Beispiel #1
0
  private String[][] getCashFlow() {
    String rows[][] = new String[sidit.getNoteTerm()][9];
    double prin = sidit.getFmv();
    double growth = sidit.getAssetGrowth();
    double income = sidit.getAssetIncome();
    double pay[] = sidit.getNotePayment();
    double premium = sidit.getLifePremium();
    double lifeYears = sidit.getLifePremiumYears();
    double noteBalance[] = sidit.getNoteBalance();

    for (int i = 0; i < sidit.getNoteTerm(); i++) {
      rows[i][0] = Integer.toString(i + 1);
      rows[i][1] = dollar.format(prin);
      rows[i][2] = dollar.format(prin * growth);
      rows[i][3] = dollar.format(prin * income);
      rows[i][4] = dollar.format(-pay[i]);
      if (i < lifeYears) {
        rows[i][5] = dollar.format(-premium);
      } else {
        rows[i][5] = "";
        premium = 0;
      }

      prin = prin * (1 + growth + income) - pay[i] - premium;
      rows[i][6] = dollar.format(prin);
      rows[i][7] = dollar.format(prin + sidit.getLifeDeathBenefit() - noteBalance[i]);
      rows[i][8] =
          "[border=l+r+b][border=r+b][border=r+b][border=r+b][border=r+b][border=r+b,color="
              + makeColor(0, 0, 24)
              + "][border=r+b][border=r+b]";
    }

    return rows;
  }
Beispiel #2
0
  public void page3() {
    drawBorder(pageIcon, "IDIT");
    drawHeader(userInfo.getClientHeading(), "Intentionally Defective Irrevocable Trust (IDIT)");

    Rectangle rct = new Rectangle(prctTop);

    rct.setTop(rct.getTop() - (12 * _1_4TH));
    rct.setBottom(rct.getBottom() - _1_4TH);
    rct.setLeft(rct.getLeft() - _1_4TH);

    if (useLLC) {
      if (userInfo.isSingle()) {
        if (userInfo.getClientGender().equalsIgnoreCase("M")) {
          drawDiagram("LLC-SIDIT-M.png", rct, CNTR_TB + CNTR_LR);
        } else {
          drawDiagram("LLC-SIDIT-F.png", rct, CNTR_TB + CNTR_LR);
        }
      } else {
        drawDiagram("LLC-SIDIT.png", rct, CNTR_TB + CNTR_LR);
      }

    } else {
      if (userInfo.isSingle()) {
        if (userInfo.getClientGender().equalsIgnoreCase("M")) {
          drawDiagram("SIDIT-M.png", rct, CNTR_TB + CNTR_LR);
        } else {
          drawDiagram("SIDIT-F.png", rct, CNTR_TB + CNTR_LR);
        }
      } else {
        drawDiagram("SIDIT.png", rct, CNTR_LR + CNTR_TB);
      }
    }

    // We now need the values placed on the left hand side of the page!
    // Now do the table.
    Rectangle lrct = new Rectangle(prctLLeft);
    lrct.setTop(lrct.getTop() - (_1_2TH + _1_4TH));

    drawSection(
        lrct,
        "Comparison in " + Integer.toString(sidit.getFinalDeath()) + " Years",
        new String[0],
        0);

    rct = new Rectangle(prctLLeft);
    rct.setTop(rct.getTop() - (_1_2TH + _1_2TH));

    PageTable table = new PageTable(writer);
    table.setTableFormat(rct, 4);
    CellInfoFactory cif = new CellInfoFactory();
    BaseFont baseFont = PageUtils.LoadFont("GARA.TTF");
    BaseFont baseFontBold = PageUtils.LoadFont("GARABD.TTF");

    float ptSize = 10f;
    cif.setDefaultFont(new Font(baseFont, ptSize));
    Color green = new Color(0, 176, 0);
    Color red = new Color(192, 0, 0);
    Font fontBold = new Font(baseFontBold, ptSize, Font.NORMAL);
    Font fontBGreen = new Font(baseFontBold, ptSize, Font.NORMAL, green);
    Font fontBRed = new Font(baseFontBold, ptSize, Font.NORMAL, red);

    double f = sidit.getFinalBalance();
    double t = f * .55;
    double result = f - t;

    double balance = sidit.getBalance()[sidit.getFinalDeath() - 1] + sidit.getLifeDeathBenefit();

    double note = sidit.getNoteBalance()[0];
    double noteTax = note * .55;
    double noteValueToFamily = note - noteTax;

