meses aporte afp 1

5005 S/ 7,743.81 2022 1 S/ 2,800.00 S/ 19,600.00 7 S/ 1,274.00

S/ 7,864.40 2023 2 S/ 3,000.00 S/ 36,000.00 12 S/ 2,340.00
S/ 7,702.89 2024 3 S/ 3,100.00 S/ 37,200.00 12 S/ 2,418.00
S/ 7,536.84 2025 4 S/ 3,200.00 S/ 38,400.00 12 S/ 2,496.00
S/ 7,367.17 2026 5 S/ 3,300.00 S/ 39,600.00 12 S/ 2,574.00
S/ 7,406.32 2027 6 S/ 3,500.00 S/ 42,000.00 12 S/ 2,730.00
S/ 7,220.79 2028 7 S/ 3,600.00 S/ 43,200.00 12 S/ 2,808.00
S/ 7,224.59 2029 8 S/ 3,800.00 S/ 45,600.00 12 S/ 2,964.00
S/ 7,208.37 2030 9 S/ 4,000.00 S/ 48,000.00 12 S/ 3,120.00
S/ 7,174.21 2031 10 S/ 4,200.00 S/ 50,400.00 12 S/ 3,276.00
S/ 6,962.11 2032 11 S/ 4,300.00 S/ 51,600.00 12 S/ 3,354.00
S/ 6,599.15 2033 12 S/ 4,300.00 S/ 51,600.00 12 S/ 3,354.00
S/ 6,255.12 2034 13 S/ 4,300.00 S/ 51,600.00 12 S/ 3,354.00
S/ 6,066.91 2035 14 S/ 4,400.00 S/ 52,800.00 12 S/ 3,432.00
S/ 5,750.62 2036 15 S/ 4,400.00 S/ 52,800.00 12 S/ 3,432.00
S/ 5,450.83 2037 16 S/ 4,400.00 S/ 52,800.00 12 S/ 3,432.00
S/ 5,166.66 2038 17 S/ 4,400.00 S/ 52,800.00 12 S/ 3,432.00
S/ 5,008.61 2039 18 S/ 4,500.00 S/ 54,000.00 12 S/ 3,510.00
S/ 4,747.50 2040 19 S/ 4,500.00 S/ 54,000.00 12 S/ 3,510.00
S/ 4,500.00 2041 20 S/ 4,500.00 S/ 54,000.00 12 S/ 3,510.00
S/ 130,956.89 2042 CTS 78500 235 S/ 60,320.00

6% 0.45%
S/ 320,611.13

65000 S/ 189,654.24

2800 4200

meses aporte afp 1

5824 S/ 7,743.81 2022 1 S/ 2,800.00 19600 7 S/ 1,274.00
6024 S/ 7,864.40 2023 2 S/ 3,000.00 36000 12 S/ 2,340.00
6124 S/ 7,702.89 2024 3 S/ 3,100.00 37200 12 S/ 2,418.00
6324 S/ 7,772.37 2025 4 S/ 3,300.00 39600 12 S/ 2,574.00
6424 S/ 7,590.42 2026 5 S/ 3,400.00 40800 12 S/ 2,652.00
6524 S/ 7,406.32 2027 6 S/ 3,500.00 42000 12 S/ 2,730.00
6435 S/ 7,220.79 2028 7 S/ 3,600.00 43200 12 S/ 2,808.00
7035 S/ 7,985.07 2029 8 S/ 4,200.00 50400 12 S/ 3,276.00
7135 S/ 7,749.00 2030 9 S/ 4,300.00 51600 12 S/ 3,354.00
7135 S/ 7,345.02 2031 10 S/ 4,300.00 51600 12 S/ 3,354.00
7235 S/ 7,124.01 2032 11 S/ 4,400.00 52800 12 S/ 3,432.00
7550 S/ 6,752.62 2033 12 S/ 4,400.00 52800 12 S/ 3,432.00
7550 S/ 6,400.59 2034 13 S/ 4,400.00 52800 12 S/ 3,432.00
6600 S/ 6,204.79 2035 14 S/ 4,500.00 54000 12 S/ 3,510.00
6600 S/ 5,881.32 2036 15 S/ 4,500.00 54000 12 S/ 3,510.00
6700 S/ 5,698.59 2037 16 S/ 4,600.00 55200 12 S/ 3,588.00
5755 S/ 5,401.51 2038 17 S/ 4,600.00 55200 12 S/ 3,588.00
5855 S/ 5,231.22 2039 18 S/ 4,700.00 56400 12 S/ 3,666.00
5855 S/ 4,958.50 2040 19 S/ 4,700.00 56400 12 S/ 3,666.00
5955 S/ 4,800.00 2041 20 S/ 4,800.00 57600 12 S/ 3,744.00
S/ 134,833.24 2042 CTS 81100 235 S/ 62,348.00

