+ def read_db_file(self, f):
+ self.real_lines += [l.rstrip() for l in f.readlines()]
+
+ def get_lines(self, start, end):
+ return self.real_lines[start:end]
+
+ def write_db(self, text, mode='w'):
+ self.write_text_to_db(text)
+
+ def insert_at_date(self, lines, date):
+ start_at = len(self.real_lines)
+ for b in self.bookings:
+ if b.date_string == date:
+ start_at = b.start_line
+ break
+ elif b.date_string > date:
+ break
+ if start_at == len(self.real_lines):
+ lines = [''] + lines
+ return self.write_lines_in_total_lines_at(self.real_lines, start_at, lines)
+
+ def update(self, start, end, lines, date):
+ total_lines = self.real_lines[:start] + self.real_lines[end:]
+ n_original_lines = end - start
+ start_at = len(total_lines)
+ for b in self.bookings:
+ if b.date_string == date:
+ if start_at == len(total_lines) or b.start_line == start:
+ start_at = b.start_line
+ if b.start_line > start:
+ start_at -= n_original_lines
+ elif b.date_string > date:
+ break
+ if start_at == len(total_lines):
+ lines = [''] + lines
+ return self.write_lines_in_total_lines_at(total_lines, start_at, lines)
+
+ def write_lines_in_total_lines_at(self, total_lines, start_at, lines):
+ total_lines = total_lines[:start_at] + lines + [''] + total_lines[start_at:]
+ _, _ = parse_lines(lines)
+ text = '\n'.join(total_lines)
+ self.write_db(text)
+ return start_at
+
+ def get_nth_for_booking_of_start_line(self, start_line):
+ nth = 0
+ for b in self.bookings:
+ if b.start_line >= start_line:
+ break
+ nth += 1
+ return nth
+
+ 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
+ months_passed = -int(finish)
+ 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 acc_kk_add in acc_keys and acc_kk_minimum in acc_keys:
+ months_passed += 1
+ if finish:
+ 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_before_anything = - 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_before_anything}€']
+ _, account_sums = bookings_to_account_tree(bookings)
+ expenses_so_far = -1 * account_sums[acc_assets]['€'] + old_needed_income_before_anything
+ 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)
+ 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_so_far = account_sums[acc_kk_add]['€'] if acc_kk_add in account_sums.keys() else 0
+ kk_add = needed_income_before_kk / (1 - kk_factor) - needed_income_before_kk - kk_minimum_tax
+ hit_kk_minimum_income_limit = False
+ if kk_add_so_far + kk_add < 0:
+ hit_kk_minimum_income_limit = True
+ kk_add_uncorrect = kk_add
+ kk_add = -(kk_add + kk_add_so_far)
+ kk_add = decimal.Decimal(kk_add).quantize(decimal.Decimal('0.00'))
+ if finish:
+ ret += [f' {acc_kk_add} {-last_monthbreak_kk_add}€ ; for old assumption of needed income']
+ else:
+ ret += [f' {acc_kk_minimum} {kk_minimum_tax}€ ; assumed minimum income {kk_minimum_income:.2f}€ * {kk_factor:.3f}']
+ if hit_kk_minimum_income_limit:
+ ret += [f' {acc_kk_add} {kk_add}€ ; {needed_income_before_kk:.2f}€ / (1 - {kk_factor:.3f}) - {needed_income_before_kk:.2f}€ - {kk_minimum_tax}€ = {kk_add_uncorrect:.2f}€ would reduce current {acc_kk_dd} ({kk_add_so_far:.2f}€) below 0']
+ else:
+ ret += [f' {acc_kk_add} {kk_add}€ ; {needed_income_before_kk:.2f}€ / (1 - {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_before_anything + diff
+ ret += [f' {acc_assets} {-diff} €']
+ ret += [f' {acc_assets} {final_minus} €']
+ year_needed = buffer_expenses + final_minus + (12 - months_passed - 1) * final_minus
+ if finish:
+ ret += [f' {acc_buffer} {-final_minus} €']
+ else:
+ ret += [f' {acc_buffer} {-final_minus} € ; assume as to earn in year: {acc_buffer} + {12 - months_passed - 1} * this = {year_needed}']
+ return ret
+
+
+class LedgerServer(PlomServer):
+ header = """<html>
+<meta charset="UTF-8">
+<style>
+body { color: #000000; }
+table { margin-bottom: 2em; }
+th, td { text-align: left }
+input[type=number] { text-align: right; font-family: monospace; }
+.money { font-family: monospace; text-align: right; }
+.comment { font-style: italic; color: #777777; }
+.meta { font-size: 0.75em; color: #777777; }
+.full_line_comment { display: block; white-space: nowrap; width: 0; }
+</style>
+<body>
+<a href="/">ledger</a>
+<a href="/balance">balance</a>
+<a href="/add_free">add free</a>
+<a href="/add_structured">add structured</a>
+<hr />
+"""
+ booking_tmpl = jinja2.Template("""
+<p id="{{nth}}"><a href="#{{nth}}">{{date}}</a> {{desc}} <span class="comment">{{head_comment|e}}</span><br />
+<span class="meta">[edit: <a href="/add_structured?start={{start}}&end={{end}}">structured</a>
+/ <a href="/add_free?start={{start}}&end={{end}}">free</a>
+| copy:<a href="/copy_structured?start={{start}}&end={{end}}">structured</a>
+/ <a href="/copy_free?start={{start}}&end={{end}}">free</a>
+| move {% if move_up %}<a href="/move_up?start={{start}}&end={{end}}">up</a>{% else %}up{% endif %}/{% if move_down %}<a href="/move_down?start={{start}}&end={{end}}">down</a>{% else %}down{% endif %}
+| <a href="/balance?stop={{nth+1}}">balance after</a>
+]</span>
+<table>
+{% for l in booking_lines %}
+{% if l.acc %}
+<tr><td>{{l.acc|e}}</td><td class="money">{{l.money|e}}</td><td class="comment">{{l.comment|e}}</td></tr>
+{% else %}
+<tr><td><div class="comment full_line_comment">{{l.comment|e}}</div></td></tr>
+{% endif %}
+{% endfor %}
+</table></p>
+""")
+ add_form_header = """<form method="POST" action="{{action|e}}">
+<input type="submit" name="check" value="check" />
+<input type="submit" name="revert" value="revert" />
+"""
+ add_form_footer = """
+<input type="hidden" name="start" value={{start}} />
+<input type="hidden" name="end" value={{end}} />
+<input type="submit" name="save" value="save!">
+</form>
+"""
+ footer = "</body>\n<html>"