< Reports portal
Current report

Monthly Call Buying Investigation

Real-options-only one-call-per-month test. Period: 2019-01-02 to 2025-04-04.

One-Contract Monthly Call Test

Question: Was buying one 25% OTM TSLA call each month profitable by itself?

This deliberately ignores portfolio sizing, margin, and reinvestment. Each cycle buys exactly one listed call from the real historical chain, choosing the strike nearest 125% of TSLA close, holds it to expiry, and records terminal payoff minus premium paid.

Rule

Full-Window Summary

Calls bought
75
1 contract per cycle
ITM at expiry
17
22.67%
Premium paid
$16,548
Payoff
$40,186
Net option P&L
$23,637
Win rate
21.33%
Best cycle
$8,319
Worst cycle
$-923

Full Trade Ledger (75 Trades)

Every executed monthly call cycle is shown here; the table scrolls both vertically and horizontally.

#Buy dateTSLA close125% targetCall strikeActual OTMExpiryDTEPremium/sharePremium/contractPremium / strikePremium / spotExpiry TSLA closeIntrinsic/sharePayoffITMCycle P&LCumulative P&L
12019-01-02$21$26$2625.76%2019-02-0130$0$130.49%0.61%$21$0$0no$-13$-13
22019-02-01$21$26$2624.92%2019-03-0128$0$70.27%0.33%$20$0$0no$-7$-20
32019-03-01$20$25$2525.51%2019-04-0535$0$100.42%0.52%$18$0$0no$-10$-30
42019-04-05$18$23$2325.47%2019-05-0328$0$90.37%0.47%$17$0$0no$-9$-38
52019-05-03$17$21$2125.48%2019-06-0735$0$50.21%0.26%$14$0$0no$-5$-43
62019-06-07$14$17$1724.69%2019-07-0528$0$130.79%0.98%$16$0$0no$-13$-56
72019-07-05$16$19$1924.41%2019-08-0228$0$100.54%0.67%$16$0$0no$-10$-67
82019-08-02$16$20$1923.75%2019-09-0635$0$50.27%0.33%$15$0$0no$-5$-72
92019-09-06$15$19$1925.30%2019-10-0428$0$30.17%0.21%$15$0$0no$-3$-75
102019-10-04$15$19$1925.31%2019-11-0128$0$50.25%0.32%$21$2$155yes$151$75
112019-11-01$21$26$2624.48%2019-12-0635$0$50.19%0.24%$22$0$0no$-5$70
122019-12-06$22$28$2825.04%2020-01-0328$0$20.07%0.09%$30$2$153yes$151$222
132020-01-03$30$37$3724.15%2020-02-0735$0$240.66%0.82%$50$13$1,320yes$1,296$1,518
142020-02-07$50$62$6325.66%2020-03-0628$2$1802.87%3.60%$47$0$0no$-180$1,338
152020-03-06$47$59$5925.80%2020-04-0328$1$1161.97%2.47%$32$0$0no$-116$1,222
162020-04-03$32$40$4025.00%2020-05-0128$1$1092.71%3.39%$47$7$675yes$567$1,789
172020-05-01$47$58$5824.76%2020-06-0535$1$1202.05%2.56%$59$1$71yes$-49$1,740
182020-06-05$59$74$7324.20%2020-07-0227$1$530.72%0.89%$81$7$724yes$672$2,412
192020-07-02$81$101$79-1.96%2020-08-0736$8$84510.70%10.49%$97$18$1,785yes$939$3,351
202020-08-07$97$121$12023.91%2020-09-0428$1$1491.24%1.54%$139$19$1,944yes$1,795$5,146
212020-09-04$139$174$17324.31%2020-10-0228$9$9235.32%6.62%$138$0$0no$-923$4,223
222020-10-02$138$173$17325.27%2020-11-0635$6$6123.53%4.42%$143$0$0no$-612$3,612
232020-11-06$143$179$18025.60%2020-12-0428$1$950.53%0.66%$200$20$1,968yes$1,873$5,484
242020-12-04$200$250$25025.20%2021-01-0835$6$6322.53%3.16%$293$43$4,334yes$3,702$9,187
252021-01-08$293$367$36725.00%2021-02-0528$7$7362.01%2.51%$284$0$0no$-736$8,450
262021-02-05$284$355$35324.38%2021-03-0528$2$2120.60%0.75%$199$0$0no$-212$8,238
272021-03-05$199$249$24925.01%2021-04-0127$3$3281.31%1.64%$221$0$0no$-328$7,911
282021-04-01$221$276$27725.43%2021-05-0736$3$3221.17%1.46%$224$0$0no$-322$7,588
292021-05-07$224$280$28024.93%2021-06-0428$1$900.32%0.40%$200$0$0no$-90$7,498
302021-06-04$200$250$25025.20%2021-07-0228$1$820.33%0.41%$226$0$0no$-82$7,416
312021-07-02$226$283$28325.20%2021-08-0635$3$2650.94%1.17%$233$0$0no$-265$7,151
322021-08-06$233$291$29024.45%2021-09-0328$1$720.25%0.31%$245$0$0no$-72$7,079
332021-09-03$245$306$30324.05%2021-10-0128$0$290.10%0.12%$258$0$0no$-29$7,050