6% 0.45%

concluciones subir categoria

 3.50%
NRO HORAS C/H PROM aporte afp 2 aporte total
2205 15 35 6 S/ 1,323.00 S/ 2,597.00 S/ 2,619.47
2205 15 35 9 S/ 1,984.50 4324.5 S/ 4,393.44
2205 15 35 9 S/ 1,984.50 4402.5 S/ 4,472.68
2520 15 40 9 S/ 2,268.00 4764 S/ 4,839.95
2520 15 40 9 S/ 2,268.00 4842 S/ 4,919.19
2520 15 40 9 S/ 2,268.00 4998 S/ 5,077.68
2835 15 45 9 S/ 2,551.50 5359.5 S/ 5,444.94
1890 10 45 9 S/ 1,701.00 4665 S/ 4,739.37
1890 10 45 9 S/ 1,701.00 4821 S/ 4,897.86
1890 10 45 9 S/ 1,701.00 4977 S/ 5,056.34
2100 10 50 9 S/ 1,890.00 5244 S/ 5,327.60
2100 10 50 9 S/ 1,890.00 5244 S/ 5,327.60
2100 10 50 9 S/ 1,890.00 5244 S/ 5,327.60
2100 10 50 9 S/ 1,890.00 5322 S/ 5,406.84
2310 10 55 9 S/ 2,079.00 5511 S/ 5,598.86
2310 10 55 9 S/ 2,079.00 5511 S/ 5,598.86
1155 5 55 9 S/ 1,039.50 4471.5 S/ 4,542.78
1155 5 55 9 S/ 1,039.50 4549.5 S/ 4,622.03
1260 5 60 9 S/ 1,134.00 4644 S/ 4,718.03
1260 5 60 9 S/ 1,134.00 4644 S/ 4,718.03
40530 S/ 35,815.50 S/ 96,135.50

2026.5 2026.5

INVERSION TOTAL

S/ 320,611.13 S/ 2,181.26 S/ 17,633.61

4.50%
NRO HORAS C/H PROM aporte afp 2 aporte total
3024 18 40 6 S/ 1,814.40 S/ 3,088.40 S/ 3,115.13
3024 18 40 9 S/ 2,721.60 S/ 5,061.60 S/ 5,142.29
 3024 18 40 9 S/ 2,721.60 S/ 5,139.60 S/ 5,221.54
3024 18 40 9 S/ 2,721.60 S/ 5,295.60 S/ 5,380.02
3024 18 40 9 S/ 2,721.60 S/ 5,373.60 S/ 5,459.27
3024 18 40 9 S/ 2,721.60 S/ 5,451.60 S/ 5,538.51
2835 15 45 9 S/ 2,551.50 S/ 5,359.50 S/ 5,444.94
2835 15 45 9 S/ 2,551.50 S/ 5,827.50 S/ 5,920.40
2835 15 45 9 S/ 2,551.50 S/ 5,905.50 S/ 5,999.65
2835 15 45 9 S/ 2,551.50 S/ 5,905.50 S/ 5,999.65
2835 15 45 9 S/ 2,551.50 S/ 5,983.50 S/ 6,078.89
3150 15 50 9 S/ 2,835.00 S/ 6,267.00 S/ 6,366.91
3150 15 50 9 S/ 2,835.00 S/ 6,267.00 S/ 6,366.91
2100 10 50 9 S/ 1,890.00 S/ 5,400.00 S/ 5,486.09
2100 10 50 9 S/ 1,890.00 S/ 5,400.00 S/ 5,486.09
2100 10 50 9 S/ 1,890.00 S/ 5,478.00 S/ 5,565.33
1155 5 55 9 S/ 1,039.50 S/ 4,627.50 S/ 4,701.27
1155 5 55 9 S/ 1,039.50 S/ 4,705.50 S/ 4,780.52
1155 5 55 9 S/ 1,039.50 S/ 4,705.50 S/ 4,780.52
1155 5 55 9 S/ 1,039.50 S/ 4,783.50 S/ 4,859.76
49539 S/ 43,677.90 S/ 106,025.90

2476.95 2476.95

2025
 0.29% aporte adicional prev
agosto
S/ 5,035.94 S/ 25,000.00 S/ 10,000.00
S/ 8,160.77
S/ 8,027.02
S/ 8,392.40
S/ 8,241.36
S/ 8,219.21
S/ 8,515.65
S/ 7,161.51
S/ 7,150.72
S/ 7,132.47
S/ 7,260.97
S/ 7,015.43
S/ 6,778.19
S/ 6,646.39
S/ 6,649.69
S/ 6,424.82
S/ 5,036.67 TEA 5.50% 0.45%
S/ 4,951.23 N 20 240
S/ 4,883.17
S/ 4,718.03 0%
S/ 136,401.65 S/ 49,036.77 S/ 19,446.74 96135.5 S/ 35,000.00 S/ 131,135.50 S/ 892.17

S/ 131,135.50

3.50% 56% S/ 204,885.16

S/ 1,393.92

4.50% 1493.67388

5.50% 79% S/ 234,209.06 S/ 1,593.43

S/ 1,469.47

0.37% aporte adicional prev

agosto
S/ 5,988.84 S/ 25,000.00 S/ 10,000.00 813.12
S/ 9,551.75 1940.4
 S/ 9,370.96 2753.52
S/ 9,328.88
S/ 9,146.18
S/ 8,965.16
S/ 8,515.65
S/ 8,946.13
S/ 8,759.30
S/ 8,463.09
S/ 8,284.90
S/ 8,384.00
S/ 8,100.49
S/ 6,743.80
S/ 6,515.75
S/ 6,386.34
S/ 5,212.38
S/ 5,121.01
S/ 4,947.83
S/ 4,859.76
S/ 151,592.21 S/ 59,197.14 S/ 23,419.72
 1 1600 1200 2800
2 1700 1400 3100
3 1800 1400 3200
4 1900 1400 3300
5 2000 1400 3400
6 2200 2000 4200
7 2300 2000 4300
8 2400 2200 4600
9 2600 2400 5000
10 2800 2600 5400

3930

875

PESIMISTA

939.056982 REALISTA

OPTIMISTA
875