THE NUMBERS · THE ENGINE, THEN THE SCENARIOS

What the models say, with the working shown.

The committed plan is Hola Prime only (see The Plan). Its engine is the backtest below. Everything after that — the five-firm stack, the three-owner expansion — is scenarios explored on Oct 31, 2026: worked out honestly, kept for reference, and not the committed path.

Correction — October 31, 2026. The backtest figures first published on this site came from a run whose trend check used each day's closing price before that close had actually finalized — up to ~17 hours early. Caught, fixed, and re-run the same day: a daily close now counts only after it is final. Every backtest-derived figure on this site is the corrected one (476 trades, +31.93%, final balance $263,858.35). The original figures (+53.66%, $307,314.55) are withdrawn — do not use them.

The engine — the 2-year backtest (this is what the plan stands on)

Funded $200,000 model, B2 rules, 0.5% risk, $0.35/oz costs · +$63,858.35 (+31.93%) · 476 trades · win rate 28.6% · profit factor 1.16 · final balance $263,858.35

$180k $200k $220k $240k $260k $280k Nov 2024 Feb 2025 May 2025 Aug 2025 Nov 2025 Feb 2026 May 2026 Aug 2026 Oct 2026 Hola floor $184,000 (8% max loss) Start $200,000 Low (closed) $184,119.11 · Jan 7, 2025 — live-equity low $183,422.96 (Jan 9): BELOW the floor End $263,858.35 · Oct 28, 2026
Backtest — simulated on historical data, not a live record. Balance after every closed trade, funded $200,000 model running the B2 rules over Yahoo GC=F hourly candles, Nov 15, 2024 → Oct 28, 2026 · 476 trades · peak balance $273,158.42 · lowest CLOSED balance $184,119.11 (Jan 7, 2025 — $119 above the $184,000 floor on a closed-trade basis) · lowest LIVE equity $183,422.96 (Jan 9, 2025) — below the floor on the live-equity basis firms actually judge. This is the corrected run of Oct 31, 2026: the daily trend uses only closes that had actually finalized. Caveats: the news blackout (live rule) was not applied in this backtest; prices are gold futures (GC) — broker spot XAU/USD levels differ by roughly $10–40.

The strategy wins only 28.6% of trades and lives on the 3-to-1 target — long quiet stretches and sudden jumps are its normal shape, in the backtest and (so far) in the live paper record. The challenge-mode run of the same window passed both phases in ~327 days (Phase 1 at 312 days) and never failed; restarting the challenge fresh each month gave 15 passes, 0 failures and 9 still open out of 24. Two ways to measure the low point — and they disagree. Lowest closed balance: $184,119.11 (Jan 7, 2025) — $119 above Hola's $184,000 floor. Lowest live equity (the open trade marked at its worst hourly price — the basis a firm actually judges its floor on): $183,422.96 on Jan 9, 2025 — below the floor. On that basis the account would have failed that morning, during a trade that recovered and won the next day. The max drawdown (closed balance, peak to trough) was −9.80%; the dip measured from the $200,000 start was −7.94%. Hola alone, in the corrected firm-rules model on this same window: bought Nov 15, 2024, Phase 1 passed Sep 23, 2025, fully passed Oct 8, 2025, funded Oct 9, 2025 — 12 payouts, $25,097.09 to the owner, ending balance $204,546.08, and it never died. Those figures were modelled at the old 0.5% size and the earlier 75% withdrawal rule; the adopted 0.3–0.4% size and the skim-above-~$210,000 rule (below) are being priced.

Standing caveats: the news blackout (live rule) was not applied in this backtest. Prices are gold futures (GC); broker spot XAU/USD levels differ by roughly $10–40.

The 5-year evidence — Jay's independent test

Run by Jay on his own data and his own engine — covering 2022–2026 hourly gold, the years Ren's data sources could not supply. Ren has NOT independently verified this run. It is shown here exactly as Jay reported it on Oct 31, 2026, because it is the only evidence that covers the choppy 2022–2023 years. Basis: start-of-year balance, $200,000 account, 0.5% risk per trade.

YearSite's (original) versionFixed (no-lookahead) version
2022−6.1%−8.6%
2023−12.6%−16.2%
2024+11.9%+0.8%
2025+65.3%+57.6%
2026 to Oct+15.7%+9.6%

What Jay's run found:

The conclusion, in plain words: "On this evidence, B2 at 0.5% risk would likely lose a Hola Prime account at some point — the January decision is now about risk size and floor choice, not just start date."

The safest setup — adopted ADOPTED OCT 31, 2026 — THIS IS THE PLAN

Jay's safer configuration, from his 5-year test above. Adopted by Jay on Oct 31, 2026 — these are now the standing plan's parameters (see The Plan).

Jay's result: with these changes, no funded account broke the rules in either version of his 5-year test (original or fixed). Challenge passing remains regime-dependent — safer settings protect the funded account; they do not make a 2022–23-style chop passable. Adopted Oct 31, 2026: if the challenge is bought, it is traded on these parameters. What remains for the Jan 2, 2027 decision point is go / no-go on the purchase itself.

Scenarios explored — NOT the plan SCENARIOS

On Oct 31, 2026 the snowball idea was modelled in full: payouts buying the next firm, then the same stack for two more owners. The numbers below are that exploration, run with each firm's own rules (dossier) on the same 2-year window. Jay's committed plan stays Hola-only; these stay on file in case the Hola year earns a second look.

1 · Hola Prime $200,000

2-Step Prime

Challenge fee: $647.40 promo / $1,079 list

First — and the only fee that ever comes out of pocket. Bought January 2027, after the Jan 2 decision point.