342021-10-01$258$323$32325.13%2021-11-0535$1$840.26%0.33%$407$84$8,403yes$8,319$15,369
352021-11-05$407$509$51726.83%2021-12-0328$5$5281.02%1.30%$338$0$0no$-528$14,841
362021-12-03$338$423$42325.13%2022-01-0735$9$8992.12%2.66%$342$0$0no$-899$13,942
372022-01-07$342$428$42825.13%2022-02-0428$5$5121.19%1.49%$308$0$0no$-512$13,430
382022-02-04$308$385$38324.55%2022-03-0428$2$2000.52%0.65%$279$0$0no$-200$13,230
392022-03-04$279$349$35025.25%2022-04-0128$2$1980.57%0.71%$362$12$1,153yes$955$14,185
402022-04-01$362$452$45024.47%2022-05-0635$5$4571.01%1.26%$289$0$0no$-457$13,728
412022-05-06$289$361$36024.76%2022-06-0328$3$2820.78%0.98%$235$0$0no$-282$13,447
422022-06-03$235$293$29325.08%2022-07-0128$3$3441.17%1.47%$227$0$0no$-344$13,103
432022-07-01$227$284$28324.67%2022-08-0535$4$3581.26%1.58%$288$5$484yes$125$13,228
442022-08-05$288$360$36024.93%2022-09-0228$2$2390.66%0.83%$270$0$0no$-239$12,989
452022-09-02$270$338$34025.83%2022-10-0735$2$1860.55%0.69%$223$0$0no$-186$12,803
462022-10-07$223$279$28025.52%2022-11-0428$3$2650.95%1.19%$207$0$0no$-265$12,538
472022-11-04$207$259$26025.32%2022-12-0228$2$1640.63%0.79%$195$0$0no$-164$12,374
482022-12-02$195$244$24525.73%2023-01-0635$2$1570.64%0.81%$113$0$0no$-157$12,217
492023-01-06$113$141$14023.83%2023-02-0328$2$1741.24%1.53%$190$50$4,998yes$4,824$17,041
502023-02-03$190$237$23523.70%2023-03-0328$3$3241.38%1.71%$198$0$0no$-324$16,717
512023-03-03$198$247$24523.87%2023-04-0634$2$2370.97%1.20%$185$0$0no$-237$16,481
522023-04-06$185$231$23024.28%2023-05-0529$2$1580.69%0.86%$170$0$0no$-158$16,322
532023-05-05$170$213$21526.43%2023-06-0228$0$270.13%0.16%$214$0$0no$-27$16,295
542023-06-02$214$267$26523.85%2023-07-0735$2$2170.82%1.02%$274$9$943yes$725$17,021
552023-07-07$274$343$34525.72%2023-08-0428$2$2440.71%0.89%$254$0$0no$-244$16,777
562023-08-04$254$317$31524.08%2023-09-0128$1$1100.35%0.43%$245$0$0no$-110$16,667
572023-09-01$245$306$30524.48%2023-10-0635$3$2500.82%1.02%$261$0$0no$-250$16,417
582023-10-06$261$326$32524.75%2023-11-0328$1$1070.33%0.41%$220$0$0no$-107$16,310
592023-11-03$220$275$27525.02%2023-12-0128$1$640.23%0.29%$239$0$0no$-64$16,246
602023-12-01$239$299$30025.61%2024-01-0535$1$1030.34%0.43%$237$0$0no$-103$16,143
612024-01-05$237$297$29524.22%2024-02-0228$1$1100.37%0.46%$188$0$0no$-110$16,033
622024-02-02$188$235$23525.06%2024-03-0128$0$400.17%0.21%$203$0$0no$-40$15,993
632024-03-01$203$253$25525.84%2024-04-0535$1$820.32%0.41%$165$0$0no$-82$15,910
642024-04-05$165$206$20524.32%2024-05-0328$1$1420.69%0.86%$181$0$0no$-142$15,769
652024-05-03$181$226$22524.18%2024-06-0735$1$1010.45%0.56%$177$0$0no$-101$15,667
662024-06-07$177$222$22023.96%2024-07-0528$1$940.43%0.53%$252$32$3,152yes$3,058$18,725
672024-07-05$252$314$31525.24%2024-08-0228$4$4181.33%1.66%$208$0$0no$-418$18,307
682024-08-02$208$260$26025.20%2024-09-0635$2$1900.73%0.92%$211$0$0no$-190$18,117
692024-09-06$211$263$26525.75%2024-10-0428$3$3141.18%1.49%$250$0$0no$-314$17,803
702024-10-04$250$313$31525.96%2024-11-0128$3$3181.01%1.27%$249$0$0no$-318$17,486
712024-11-01$249$311$31024.51%2024-12-0635$2$2080.67%0.84%$389$79$7,922yes$7,714$25,200
722024-12-06$389$487$48524.61%2025-01-0328$3$3500.72%0.90%$410$0$0no$-350$24,850
732025-01-03$410$513$51525.48%2025-02-0735$6$6421.25%1.56%$362$0$0no$-642$24,208
742025-02-07$362$452$45024.44%2025-03-0728$3$2700.60%0.75%$263$0$0no$-270$23,939
752025-03-07$263$328$33025.63%2025-04-0428$3$3010.91%1.15%$239$0$0no$-301$23,637

Output Data

The one-contract trade ledger is written beside this report as monthly_call_trades.csv.

