+ def add_taxes(self, lines, finish=False):
+ ret = []
+ bookings, _ = parse_lines(lines)
+ date = bookings[0].date_string
+ acc_kk_add = 'Reserves:KrankenkassenBeitragsWachstum'
+ acc_kk_minimum = 'Reserves:Month:KrankenkassenDefaultBeitrag'
+ acc_kk = 'Expenses:KrankenKasse'
+ acc_est = 'Reserves:Einkommenssteuer'
+ acc_assets = 'Assets'
+ acc_buffer = 'Reserves:NeuAnfangsPuffer:Ausgaben'
+ last_monthbreak_assets = 0
+ last_monthbreak_est = 0
+ last_monthbreak_kk_minimum = 0
+ last_monthbreak_kk_add = 0
+ buffer_expenses = 0
+ kk_expenses = 0
+ est_expenses = 0
+ for b in self.bookings:
+ if date == b.date_string:
+ break
+ acc_keys = b.account_changes.keys()
+ if acc_buffer in acc_keys:
+ buffer_expenses -= b.account_changes[acc_buffer]['€']
+ if acc_kk_add in acc_keys:
+ kk_expenses += b.account_changes[acc_kk_add]['€']
+ if acc_kk in acc_keys:
+ kk_expenses += b.account_changes[acc_kk]['€']
+ if acc_est in acc_keys:
+ est_expenses += b.account_changes[acc_est]['€']
+ if finish and acc_kk_add in acc_keys and acc_kk_minimum in acc_keys:
+ last_monthbreak_kk_add = b.account_changes[acc_kk_add]['€']
+ last_monthbreak_est = b.account_changes[acc_est]['€']
+ last_monthbreak_kk_minimum = b.account_changes[acc_kk_minimum]['€']
+ last_monthbreak_assets = b.account_changes[acc_buffer]['€']
+ old_needed_income = last_monthbreak_assets + last_monthbreak_kk_add + last_monthbreak_kk_minimum + last_monthbreak_est
+ if finish:
+ ret += [f' {acc_est} {-last_monthbreak_est}€ ; for old assumption of needed income: {old_needed_income}€']
+ _, account_sums = bookings_to_account_tree(bookings)
+ expenses_so_far = -1 * account_sums[acc_assets]['€'] - old_needed_income
+ needed_income_before_kk = expenses_so_far
+ ESt_this_month = 0
+ left_over = needed_income_before_kk - ESt_this_month
+ too_low = 0
+ too_high = 2 * needed_income_before_kk
+ E0 = decimal.Decimal(10908)
+ E1 = decimal.Decimal(15999)
+ E2 = decimal.Decimal(62809)
+ E3 = decimal.Decimal(277825)
+ months_passed = int(date[5:7]) - 1
+ while True:
+ zvE = buffer_expenses - kk_expenses + (12 - months_passed) * needed_income_before_kk
+ if finish:
+ zvE += last_monthbreak_assets + last_monthbreak_kk_add + last_monthbreak_kk_minimum
+ if zvE < E0:
+ ESt = decimal.Decimal(0)
+ elif zvE < E1:
+ y = (zvE - E0)/10000
+ ESt = (decimal.Decimal(979.18) * y + 1400) * y
+ elif zvE < E2:
+ y = (zvE - E1)/10000
+ ESt = (decimal.Decimal(192.59) * y + 2397) * y + decimal.Decimal(966.53)
+ elif zvE < E3:
+ ESt = decimal.Decimal(0.42) * (zvE - decimal.Decimal(62809)) + decimal.Decimal(16405.54)
+ else:
+ ESt = decimal.Decimal(0.45) * (zvE - decimal.Decimal(277825)) + decimal.Decimal(106713.52)
+ ESt_this_month = (ESt + last_monthbreak_est - est_expenses) / (12 - months_passed)
+ left_over = needed_income_before_kk - ESt_this_month
+ if abs(left_over - expenses_so_far) < 0.001:
+ break
+ elif left_over < expenses_so_far:
+ too_low = needed_income_before_kk
+ elif left_over > expenses_so_far:
+ too_high = needed_income_before_kk
+ needed_income_before_kk = too_low + (too_high - too_low)/2
+ ESt_this_month = ESt_this_month.quantize(decimal.Decimal('0.00'))
+ ret += [f' {acc_est} {ESt_this_month}€ ; expenses so far: {expenses_so_far:.2f}€; zvE: {zvE:.2f}€; ESt total: {ESt:.2f}€; needed before Krankenkasse: {needed_income_before_kk:.2f}€']
+ kk_minimum_income = 1131.67
+ if date < '2023-02-01':
+ kk_minimum_income = decimal.Decimal(1096.67)
+ kk_factor = decimal.Decimal(0.189)
+ kk_minimum_tax = decimal.Decimal(207.27).quantize(decimal.Decimal('0.00'))
+ elif date < '2023-08-01':
+ kk_factor = decimal.Decimal(0.191)
+ kk_minimum_tax = decimal.Decimal(216.15).quantize(decimal.Decimal('0.00'))
+ else:
+ kk_factor = decimal.Decimal(0.197)
+ kk_minimum_tax = decimal.Decimal(222.94).quantize(decimal.Decimal('0.00'))
+ kk_add = max(0, kk_factor * needed_income_before_kk - kk_minimum_tax)
+ kk_add = decimal.Decimal(kk_add).quantize(decimal.Decimal('0.00'))
+ if finish:
+ ret += [f' {acc_kk_add} {-last_monthbreak_kk_add}€ ; max(0, {kk_factor:.3f} * {-(old_needed_income - last_monthbreak_est):.2f}€ - {kk_minimum_tax}€)']
+ else:
+ ret += [f' {acc_kk_minimum} {kk_minimum_tax}€ ; assumed minimum income {kk_minimum_income:.2f}€ * {kk_factor:.3f}']
+ ret += [f' {acc_kk_add} {kk_add}€ ; max(0, {kk_factor:.3f} * {needed_income_before_kk:.2f}€ - {kk_minimum_tax}€)']
+ diff = - last_monthbreak_est + ESt_this_month - last_monthbreak_kk_add + kk_add
+ if not finish:
+ diff += kk_minimum_tax
+ final_minus = expenses_so_far + old_needed_income + diff
+ ret += [f' {acc_assets} {-diff} €']
+ ret += [f' {acc_assets} {final_minus} €']
+ ret += [f' {acc_buffer} {-final_minus} €']
+ return ret
+