2 · FTMO $200,000

2-Step Swing

Challenge fee: €1,080 (≈ $1,166.40)

The Swing variant is mandatory: the Standard funded account bans weekend holding, and B2 holds over weekends. Fee converted at the assumed €1 = US$1.08.

3 · FundedNext $200,000

Stellar 2-Step

Challenge fee: $1,099.99

Fast payer. Funded accounts prohibit copy-trading between them — irrelevant here: each owner trades only their own accounts, and FundedNext appears once per owner.

4 · City Traders Imperium $100,000

2-Step

Challenge fee: $549

CTI sells no $200,000 challenge; the $100K plan is the one the snowball buys. Weekend and news trading allowed on every program.

5 · The5ers $100,000

High Stakes — New structure

Challenge fee: $491

The ~$491 programme is High Stakes 'New' (Step 1 target +10%). The $545 'Classic' structure (+8% Step 1) is a different product and is not what the model buys.

Scenario: one stack — five firms, one owner

All five bought by Oct 23, 2025 · funded: 2 of 5 by Oct 28, 2026 (window end) · no account died · cash $25,097.09 · pot at the end $21,790.70 · balances left in the accounts $801,666.59 · Year 1 cash $8,331.91 · last 12 months $16,765.18 (— in the table = still in challenge when the backtest window ended, Oct 28, 2026.)

FirmBoughtPhase 1PassedFundedPayoutsOwner's 80%End balance
Hola Prime Nov 15, 2024 Sep 23, 2025 Oct 8, 2025 Oct 9, 2025 12 $25,097.09 $204,546.08
FTMO Swing Oct 23, 2025 Jan 28, 2026 — — 0 $0.00 $201,119.59
FundedNext Oct 23, 2025 Jan 28, 2026 Sep 3, 2026 Sep 4, 2026 0 $0.00 $195,131.47
CTI Oct 23, 2025 Jan 28, 2026 — — 0 $0.00 $100,434.73
The5ers Oct 23, 2025 Jan 28, 2026 — — 0 $0.00 $100,434.73
Total $25,097.09 $801,666.59

Scenario: 3 owners × 5 firms

All 15 bought by Jan 15, 2026 · funded: 5 of 15 by Oct 28, 2026 (window end) · no account died · combined owner cash $25,097.09 · final pot $13,019.92 (it paid $12,077.17 of the later fees) · balances left $2,386,554.86

OwnerStack boughtFunded by window endOwner's cashBalances left
Jay — Stack 1 Nov 15, 2024 → Oct 23, 2025 2 of 5 funded $25,097.09 $801,666.59
Owner 2 — Stack 2 Oct 23, 2025 2 of 5 funded $0.00 $792,251.98
Owner 3 — Stack 3 Dec 4, 2025 → Jan 15, 2026 1 of 5 funded $0.00 $792,636.29
Combined $25,097.09 $2,386,554.86
Window (cash counted when actually released)CombinedPer owner
Year 1 — Nov 15, 2024 → Nov 14, 2025$8,331.91 (all Jay's — the other stacks were still in challenges)—
Year 2, partial — Nov 15, 2025 → Oct 28, 2026$16,765.18—
Last 12 months — Oct 29, 2025 → Oct 28, 2026$16,765.18$5,588.39 per owner per year

Later stacks earn less for one boring reason: they start later, so they catch less of the strong stretch and spend more of the window inside challenges. In the corrected run that effect is stark: owners 2 and 3 banked $0.00 inside the window — their accounts were still in challenge, or funded too late to release a payout, when it closed. Stack 1's numbers never change when owners are added — it builds first in every version.

Why 75% — the withdrawal rule that was replaced

The withdrawal rule as first set on Oct 31, 2026 — and superseded later the same day. As first set: when a $2,500 profit pile appears, take 75% of it out and leave 25% in the account as cushion. The adopted safest setup (above) replaced it: withdrawals now come only from the balance above ~$210,000.

The comparison behind the rule is superseded. The four-way comparison (25% / 50% / 75% / 100%) that informed the choice was run on the flawed, pre-correction backtest, and it has not been re-run on the corrected stream — so its dollar table is withdrawn rather than left standing with inflated numbers. The corrected Hola-only model above was run under this 75% rule — 12 payouts, $25,097.09 of owner cash over the window — so those figures carry this rule as part of their basis. The rule itself no longer stands: it was superseded on Oct 31, 2026 by the adopted skim-above-~$210,000 withdrawal rule. If the comparison is ever re-run on the corrected figures, this section will show the new table.

Canada tax notes — payouts are income

Plain notes for planning, recorded Oct 31, 2026. Not tax advice — a one-time session with an accountant before the first real payout is part of the plan.

How CRA sees a prop payout

  1. Business income, taxed in full. You are not trading your own capital, so a payout is not a capital gain — it is self-employment/business income, reported on the personal return and taxed at your full marginal rate. It stacks on top of other income (e.g. DoorDash).
  2. Nothing is withheld. The firms are foreign and deduct nothing. The full amount lands; the tax bill comes later. Discipline has to substitute for withholding.
  3. Report annually, in CAD. Each calendar year's payouts are totalled and converted to Canadian dollars at the value when received. Keep every payout record — amounts, dates, firm.
  4. Quarterly instalments follow. Once net tax owing passes $3,000, CRA typically requires quarterly pre-payments (Mar / Jun / Sep / Dec) toward the next year. Quarterly — never monthly.
  5. CPP, both halves. Self-employment income also carries CPP contributions — the employee and employer shares (about 11.9% up to the yearly cap), on top of income tax.
  6. The 30% habit. From the very first payout: move ~30% of every payout into a separate pot the day it lands, and don't touch it until the tax bill is settled. GST registration also enters the picture once self-employment income passes $30K in a year (services to foreign firms are usually zero-rated; the registration duty still applies).