Options-Only 10% NAV Calls vs TSLA Hold

Question: Does the 10% NAV options-only call strategy work versus TSLA hold, and is the result robust across calendar timing?

This section restarts every line at $100,000 on 2019-01-03 and compares TSLA hold, four monthly week-of-month 10% NAV call rolls, and the weekly 2.5% NAV stagger. Testing the monthly rule across four timing slots answers whether one entry week got unusually lucky. Monthly buckets choose the first available expiry in the selected Monday-Sunday calendar week of the target month. Contract count is floored to stay at or below the target budget, with no margin and no negative cash.

10% NAV Timing Comparison

Timing robustness comparison for TSLA hold, four monthly call timing buckets, and weekly staggered calls
NAV is shown on a log scale. The weekly line buys 2.5% of total marked NAV each week; total NAV includes cash plus the current marked value of open options, not cash only.

10% NAV Timing Summary

StrategyInitial NAVFinal NAVTotal returnCAGRMax drawdownDD peakDD troughCyclesWin ratePremium paidExpiry payoffSkipped
TSLA buy & hold$100,000$1,260,0361,160.04%49.80%-73.63%2021-11-042023-01-0300.00%$0$00
Monthly Week 1 10% NAV calls$100,000$1,462,5191,362.52%53.40%-72.26%2023-11-152025-04-043520.00%$4,623,413$5,985,93221
Monthly Week 2 10% NAV calls$100,000$336,482,410336,382.41%265.21%-91.27%2021-11-042023-01-067319.18%$652,887,988$989,270,3982
Monthly Week 3 10% NAV calls$100,000$2,048,852,9452,048,752.94%387.17%-89.59%2021-11-042023-01-137418.92%$1,870,186,315$3,918,939,2601
Monthly Week 4 10% NAV calls$100,000$847,916747.92%40.63%-97.09%2021-11-042024-11-047414.86%$18,029,755$18,777,6711
Weekly 2.5% NAV calls$100,000$184,184,945184,084.95%231.74%-90.23%2021-11-042023-01-0632117.76%$362,584,694$546,669,6394

10% NAV Timing Output Data

The robustness CSV outputs are written beside this report as options_only_call_timing_robustness_equity.csv, options_only_call_timing_robustness_summary.csv, and options_only_call_timing_robustness_cycles.csv.

Outlier Dependence: Path-Aware Winner Skip Test

Question: How much of the weekly call strategy depends on the best historical call winners?

This is an oracle stress test, not a tradable rule. It first ranks the baseline weekly call entries by return on premium, then re-runs the strategy from the beginning while skipping the best 1%, 5%, 10%, and 20% of those historical ROI winners. Skipped entries keep cash in the account, and every later entry sizes from the lower path-aware NAV.

Oracle Skip Comparison

Path-aware weekly call strategy variants that skip the best historical ROI trades
This is an oracle stress test, not a tradable rule: it identifies the best ROI trades from the baseline historical run, then re-runs the strategy while skipping those buy dates and keeping cash. The y-axis is logarithmic so the lower-NAV variants remain visible beside the full baseline.

Oracle Skip Summary

VariantOracle skipsFinal NAVVs baselineVs baseline %CAGRMax drawdownWin ratePremium paidExpiry payoffTotal skipped
Baseline weekly calls0$133,913,421$00.00%215.14%-90.18%16.83%$266,645,804$400,459,22510
Skip top 1% ROI trades4$8,181,255-$125,732,165-93.89%101.82%-97.31%15.76%$31,765,614$39,846,87014
Skip top 5% ROI trades16$77,525-$133,835,896-99.94%-3.98%-97.60%12.37%$1,544,658$1,522,18326
Skip top 10% ROI trades32$3,703-$133,909,718-100.00%-40.87%-97.13%5.74%$148,507$52,210116
Skip top 20% ROI trades63$3,000-$133,910,421-100.00%-42.83%-97.08%0.00%$97,000$0172

Baseline Trades Skipped by Each Oracle Variant

ROI on premium is cycle P&L / premium paid. The same high-ROI baseline trade can appear in multiple rows because the 5%, 10%, and 20% variants include the smaller skip sets.

