%
Positive Periods70 out of 96 (72.92%)68 out of 96 (70.83%)67 out of 96 (69.79%)
Gain/Loss Ratio0.721.041.05
* US stock market is used as the benchmark for calculations. Value-at-risk metrics are based on monthly values.

Drawdowns

Historical Market Stress Periods

Drawdowns for Historical Market Stress Periods
Stress PeriodStartEndPortfolio 1Portfolio 2Portfolio 3
COVID-19 StartJan 2020Mar 2020-17.18%-12.64%-15.40%

Drawdowns for Portfolio 1

Drawdowns for Portfolio 1 (worst 10)
RankStartEndLengthRecovery ByRecovery TimeUnderwater PeriodDrawdown
1Feb 2020Mar 20202 monthsAug 20205 months7 months-17.18%
2Oct 2018Dec 20183 monthsJul 20197 months10 months-12.73%
3Aug 2015Aug 20151 monthOct 20152 months3 months-6.79%
4Jan 2016Jan 20161 monthSep 20168 months9 months-6.41%
5Sep 2020Oct 20202 monthsNov 20201 month3 months-4.65%
6Sep 2014Jan 20155 monthsMay 20154 months9 months-3.82%
7Mar 2018Mar 20181 monthMay 20182 months3 months-3.49%
8Sep 2021Sep 20211 monthOct 20211 month2 months-3.35%
9Mar 2014Apr 20142 monthsJun 20142 months4 months-2.34%
10Jun 2018Jun 20181 monthJul 20181 month2 months-1.36%
Worst 10 drawdowns included above

Drawdowns for Portfolio 2

Drawdowns for Portfolio 2 (worst 10)
RankStartEndLengthRecovery ByRecovery TimeUnderwater PeriodDrawdown
1Feb 2020Mar 20202 monthsJun 20203 months5 months-12.64%
2Sep 2018Dec 20184 monthsApr 20194 months8 months-11.35%
3Mar 2015Sep 20157 monthsMay 20168 months1 year 3 months-7.71%
4Sep 2020Oct 20202 monthsNov 20201 month3 months-4.98%
5Feb 2018Apr 20183 monthsJul 20183 months6 months-4.83%
6Sep 2021Sep 20211 monthOct 20211 month2 months-4.36%
7Aug 2016Oct 20163 monthsJan 20173 months6 months-3.60%
8May 2019May 20191 monthJun 20191 month2 months-3.57%
9Sep 2014Sep 20141 monthOct 20141 month2 months-2.30%
10Jul 2014Jul 20141 monthAug 20141 month2 months-1.23%
Worst 10 drawdowns included above

Drawdowns for Portfolio 3

Drawdowns for Portfolio 3 (worst 10)
RankStartEndLengthRecovery ByRecovery TimeUnderwater PeriodDrawdown
1Feb 2020Mar 20202 monthsJul 20204 months6 months-15.40%
2Sep 2018Dec 20184 monthsMar 20193 months7 months-9.43%
3Mar 2015Sep 20157 monthsMar 20166 months1 year 1 month-7.54%
4Feb 2018Apr 20183 monthsJul 20183 months6 months-4.74%
5Sep 2021Sep 20211 monthOct 20211 month2 months-4.36%
6Aug 2016Oct 20163 monthsFeb 20174 months7 months-3.99%
7Sep 2020Oct 20202 monthsNov 20201 month3 months-3.98%
8May 2019May 20191 monthJun 20191 month2 months-3.03%
9Sep 2014Sep 20141 monthOct 20141 month2 months-2.55%
10Jul 2014Jul 20141 monthAug 20141 month2 months-1.54%
Worst 10 drawdowns included above

Portfolio Assets

Performance statistics for portfolio components
TickerNameCAGRStdevBest YearWorst YearMax DrawdownSharpe RatioSortino RatioMarket Correlation
QYLDGlobal X NASDAQ 100 Covered Call ETF8.81%10.57%22.67%-3.05%-17.18%0.791.130.87
VTIVanguard Total Stock Market ETF14.28%14.25%30.67%-5.21%-20.84%0.961.541.00
EDVVanguard Extended Duration Trs ETF9.85%16.93%44.66%-6.20%-25.33%0.601.05-0.26
VPUVanguard Utilities ETF11.72%14.00%26.99%-4.82%-19.07%0.811.290.38
VIGVanguard Dividend Appreciation ETF13.10%12.71%29.62%-2.08%-17.16%0.981.600.95
VYMVanguard High Dividend Yield ETF11.04%13.30%26.21%-5.91%-23.98%0.801.250.94
VCLTVanguard Long-Term Corporate Bd ETF7.31%9.08%23.89%-7.03%-11.09%0.751.220.36
VNQVanguard Real Estate ETF11.95%16.02%40.52%-6.02%-25.08%0.741.140.68

