subs

gistfile1.txt

[
  {
    "detail": -1,
    "type": "Actual",
    "function": "subs",
    "year": -1,
    "value": 100
  },
  {
    "detail": -1,
    "type": "Expected",
    "function": "subs",
    "year": 0,
    "value": 104.5
  },
  {
    "detail": 0,
    "type": "Actual",
    "function": "subs",
    "year": 0,
    "value": 120
  },
  {
    "detail": 0,
    "type": "Expected",
    "function": "subs",
    "year": 1,
    "value": 125.4
  },
  {
    "detail": 1,
    "type": "Actual",
    "function": "subs",
    "year": 1,
    "value": 120
  },
  {
    "detail": 1,
    "type": "Expected",
    "function": "subs",
    "year": 2,
    "value": 125.4
  },
  {
    "detail": 2,
    "type": "Actual",
    "function": "subs",
    "year": 2,
    "value": 90
  },
  {
    "detail": 2,
    "type": "Expected",
    "function": "subs",
    "year": 3,
    "value": 94.05
  },
  {
    "detail": 3,
    "type": "Actual",
    "function": "subs",
    "year": 3,
    "value": 95
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 4,
    "value": 99.275
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 5,
    "value": 103.74237500000001
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 6,
    "value": 108.41078187500001
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 7,
    "value": 113.28926705937502
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 8,
    "value": 118.3872840770469
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 9,
    "value": 123.714711860514
  },
  {
    "detail": 3,
    "type": "Expected",
    "function": "subs",
    "year": 10,
    "value": 129.28187389423712
  }
]