VariantBuy dateExpiryBuy TSLA closeCall strikePremium paidExpiry payoffCycle P&LROI on premium
Skip top 1% ROI trades2021-10-072021-11-05$264.54$333.33$194,169$24,363,276$24,169,10712,447.46%
Skip top 1% ROI trades2021-09-302021-10-29$258.49$323.33$201,218$15,662,403$15,461,1857,683.79%
Skip top 1% ROI trades2023-05-192023-06-16$180.14$226.67$510,328$37,988,602$37,478,2747,343.96%
Skip top 1% ROI trades2019-09-252019-10-25$15.25$19.33$951$65,329$64,3796,770.27%
Skip top 5% ROI trades2021-10-072021-11-05$264.54$333.33$194,169$24,363,276$24,169,10712,447.46%
Skip top 5% ROI trades2021-09-302021-10-29$258.49$323.33$201,218$15,662,403$15,461,1857,683.79%
Skip top 5% ROI trades2023-05-192023-06-16$180.14$226.67$510,328$37,988,602$37,478,2747,343.96%
Skip top 5% ROI trades2019-09-252019-10-25$15.25$19.33$951$65,329$64,3796,770.27%
Skip top 5% ROI trades2019-12-112020-01-10$23.51$30.00$4,074$234,020$229,9475,644.90%
Skip top 5% ROI trades2020-01-022020-01-31$28.68$36.00$12,152$675,214$663,0625,456.28%
Skip top 5% ROI trades2024-10-222024-11-22$217.97$275.00$1,172,259$61,225,862$60,053,6035,122.90%
Skip top 5% ROI trades2023-05-122023-06-09$167.98$210.00$520,014$27,103,755$26,583,7415,112.12%
Skip top 5% ROI trades2019-11-272019-12-27$22.09$27.67$4,115$207,527$203,4124,942.62%
Skip top 5% ROI trades2019-12-042020-01-03$22.20$28.67$4,064$182,314$178,2504,386.21%
Skip top 5% ROI trades2024-06-042024-07-05$174.77$220.00$743,760$26,048,132$25,304,3723,402.22%
Skip top 5% ROI trades2024-11-052024-12-06$251.44$315.00$1,259,488$43,990,195$42,730,7073,392.71%
Skip top 5% ROI trades2019-10-092019-11-08$16.30$20.67$933$28,768$27,8362,984.09%
Skip top 5% ROI trades2019-10-162019-11-15$17.32$21.67$1,015$30,974$29,9592,952.81%
Skip top 5% ROI trades2020-11-122020-12-11$137.25$173.33$184,146$5,075,436$4,891,2902,656.20%
Skip top 5% ROI trades2020-01-162020-02-14$34.23$43.00$25,686$648,025$622,3392,422.86%
Skip top 10% ROI trades2021-10-072021-11-05$264.54$333.33$194,169$24,363,276$24,169,10712,447.46%
Skip top 10% ROI trades2021-09-302021-10-29$258.49$323.33$201,218$15,662,403$15,461,1857,683.79%
Skip top 10% ROI trades2023-05-192023-06-16$180.14$226.67$510,328$37,988,602$37,478,2747,343.96%
Skip top 10% ROI trades2019-09-252019-10-25$15.25$19.33$951$65,329$64,3796,770.27%
Skip top 10% ROI trades2019-12-112020-01-10$23.51$30.00$4,074$234,020$229,9475,644.90%
Skip top 10% ROI trades2020-01-022020-01-31$28.68$36.00$12,152$675,214$663,0625,456.28%
Skip top 10% ROI trades2024-10-222024-11-22$217.97$275.00$1,172,259$61,225,862$60,053,6035,122.90%
Skip top 10% ROI trades2023-05-122023-06-09$167.98$210.00$520,014$27,103,755$26,583,7415,112.12%
Skip top 10% ROI trades2019-11-272019-12-27$22.09$27.67$4,115$207,527$203,4124,942.62%
Skip top 10% ROI trades2019-12-042020-01-03$22.20$28.67$4,064$182,314$178,2504,386.21%
Skip top 10% ROI trades2024-06-042024-07-05$174.77$220.00$743,760$26,048,132$25,304,3723,402.22%
Skip top 10% ROI trades2024-11-052024-12-06$251.44$315.00$1,259,488$43,990,195$42,730,7073,392.71%
Skip top 10% ROI trades2019-10-092019-11-08$16.30$20.67$933$28,768$27,8362,984.09%
Skip top 10% ROI trades2019-10-162019-11-15$17.32$21.67$1,015$30,974$29,9592,952.81%
Skip top 10% ROI trades2020-11-122020-12-11$137.25$173.33$184,146$5,075,436$4,891,2902,656.20%
Skip top 10% ROI trades2020-01-162020-02-14$34.23$43.00$25,686$648,025$622,3392,422.86%
Skip top 10% ROI trades2024-06-112024-07-12$170.66$215.00$732,114$18,223,330$17,491,2162,389.14%
Skip top 10% ROI trades2019-12-182020-01-17$26.21$33.00$5,473$134,643$129,1712,360.32%