    CellInfo cellData[][] = {
      // Column Headers
      {
        cif.getCellInfo(" "),
        cif.getCellInfo("Keep in the Estate", Element.ALIGN_CENTER, fontBold),
        cif.getCellInfo("IDIT", Element.ALIGN_CENTER, fontBold),
        cif.getCellInfo("Difference", Element.ALIGN_CENTER, fontBold)
      },
      {
        cif.getCellInfo("Estate/Gift Taxable:"),
        cif.getCellInfo(dollar.format(f), Element.ALIGN_CENTER, fontBold),
        cif.getCellInfo(dollar.format(note) + " **", Element.ALIGN_CENTER, fontBold),
        cif.getCellInfo(dollar.format(f - note), Element.ALIGN_CENTER, fontBold)
      },
      {
        cif.getCellInfo("Total Estate/Gift Taxes:"),
        cif.getCellInfo(dollar.format(t), Element.ALIGN_CENTER, fontBRed),
        cif.getCellInfo(dollar.format(noteTax), Element.ALIGN_CENTER, fontBRed),
        cif.getCellInfo(dollar.format(t - noteTax), Element.ALIGN_CENTER, fontBRed),
      },
      {
        cif.getCellInfo("Life Insurance:"),
        cif.getCellInfo("0", Element.ALIGN_CENTER, fontBGreen),
        cif.getCellInfo(
            dollar.format(sidit.getLifeDeathBenefit()), Element.ALIGN_CENTER, fontBGreen),
        cif.getCellInfo(
            dollar.format(sidit.getLifeDeathBenefit()), Element.ALIGN_CENTER, fontBGreen),
      },
      {
        cif.getCellInfo("Total to Family"),
        cif.getCellInfo(dollar.format(result), Element.ALIGN_CENTER, fontBGreen),
        cif.getCellInfo(
            dollar.format(balance + noteValueToFamily), Element.ALIGN_CENTER, fontBGreen),
        cif.getCellInfo(
            dollar.format((balance + noteValueToFamily) - result),
            Element.ALIGN_CENTER,
            fontBGreen),
      },
    };

    // Do the chart

    DefaultCategoryDataset dataSet = new DefaultCategoryDataset();
    String series1 = "Keep in Estate";
    String series2 = "IDIT";

    String cat1 = "Estate Taxes";
    String cat2 = "Total to Family";

    dataSet.addValue(t, series1, cat1);
    dataSet.addValue(noteTax, series2, cat1);

    dataSet.addValue(result, series1, cat2);
    dataSet.addValue(balance + noteValueToFamily, series2, cat2);

    BarChart barChart = new BarChart();

    barChart.setTitle("IDIT Comparison");
    barChart.setDataSet(dataSet);
    Rectangle barRect = new Rectangle(prctLRight);
    barRect.setRight(barRect.getRight() + _1_2TH);
    barChart.setRect(barRect);
    barChart.generateBarChart();
    barChart.setSeriesColor(new Color(0xff0000), new Color(0x00ff00));
    barChart.setColor(0, Color.red);
    barChart.setColor(1, Color.green);
    barChart.setLablesOff(true);
    Image img = barChart.getBarChartImage();
    drawDiagram(img, barRect, 0, 72);
    table.setTableData(cellData);
    table.drawTable();

    drawLabel(
        "** The value(s) of the note is kept inside the taxable estate.",
        prctBottom,
        "GARA.TTF",
        new Color(64, 64, 64),
        9,
        LBL_LEFT,
        LBL_BOTTOM);
  }