File size: 25,750 Bytes
a435638
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351
352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
371
372
373
374
375
376
377
378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398
399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
418
419
420
421
422
423
424
425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445
446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
465
466
467
468
469
470
471
472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492
493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
// ─── Default Named Ranges ────────────────────────────────────────────────────
export const DEFAULT_NAMED_RANGES = [
  { name: 'REVENUE',    range: 'SalesData!$I:$I' },
  { name: 'COGS',       range: 'SalesData!$J:$J' },
  { name: 'GROSSPROFIT',range: 'SalesData!$K:$K' },
  { name: 'EXPENSES',   range: 'SalesData!$L:$L' },
  { name: 'NETPROFIT',  range: 'SalesData!$M:$M' },
  { name: 'MARGIN',     range: 'SalesData!$N:$N' },
  { name: 'UNITSSOLD',  range: 'SalesData!$G:$G' },
  { name: 'UNITPRICE',  range: 'SalesData!$H:$H' },
  { name: 'REGION',     range: 'SalesData!$D:$D' },
  { name: 'PRODUCT',    range: 'SalesData!$C:$C' },
  { name: 'MANAGER',    range: 'SalesData!$E:$E' },
  { name: 'QUARTER',    range: 'SalesData!$F:$F' },
];

// ─── Column name lookup ───────────────────────────────────────────────────────
// Maps EXACT visual column position A-O to the field name.
// Based on SALES_COL_DEFS order:
// A=S.No(null), B=id, C=product, D=region, E=manager, F=quarter,
// G=unitsSold, H=unitPrice, I=revenue, J=cogs, K=grossProfit,
// L=expenses, M=netProfit, N=margin, O=status
export const colNames = [
  null,           // A: S.No. (no data field)
  'id',           // B
  'product',      // C
  'region',       // D
  'manager',      // E
  'quarter',      // F
  'unitsSold',    // G
  'unitPrice',    // H
  'revenue',      // I
  'cogs',         // J
  'grossProfit',  // K
  'expenses',     // L
  'netProfit',    // M
  'margin',       // N
  'status',       // O
];

// Maps named-range strings to their field key
const RANGE_TO_FIELD = {
  'SALESDATA!$A:$A': 'sno',      'SALESDATA!$B:$B': 'id',       
  'SALESDATA!$C:$C': 'product',  'SALESDATA!$D:$D': 'region',   
  'SALESDATA!$E:$E': 'manager',  'SALESDATA!$F:$F': 'quarter',  
  'SALESDATA!$G:$G': 'unitsSold','SALESDATA!$H:$H': 'unitPrice',
  'SALESDATA!$I:$I': 'revenue',  'SALESDATA!$J:$J': 'cogs',     
  'SALESDATA!$K:$K': 'grossProfit', 'SALESDATA!$L:$L': 'expenses', 
  'SALESDATA!$M:$M': 'netProfit',   'SALESDATA!$N:$N': 'margin',   
  'SALESDATA!$O:$O': 'status',
  // Also without $ signs
  'SALESDATA!A:A': 'sno',        'SALESDATA!B:B': 'id',         
  'SALESDATA!C:C': 'product',    'SALESDATA!D:D': 'region',     
  'SALESDATA!E:E': 'manager',    'SALESDATA!F:F': 'quarter',    
  'SALESDATA!G:G': 'unitsSold',  'SALESDATA!H:H': 'unitPrice',  
  'SALESDATA!I:I': 'revenue',    'SALESDATA!J:J': 'cogs',       
  'SALESDATA!K:K': 'grossProfit', 'SALESDATA!L:L': 'expenses',   
  'SALESDATA!M:M': 'netProfit',   'SALESDATA!N:N': 'margin',     
  'SALESDATA!O:O': 'status',
};

// ─── evaluateField ────────────────────────────────────────────────────────────
export const evaluateField = (data, field) => {
  if (!data) return 0;
  const raw = data[field];
  if (typeof raw === 'string' && raw.startsWith('=')) {
    try {
      const u = Number(data.unitsSold) || 0;
      const p = Number(data.unitPrice) || 0;
      const rev = u * p;
      if (field === 'revenue')    return rev;
      if (field === 'cogs')       return rev * 0.4;
      if (field === 'grossProfit')return rev * 0.6;
      if (field === 'expenses')   return rev * 0.1;
      if (field === 'netProfit')  return rev * 0.5;
      if (field === 'margin')     return rev > 0 ? 50 : 0;
    } catch { return 0; }
  }
  return Number(raw) || 0;
};