Skip top 10% ROI trades2024-10-152024-11-15$219.57$275.00$1,188,978$27,948,637$26,759,6582,250.64%
Skip top 10% ROI trades2023-01-172023-02-17$131.49$165.00$262,094$5,881,498$5,619,4042,144.04%
Skip top 10% ROI trades2020-10-292020-11-27$136.94$171.67$191,360$3,679,519$3,488,1591,822.83%
Skip top 10% ROI trades2023-01-102023-02-10$118.85$150.00$256,114$4,871,871$4,615,7571,802.23%
Skip top 10% ROI trades2020-01-092020-02-07$32.09$40.33$27,563$518,867$491,3051,782.50%
Skip top 10% ROI trades2020-01-232020-02-21$38.15$48.00$40,166$721,587$681,4211,696.53%
Skip top 10% ROI trades2023-05-262023-06-23$193.17$245.00$552,178$9,350,765$8,798,5861,593.43%
Skip top 10% ROI trades2020-11-052020-12-04$146.03$183.33$190,570$3,167,983$2,977,4131,562.37%
Skip top 10% ROI trades2019-12-262020-01-24$28.73$36.00$15,477$243,898$228,4211,475.87%
Skip top 10% ROI trades2020-07-302020-08-28$99.17$126.00$173,031$2,669,128$2,496,0971,442.57%
Skip top 10% ROI trades2019-10-232019-11-22$16.98$21.33$923$14,083$13,1601,425.15%
Skip top 10% ROI trades2023-01-032023-02-03$108.10$140.00$256,178$3,833,466$3,577,2881,396.41%
Skip top 10% ROI trades2020-06-112020-07-10$64.86$81.33$107,433$1,545,334$1,437,9011,338.41%
Skip top 10% ROI trades2020-06-182020-07-17$66.93$84.00$97,888$1,403,294$1,305,4061,333.57%
Skip top 20% ROI trades2021-10-072021-11-05$264.54$333.33$194,169$24,363,276$24,169,10712,447.46%
Skip top 20% ROI trades2021-09-302021-10-29$258.49$323.33$201,218$15,662,403$15,461,1857,683.79%
Skip top 20% ROI trades2023-05-192023-06-16$180.14$226.67$510,328$37,988,602$37,478,2747,343.96%
Skip top 20% ROI trades2019-09-252019-10-25$15.25$19.33$951$65,329$64,3796,770.27%
Skip top 20% ROI trades2019-12-112020-01-10$23.51$30.00$4,074$234,020$229,9475,644.90%
Skip top 20% ROI trades2020-01-022020-01-31$28.68$36.00$12,152$675,214$663,0625,456.28%
Skip top 20% ROI trades2024-10-222024-11-22$217.97$275.00$1,172,259$61,225,862$60,053,6035,122.90%
Skip top 20% ROI trades2023-05-122023-06-09$167.98$210.00$520,014$27,103,755$26,583,7415,112.12%
Skip top 20% ROI trades2019-11-272019-12-27$22.09$27.67$4,115$207,527$203,4124,942.62%
Skip top 20% ROI trades2019-12-042020-01-03$22.20$28.67$4,064$182,314$178,2504,386.21%
Skip top 20% ROI trades2024-06-042024-07-05$174.77$220.00$743,760$26,048,132$25,304,3723,402.22%
Skip top 20% ROI trades2024-11-052024-12-06$251.44$315.00$1,259,488$43,990,195$42,730,7073,392.71%
Skip top 20% ROI trades2019-10-092019-11-08$16.30$20.67$933$28,768$27,8362,984.09%
Skip top 20% ROI trades2019-10-162019-11-15$17.32$21.67$1,015$30,974$29,9592,952.81%
Skip top 20% ROI trades2020-11-122020-12-11$137.25$173.33$184,146$5,075,436$4,891,2902,656.20%
Skip top 20% ROI trades2020-01-162020-02-14$34.23$43.00$25,686$648,025$622,3392,422.86%
Skip top 20% ROI trades2024-06-112024-07-12$170.66$215.00$732,114$18,223,330$17,491,2162,389.14%
Skip top 20% ROI trades2019-12-182020-01-17$26.21$33.00$5,473$134,643$129,1712,360.32%
Skip top 20% ROI trades2024-10-152024-11-15$219.57$275.00$1,188,978$27,948,637$26,759,6582,250.64%
Skip top 20% ROI trades2023-01-172023-02-17$131.49$165.00$262,094$5,881,498$5,619,4042,144.04%
Skip top 20% ROI trades2020-10-292020-11-27$136.94$171.67$191,360$3,679,519$3,488,1591,822.83%
Skip top 20% ROI trades2023-01-102023-02-10$118.85$150.00$256,114$4,871,871$4,615,7571,802.23%
Skip top 20% ROI trades2020-01-092020-02-07$32.09$40.33$27,563$518,867$491,3051,782.50%
Skip top 20% ROI trades2020-01-232020-02-21$38.15$48.00$40,166$721,587$681,4211,696.53%
