| 年份 | 基金收入 | 序列 | 预测值 | 递减还原 |
| 2013 | 146.2 | 1 | 146.20 | 146.20 |
| 2014 | 153.1 | 2 | 312.22 | 166.02 |
| 2015 | 204.7 | 3 | 496.19 | 183.97 |
| 2016 | 200.1 | 4 | 700.05 | 203.86 |
| 2017 | 208.2 | 5 | 925.96 | 225.91 |
| 2018 | 265.8 | 6 | 1176.30 | 250.34 |
| 2019 | 283.7 | 7 | 1453.71 | 277.41 |
| 2020 | 300.3 | 8 | 1761.13 | 307.41 |
| 2021 | -- | 9 | 2101.78 | 340.66 |
| 2022 | -- | 10 | 2479.28 | 377.50 |
| 2023 | -- | 11 | 2897.60 | 418.32 |
| 2024 | -- | 12 | 3361.16 | 463.56 |
| 2025 | -- | 13 | 3874.85 | 513.69 |