{
    "scenario_bulanan": {
        "summary": {
            "frekuensi": "bulanan",
            "tgl_mulai": "2016-01-01",
            "tgl_akhir": "2026-06-05",
            "jumlah_period": 126,
            "total_modal_idr": 126000000,
            "total_modal_usd": 8595.28,
            "total_nilai_usd": 34510.21,
            "total_nilai_idr": 619648116.48,
            "total_return_usd": 25914.94,
            "total_return_idr": 493648116.48,
            "total_return_pct_usd": 301.5,
            "dividen_cash_usd": 1554.24,
            "dividen_value_usd": 3482.41,
            "capital_gain_usd": 22432.53,
            "kurs_awal": 13775,
            "kurs_akhir": 17955.5
        },
        "per_ticker": {
            "XLE": {
                "harga_awal": 30.15,
                "harga_akhir": 57.67,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_idr": 42000000,
                "modal_usd": 2865.09,
                "total_shares": 111.147068,
                "shares_modal": 87.757018,
                "shares_div": 23.390051,
                "nilai_usd": 6409.85,
                "dividen_cash": 828.36,
                "dividen_value": 1348.9,
                "total_return_usd": 3544.76,
                "total_return_pct": 123.72,
                "nominal_idr_per_period": 333333.3333333333
            },
            "SILJ": {
                "harga_awal": 5.18,
                "harga_akhir": 26.36,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_idr": 42000000,
                "modal_usd": 2865.09,
                "total_shares": 280.379932,
                "shares_modal": 251.563811,
                "shares_div": 28.816121,
                "nilai_usd": 7390.82,
                "dividen_cash": 391.33,
                "dividen_value": 759.59,
                "total_return_usd": 4525.72,
                "total_return_pct": 157.96,
                "nominal_idr_per_period": 333333.3333333333
            },
            "SOXX": {
                "harga_awal": 29.6,
                "harga_akhir": 539.77,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_idr": 42000000,
                "modal_usd": 2865.09,
                "total_shares": 38.367352,
                "shares_modal": 35.821986,
                "shares_div": 2.545366,
                "nilai_usd": 20709.55,
                "dividen_cash": 334.56,
                "dividen_value": 1373.91,
                "total_return_usd": 17844.45,
                "total_return_pct": 622.82,
                "nominal_idr_per_period": 333333.3333333333
            }
        }
    },
    "scenario_mingguan": {
        "summary": {
            "frekuensi": "mingguan",
            "tgl_mulai": "2016-01-01",
            "tgl_akhir": "2026-06-05",
            "jumlah_period": 544,
            "total_modal_idr": 163200000,
            "total_modal_usd": 11144.91,
            "total_nilai_usd": 44685.58,
            "total_nilai_idr": 802351861.05,
            "total_return_usd": 33540.66,
            "total_return_idr": 639151861.05,
            "total_return_pct_usd": 300.95,
            "dividen_cash_usd": 2015.52,
            "dividen_value_usd": 4515.02,
            "capital_gain_usd": 29025.64,
            "kurs_awal": 13775,
            "kurs_akhir": 17955.5
        },
        "per_ticker": {
            "XLE": {
                "harga_awal": 30.15,
                "harga_akhir": 57.67,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_idr": 54400000,
                "modal_usd": 3714.97,
                "total_shares": 144.009389,
                "shares_modal": 113.654457,
                "shares_div": 30.354932,
                "nilai_usd": 8305.02,
                "dividen_cash": 1074.38,
                "dividen_value": 1750.57,
                "total_return_usd": 4590.05,
                "total_return_pct": 123.56,
                "nominal_idr_per_period": 100000
            },
            "SILJ": {
                "harga_awal": 5.18,
                "harga_akhir": 26.36,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_idr": 54400000,
                "modal_usd": 3714.97,
                "total_shares": 363.134432,
                "shares_modal": 325.721333,
                "shares_div": 37.413099,
                "nilai_usd": 9572.22,
                "dividen_cash": 507.97,
                "dividen_value": 986.21,
                "total_return_usd": 5857.25,
                "total_return_pct": 157.67,
                "nominal_idr_per_period": 100000
            },
            "SOXX": {
                "harga_awal": 29.6,
                "harga_akhir": 539.77,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_idr": 54400000,
                "modal_usd": 3714.97,
                "total_shares": 49.666211,
                "shares_modal": 46.371767,
                "shares_div": 3.294444,
                "nilai_usd": 26808.33,
                "dividen_cash": 433.17,
                "dividen_value": 1778.24,
                "total_return_usd": 23093.36,
                "total_return_pct": 621.63,
                "nominal_idr_per_period": 100000
            }
        }
    },
    "metadata": {
        "generated_at": "2026-06-11 09:33:38 WIB",
        "tickers": [
            "XLE",
            "SILJ",
            "SOXX"
        ],
        "investasi_bulanan_total_idr": 1000000,
        "investasi_bulanan_per_etf_idr": 333333.33,
        "investasi_mingguan_total_idr": 300000,
        "investasi_mingguan_per_etf_idr": 100000,
        "catatan": "Modal dalam RUPIAH. Setiap periode dikonversi ke USD sesuai kurs hari itu, lalu dibelikan saham."
    }
}