Skip top 20% ROI trades2023-05-262023-06-23$193.17$245.00$552,178$9,350,765$8,798,5861,593.43%
Skip top 20% ROI trades2020-11-052020-12-04$146.03$183.33$190,570$3,167,983$2,977,4131,562.37%
Skip top 20% ROI trades2019-12-262020-01-24$28.73$36.00$15,477$243,898$228,4211,475.87%
Skip top 20% ROI trades2020-07-302020-08-28$99.17$126.00$173,031$2,669,128$2,496,0971,442.57%
Skip top 20% ROI trades2019-10-232019-11-22$16.98$21.33$923$14,083$13,1601,425.15%
Skip top 20% ROI trades2023-01-032023-02-03$108.10$140.00$256,178$3,833,466$3,577,2881,396.41%
Skip top 20% ROI trades2020-06-112020-07-10$64.86$81.33$107,433$1,545,334$1,437,9011,338.41%
Skip top 20% ROI trades2020-06-182020-07-17$66.93$84.00$97,888$1,403,294$1,305,4061,333.57%
Skip top 20% ROI trades2020-06-252020-07-24$65.73$82.67$86,538$1,167,020$1,080,4831,248.57%
Skip top 20% ROI trades2020-03-192020-04-17$28.51$35.67$76,128$809,893$733,766963.86%
Skip top 20% ROI trades2024-10-292024-11-29$259.52$325.00$1,451,400$14,273,283$12,821,883883.41%
Skip top 20% ROI trades2022-12-272023-01-27$109.10$140.00$259,772$2,436,970$2,177,198838.12%
Skip top 20% ROI trades2021-10-212021-11-19$298.00$375.00$190,025$1,666,687$1,476,662777.09%
Skip top 20% ROI trades2023-01-242023-02-24$143.89$180.00$296,217$2,415,529$2,119,312715.46%
Skip top 20% ROI trades2019-10-022019-11-01$16.21$20.33$986$8,033$7,047714.71%
Skip top 20% ROI trades2020-04-022020-05-01$30.30$38.33$73,100$572,651$499,551683.38%
Skip top 20% ROI trades2023-08-182023-09-15$215.49$270.00$1,821,169$12,022,494$10,201,325560.15%
Skip top 20% ROI trades2021-10-142021-11-12$272.77$341.67$183,040$1,185,534$1,002,494547.69%
Skip top 20% ROI trades2020-11-192020-12-18$166.42$210.00$250,344$1,586,000$1,335,656533.53%
Skip top 20% ROI trades2020-12-112021-01-08$203.33$266.67$500,153$2,011,169$1,511,016302.11%
Skip top 20% ROI trades2024-06-182024-07-19$184.86$235.00$729,440$2,607,358$1,877,918257.45%
Skip top 20% ROI trades2024-11-122024-12-13$328.49$415.00$4,277,038$13,810,122$9,533,085222.89%
Skip top 20% ROI trades2022-07-122022-08-12$233.07$291.67$454,950$1,409,221$954,271209.75%
Skip top 20% ROI trades2024-10-082024-11-08$244.50$310.00$1,273,049$3,829,386$2,556,337200.80%
Skip top 20% ROI trades2020-07-232020-08-21$100.87$126.67$209,575$490,934$281,359134.25%
Skip top 20% ROI trades2020-03-262020-04-24$35.21$44.33$79,752$180,851$101,099126.77%
Skip top 20% ROI trades2023-06-022023-07-07$213.97$270.00$747,846$1,673,208$925,362123.74%
Skip top 20% ROI trades2024-11-262024-12-27$338.23$425.00$3,945,445$7,902,760$3,957,315100.30%
Skip top 20% ROI trades2022-06-282022-07-29$232.66$291.67$481,388$662,386$180,99837.60%
Skip top 20% ROI trades2019-04-172019-05-17$18.08$22.67$1,727$0-$1,727-100.00%
Skip top 20% ROI trades2024-02-162024-03-15$199.95$250.00$1,174,600$0-$1,174,600-100.00%
Skip top 20% ROI trades2024-02-232024-03-22$191.97$240.00$1,072,860$0-$1,072,860-100.00%
Skip top 20% ROI trades2024-03-012024-03-28$202.64$255.00$1,053,729$0-$1,053,729-100.00%
Skip top 20% ROI trades2024-03-082024-04-05$175.34$220.00$1,010,650$0-$1,010,650-100.00%
Skip top 20% ROI trades2019-05-012019-05-31$15.60$19.67$1,609$0-$1,609-100.00%
Skip top 20% ROI trades2024-03-222024-04-19$170.83$215.00$968,670$0-$968,670-100.00%
Skip top 20% ROI trades2024-04-012024-05-03$175.22$220.00$967,512$0-$967,512-100.00%
Skip top 20% ROI trades2024-04-082024-05-10$172.98$220.00$915,813$0-$915,813-100.00%
Skip top 20% ROI trades2024-04-152024-05-17$161.48$205.00$895,040$0-$895,040-100.00%

