{
    "scenario_bulanan": {
        "summary": {
            "frekuensi": "bulanan",
            "tgl_mulai": "2016-01-01",
            "tgl_akhir": "2026-06-05",
            "jumlah_period": 126,
            "total_modal_usd": 126000000,
            "total_modal_idr": 1857638150000,
            "total_nilai_usd": 491561567.93,
            "total_nilai_idr": 8826233733017.21,
            "total_return_usd": 365561567.93,
            "total_return_pct": 290.13,
            "dividen_cash": 21923068.71,
            "dividen_value": 48705143.45,
            "capital_gain": 316856424.48,
            "kurs_akhir": "17955.50"
        },
        "per_ticker": {
            "XLE": {
                "harga_awal": 30.15,
                "harga_akhir": 57.67,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_usd": 42000000,
                "modal_idr": 619212716666.67,
                "total_shares": 1604421.734592,
                "shares_modal": 1275889.160678,
                "shares_div": 328532.573914,
                "nilai_usd": 92527001.43,
                "dividen_cash": 11674139.78,
                "dividen_value": 18946473.54,
                "capital_gain": 31580527.9,
                "total_return_usd": 50527001.43,
                "total_return_pct": 120.3,
                "nominal_per_period": 333333.3333333333
            },
            "SILJ": {
                "harga_awal": 5.18,
                "harga_akhir": 26.36,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_usd": 42000000,
                "modal_idr": 619212716666.67,
                "total_shares": 4083636.022584,
                "shares_modal": 3671225.139733,
                "shares_div": 412410.882851,
                "nilai_usd": 107644645.56,
                "dividen_cash": 5618030.46,
                "dividen_value": 10871150.87,
                "capital_gain": 54773494.68,
                "total_return_usd": 65644645.56,
                "total_return_pct": 156.3,
                "nominal_per_period": 333333.3333333333
            },
            "SOXX": {
                "harga_awal": 29.6,
                "harga_akhir": 539.77,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_usd": 42000000,
                "modal_idr": 619212716666.67,
                "total_shares": 539840.896944,
                "shares_modal": 504849.105914,
                "shares_div": 34991.79103,
                "nilai_usd": 291389920.94,
                "dividen_cash": 4630898.48,
                "dividen_value": 18887519.04,
                "capital_gain": 230502401.9,
                "total_return_usd": 249389920.94,
                "total_return_pct": 593.79,
                "nominal_per_period": 333333.3333333333
            }
        }
    },
    "scenario_mingguan": {
        "summary": {
            "frekuensi": "mingguan",
            "tgl_mulai": "2016-01-01",
            "tgl_akhir": "2026-06-05",
            "jumlah_period": 544,
            "total_modal_usd": 163200000,
            "total_modal_idr": 2403157539000,
            "total_nilai_usd": 635900784.18,
            "total_nilai_idr": 11417916530401.664,
            "total_return_usd": 472700784.18,
            "total_return_pct": 289.65,
            "dividen_cash": 28410051.39,
            "dividen_value": 63097529.81,
            "capital_gain": 409603254.38,
            "kurs_akhir": "17955.50"
        },
        "per_ticker": {
            "XLE": {
                "harga_awal": 30.15,
                "harga_akhir": 57.67,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_usd": 54400000,
                "modal_idr": 801052513000,
                "total_shares": 2076868.465085,
                "shares_modal": 1650860.329891,
                "shares_div": 426008.135194,
                "nilai_usd": 119773004.38,
                "dividen_cash": 15129417.63,
                "dividen_value": 24567889.16,
                "capital_gain": 40805115.22,
                "total_return_usd": 65373004.38,
                "total_return_pct": 120.17,
                "nominal_per_period": 100000
            },
            "SILJ": {
                "harga_awal": 5.18,
                "harga_akhir": 26.36,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_usd": 54400000,
                "modal_idr": 801052513000,
                "total_shares": 5284828.908605,
                "shares_modal": 4749443.272148,
                "shares_div": 535385.636457,
                "nilai_usd": 139308090.03,
                "dividen_cash": 7290960.77,
                "dividen_value": 14112765.38,
                "capital_gain": 70795324.65,
                "total_return_usd": 84908090.03,
                "total_return_pct": 156.08,
                "nominal_per_period": 100000
            },
            "SOXX": {
                "harga_awal": 29.6,
                "harga_akhir": 539.77,
                "tgl_pertama": "2016-01-04",
                "tgl_terakhir": "2026-06-05",
                "modal_usd": 54400000,
                "modal_idr": 801052513000,
                "total_shares": 698111.584139,
                "shares_modal": 652875.881392,
                "shares_div": 45235.702747,
                "nilai_usd": 376819689.77,
                "dividen_cash": 5989672.99,
                "dividen_value": 24416875.27,
                "capital_gain": 298002814.5,
                "total_return_usd": 322419689.77,
                "total_return_pct": 592.68,
                "nominal_per_period": 100000
            }
        }
    },
    "metadata": {
        "generated_at": "2026-06-11 09:35:25 WIB",
        "tickers": [
            "XLE",
            "SILJ",
            "SOXX"
        ],
        "alokasi_bulanan_total_usd": 1000000,
        "alokasi_bulanan_per_etf_usd": 333333.33,
        "alokasi_mingguan_total_usd": 300000,
        "alokasi_mingguan_per_etf_usd": 100000
    }
}