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;
}