Oracle Skip Output Data

The outlier stress CSV outputs are written beside this report as options_only_staggered_weekly_call_oracle_skip_summary.csv, options_only_staggered_weekly_call_oracle_skip_cycles.csv, and options_only_staggered_weekly_call_oracle_skip_equity.csv.

Fresh-Start Windows: Calendar Years and Historical Regimes

Question: Does the weekly call strategy work across many different start dates, or mostly because the full-window test includes a few great bursts?

This section restarts both strategies at $100,000 inside each window. The call strategy uses the same staggered weekly 2.5% NAV / roughly 30D / 25% OTM rule, and the comparison line buys and holds TSLA from the same first valid date. Calendar years answer the lived question of how often the strategy had a good year; curated periods answer which market regimes it likes or hates.

Fresh-Start Scorecard

Calendar years: profitable
5 / 7
Calendar years: beat TSLA
7 / 7
Calendar years: median call return
265.67%
Calendar years: median TSLA return
34.89%
Curated periods: profitable
16 / 20
Curated periods: beat TSLA
16 / 20
Curated periods: median call return
94.49%
Curated periods: median TSLA return
2.90%

Calendar-Year Fresh Starts

Fresh-start calendar-year returns for weekly call strategy and TSLA buy-and-hold
Each year starts fresh with $100,000. The final partial year uses the real-options data available through the last quote date.
WindowStartEndCall final NAVCall returnCall max DDTSLA final NAVTSLA returnTSLA max DDCall win rateTradesBeat TSLAProfitable
20192019-01-022019-12-31$365,669265.67%-64.20%$134,88734.89%-48.46%12.77%47yesyes
20202020-01-022020-12-31$2,337,3812,237.38%-50.04%$819,996720.00%-60.62%36.36%44yesyes
20212021-01-072021-12-31$214,616114.62%-62.42%$129,45129.45%-36.19%8.33%48yesyes
20222022-01-032022-12-30$32,683-67.32%-79.04%$30,813-69.19%-72.71%4.17%48yesno
20232023-01-032023-12-29$494,738394.74%-49.04%$229,851129.85%-32.72%18.75%48yesyes
20242024-01-022024-12-30$386,820286.82%-59.70%$167,93467.93%-42.76%20.83%48yesyes
2025 partial2025-01-022025-04-11$77,072-22.93%-25.23%$66,607-33.39%-48.08%0.00%11yesno

Curated Historical Period Fresh Starts

These are the same period windows from config/periods.yaml, limited to windows fully covered by the real historical option chain.

WindowTagStartEndCall final NAVCall returnCall max DDTSLA final NAVTSLA returnTSLA max DDCall win rateTradesBeat TSLAProfitable
bad_x3_2019_01_to_2019_12bad_x32019-01-022019-12-31$365,669265.67%-64.20%$134,88734.89%-48.46%12.77%47yesyes
ends_higher_2019_01_to_2020_01ends_higher2019-01-022020-01-02$365,669265.67%-64.20%$138,73338.73%-48.46%12.77%47yesyes
full_real_options_2019_01_to_2025_04full2019-01-022025-04-11$133,913,421133,813.42%-90.18%$1,220,1881,120.19%-73.63%16.83%315yesyes
up_strong_2019_06_to_2022_06up_strong2019-06-032022-06-03$24,952,15224,852.15%-78.28%$1,965,4881,865.49%-60.63%22.60%146yesyes
smooth_2019_08_to_2020_01low_dd2019-08-022020-01-31$3,781,4673,681.47%-42.04%$277,591177.59%-11.29%40.91%22yesyes
smooth_2021_05_to_2021_10low_dd2021-05-042021-10-29$155,19755.20%-42.62%$165,32665.33%-16.34%4.55%22noyes
flat_2021_06_to_2023_06flat2021-06-012023-06-01$145,79345.79%-89.44%$99,786-0.21%-73.57%11.00%100yesyes
round_trip_up_2021_07_to_2022_07round_trip_up2021-07-012022-07-01$198,83098.83%-79.98%$100,5700.57%-48.89%8.33%48yesyes
ends_higher_2021_08_to_2022_08ends_higher2021-08-022022-08-02$175,04375.04%-81.53%$127,02127.02%-48.88%10.42%48yesyes
bad_x3_2021_11_to_2023_06bad_x32021-11-042023-06-30$199,34399.34%-80.32%$63,987-36.01%-73.35%12.35%81yesyes
ends_lower_2021_12_to_2023_12ends_lower2021-12-012023-12-01$185,14385.14%-80.53%$65,556-34.44%-72.73%12.87%101yesyes
down_strong_2022_01_to_2023_01down_strong2022-01-032023-01-03$32,683-67.32%-79.04%$27,043-72.96%-72.96%4.17%48yesno
down_strong_2022_08_to_2024_02down_strong2022-08-012024-02-01$270,926170.93%-53.98%$63,572-36.43%-64.98%13.51%74yesyes
round_trip_down_2022_10_to_2023_10round_trip_down2022-10-032023-10-03$541,198441.20%-40.39%$101,7021.70%-56.59%20.83%48yesyes
ends_higher_2022_12_to_2023_12ends_higher2022-12-012023-12-01$546,741446.74%-43.23%$122,63922.64%-44.47%18.37%49yesyes
round_trip_up_2023_02_to_2024_02round_trip_up2023-02-012024-02-01$176,63676.64%-53.85%$104,1054.10%-37.73%10.42%48yesyes
bad_x3_2023_07_to_2024_09bad_x32023-07-032024-09-30$56,108-43.89%-72.49%$93,506-6.49%-51.52%4.92%61nono
ends_higher_2023_08_to_2025_01ends_higher2023-08-012025-01-31$190,14290.14%-69.23%$154,97254.97%-48.54%13.33%75yesyes
ends_lower_2023_08_to_2024_08ends_lower2023-08-012024-08-01$79,829-20.17%-69.23%$83,068-16.93%-48.54%6.25%48nono
round_trip_down_2023_10_to_2024_10round_trip_down2023-10-022024-10-02$76,639-23.36%-63.24%$98,976-1.02%-46.07%6.25%48nono