Portfolio Asset Performance

Performance of portfolio assets
NameTotal ReturnAnnualized ReturnExpense Ratio
3 MonthYear To Date1 year3 year5 yearNetGross
Global X NASDAQ 100 Covered Call ETF4.77%10.43%10.43%13.40%10.93%0.60%0.60%
Vanguard Total Stock Market ETF9.11%25.67%25.67%25.73%17.96%0.03%0.03%
Vanguard Extended Duration Trs ETF4.34%-6.20%-6.20%11.23%8.66%0.06%0.06%
Vanguard Utilities ETF13.18%17.37%17.37%13.30%11.29%0.10%0.10%
Vanguard Dividend Appreciation ETF12.34%23.77%23.77%22.79%17.25%0.06%0.06%
Vanguard High Dividend Yield ETF9.42%26.21%26.21%16.56%11.65%0.06%0.06%
Vanguard Long-Term Corporate Bd ETF1.27%-1.73%-1.73%11.31%7.45%0.04%0.04%
Vanguard Real Estate ETF15.03%40.52%40.52%19.96%11.22%0.12%0.12%
Trailing returns as of last calendar month ending December 2021

Monthly Correlations

Correlations for the portfolio assets
TickerNameQYLDVTIEDVVPUVIGVYMVCLTVNQPortfolio 1Portfolio 2Portfolio 3
QYLDGlobal X NASDAQ 100 Covered Call ETF1.000.87-0.220.330.810.790.330.571.000.830.81
VTIVanguard Total Stock Market ETF0.871.00-0.270.380.950.940.360.670.870.950.93
EDVVanguard Extended Duration Trs ETF-0.22-0.271.000.23-0.20-0.330.640.21-0.220.040.04
VPUVanguard Utilities ETF0.330.380.231.000.490.450.450.670.330.470.59
VIGVanguard Dividend Appreciation ETF0.810.95-0.200.491.000.940.330.660.810.920.93
VYMVanguard High Dividend Yield ETF0.790.94-0.330.450.941.000.290.680.790.870.90
VCLTVanguard Long-Term Corporate Bd ETF0.330.360.640.450.330.291.000.630.330.560.59
VNQVanguard Real Estate ETF0.570.670.210.670.660.680.631.000.570.770.85

Portfolio Return Decomposition

Portfolio return decomposition
TickerNamePortfolio 1Portfolio 2Portfolio 3
QYLDGlobal X NASDAQ 100 Covered Call ETF$9,656
VTIVanguard Total Stock Market ETF$15,449$8,406
EDVVanguard Extended Duration Trs ETF$2,247$1,122
VPUVanguard Utilities ETF$685
VIGVanguard Dividend Appreciation ETF$1,706
VYMVanguard High Dividend Yield ETF$1,396
VCLTVanguard Long-Term Corporate Bd ETF$840
VNQVanguard Real Estate ETF$1,605
Return attribution decomposes portfolio gains into its constituent parts and identifies the contribution to returns by each of the assets.

Portfolio Risk Decomposition

Portfolio risk decomposition
TickerNamePortfolio 1Portfolio 2Portfolio 3
QYLDGlobal X NASDAQ 100 Covered Call ETF100.00%
VTIVanguard Total Stock Market ETF98.77%55.83%
EDVVanguard Extended Duration Trs ETF1.23%0.62%
VPUVanguard Utilities ETF3.82%
VIGVanguard Dividend Appreciation ETF10.97%
VYMVanguard High Dividend Yield ETF11.11%
VCLTVanguard Long-Term Corporate Bd ETF5.03%
VNQVanguard Real Estate ETF12.62%
Risk attribution decomposes portfolio risk into its constituent parts and identifies the contribution to overall volatility by each of the assets.

Annual Asset Returns

Rolling Returns

Rolling returns summary
Roll PeriodPortfolio 1Portfolio 2Portfolio 3
AverageHighLowAverageHighLowAverageHighLow
1 year9.14%32.07%-6.81%13.21%38.72%-5.56%11.89%36.89%-4.85%
3 years9.14%14.81%3.61%11.98%22.98%7.46%10.83%20.72%5.54%
5 years9.11%11.75%5.67%11.91%16.35%6.92%10.76%14.48%5.90%
7 years8.89%9.61%8.20%12.80%13.41%12.24%11.51%12.12%10.87%

Annualized Rolling Return - 3 Years

Annualized Rolling Return - 5 Years