Fresh-Start Window Output Data

The full window summary is written beside this report as options_only_staggered_weekly_call_period_window_summary.csv.

Weekly Budget Ladder

Question: How does the staggered weekly call strategy change when the monthly spend target is 20%, 15%, 10%, or 5% of NAV?

Each line starts at $100,000 on 2019-01-02. The monthly budget is split across four weekly entries, so the weekly spend targets are 5.00%, 3.75%, 2.50%, and 1.25% of current marked NAV. The 10% monthly row is the same 2.50% weekly rule used in the existing staggered weekly section.

Budget Ladder NAV

Weekly call budget ladder compared with TSLA buy-and-hold
NAV is shown on a log scale. All option lines use real historical option mids, roughly 30D expiries, and the listed call strike nearest 125% of TSLA close.

Budget Ladder Summary

StrategyInitial NAVFinal NAVTotal returnCAGRMax drawdownDD peakDD troughCyclesWin ratePremium paidExpiry payoffPayoff - premiumSkipped
TSLA buy & hold$100,000$1,220,1881,120.19%49.01%-73.63%2021-11-042023-01-0300.00%$0$0$00
20% monthly / 5.00% weekly$100,000$48,188,62848,088.63%167.75%-98.72%2021-11-042023-01-0632117.76%$652,694,106$700,782,734$48,088,6284
15% monthly / 3.75% weekly$100,000$168,430,237168,330.24%226.88%-96.25%2021-11-042023-01-0632117.76%$722,718,894$891,049,131$168,330,2374
10% monthly / 2.50% weekly$100,000$194,399,516194,299.52%234.43%-90.23%2021-11-042023-01-0632117.76%$382,665,227$576,964,742$194,299,5164
5% monthly / 1.25% weekly$100,000$40,361,20740,261.21%160.29%-75.78%2021-11-042023-01-0632117.76%$40,343,926$80,605,132$40,261,2074

Budget Ladder Output Data

The budget ladder CSV outputs are written beside this report as options_only_staggered_weekly_call_budget_ladder_equity.csv, options_only_staggered_weekly_call_budget_ladder_summary.csv, and options_only_staggered_weekly_call_budget_ladder_cycles.csv.

Weekly 10% Monthly Budget: NAV-Based vs Cash-Based Sizing

Question: Should the weekly 2.5% call buy be sized from total marked NAV, or only from cash?

Why this test matters: NAV-based sizing can pyramid unrealized option gains during sharp TSLA rallies, causing larger buys near temporarily inflated NAV. If TSLA then reverses, both the appreciated existing options and the larger new buys can disappear. Cash-based sizing tests whether limiting buys to realized cash produces a better risk/return tradeoff.

Each option line starts at $100,000 on 2019-01-02 and buys weekly calls using the same real historical option mids, roughly 30D expiries, and the listed call strike nearest 125% of TSLA close. The cash-based line sizes after same-day expiries/payoffs settle, so realized option payoffs can fund the next buy but open option marks cannot.

NAV vs Cash Sizing NAV

Weekly call sizing comparison for NAV-based and cash-based budgets
NAV is shown on a log scale. The NAV-based line buys 2.5% of cash plus marked open-option value; the cash-based line buys 2.5% of cash only.

NAV vs Cash Sizing Summary

StrategyInitial NAVFinal NAVTotal returnCAGRMax drawdownDD peakDD troughCyclesWin ratePremium paidExpiry payoffPayoff - premiumAvg premium/buySkipped
TSLA buy & hold$100,000$1,220,1881,120.19%49.01%-73.63%2021-11-042023-01-0300.00%$0$0$0$00
Weekly 2.5% of NAV calls$100,000$194,399,516194,299.52%234.43%-90.23%2021-11-042023-01-0632117.76%$382,665,227$576,964,742$194,299,516$1,192,1044
Weekly 2.5% of cash calls$100,000$155,701,941155,601.94%222.81%-87.67%2021-11-042023-01-0632117.76%$255,070,195$410,672,137$155,601,941$794,6114

NAV vs Cash Sizing Output Data

The sizing comparison CSV outputs are written beside this report as options_only_weekly_nav_vs_cash_sizing_equity.csv, options_only_weekly_nav_vs_cash_sizing_summary.csv, and options_only_weekly_nav_vs_cash_sizing_cycles.csv.