// ─── Column letter β†’ 0-based index ───────────────────────────────────────────
export const getColIdx = (letter) => {
  let idx = 0;
  for (let i = 0; i < letter.length; i++) {
    idx = idx * 26 + (letter.charCodeAt(i) - 64);
  }
  return idx - 1;
};

// ─── Resolve a named-range string to a numeric value or numeric array ─────────
const resolveNamedRangeToData = (rangeStr, salesData, currentCols = colNames) => {
  if (!rangeStr || !salesData) return null;
  const s = rangeStr.trim();

  // Scalar number
  const asNum = Number(s);
  if (!isNaN(asNum) && s !== '') return asNum;

  // Is it a known full-column reference? (e.g. SalesData!$H:$H)
  const normKey = s.replace(/\s/g, '').toUpperCase();
  if (RANGE_TO_FIELD[normKey]) {
    const fk = RANGE_TO_FIELD[normKey];
    return salesData.map(r => Number(evaluateField(r, fk)) || 0);
  }

  // Generic full-column: Sheet!$COL:$COL or Sheet!COL:COL
  const fullColMatch = s.match(/(?:[a-zA-Z0-9_]+!)?\$?([A-Za-z]+):\$?([A-Za-z]+)$/);
  if (fullColMatch && fullColMatch[1].toUpperCase() === fullColMatch[2].toUpperCase()) {
    const col = getColIdx(fullColMatch[1].toUpperCase());
    const fieldKey = currentCols[col];
    if (fieldKey) return salesData.map(r => Number(evaluateField(r, fieldKey)) || 0);
  }

  // Range with row bounds: Sheet!$B$2:$B$5000 or B2:B500
  const rangeMatch = s.match(/(?:[a-zA-Z0-9_]+!)?\$?([A-Za-z]+)\$?(\d+):\$?([A-Za-z]+)\$?(\d+)/);
  if (rangeMatch) {
    const col = getColIdx(rangeMatch[1].toUpperCase());
    const rowStart = Math.max(0, parseInt(rangeMatch[2], 10) - 1);
    const rowEnd   = Math.max(0, parseInt(rangeMatch[4], 10) - 1);
    const fieldKey = currentCols[col];
    if (fieldKey) {
      const vals = [];
      const start = Math.min(rowStart, rowEnd);
      const end = Math.max(rowStart, rowEnd);
      for (let i = start; i <= end && i < salesData.length; i++) {
        vals.push(Number(evaluateField(salesData[i], fieldKey)) || 0);
      }
      return vals;
    }
  }

  return null;
};

// ─── Resolve a named range to its STRING array (for text-based COUNTIF etc.) ──
const resolveNamedRangeToStrings = (rangeStr, salesData, currentCols = colNames) => {
  if (!rangeStr || !salesData) return null;
  const s = rangeStr.trim();

  const normKey = s.replace(/\s/g, '').toUpperCase();
  if (RANGE_TO_FIELD[normKey]) {
    const fk = RANGE_TO_FIELD[normKey];
    return salesData.map(r => String(r[fk] ?? ''));
  }

  const fullColMatch = s.match(/(?:[a-zA-Z0-9_]+!)?\$?([A-Za-z]+):\$?([A-Za-z]+)$/);
  if (fullColMatch && fullColMatch[1].toUpperCase() === fullColMatch[2].toUpperCase()) {
    const col = getColIdx(fullColMatch[1].toUpperCase());
    const fk = currentCols[col];
    if (fk) return salesData.map(r => String(r[fk] ?? ''));
  }

  return null;
};

// ─── Main formula evaluator ───────────────────────────────────────────────────
export const evaluateSummaryFormula = (formulaStr, salesData, metricName = '', customRanges = [], visibleCols = null) => {
  if (!formulaStr || !formulaStr.startsWith('=')) return formulaStr;

  const sd = salesData || [];
  const currentCols = visibleCols || colNames;

  let expr = formulaStr.substring(1).trim();
  const rawForm = ('=' + expr).toUpperCase().replace(/\s/g, '');

  // ── Built-in keyMap (bareword β†’ field) ─────────────────────────────────────
  const keyMap = {
    REVENUE: 'revenue', COGS: 'cogs', GROSSPROFIT: 'grossProfit',
    EXPENSES: 'expenses', NETPROFIT: 'netProfit', MARGIN: 'margin',
    UNITSSOLD: 'unitsSold', UNITPRICE: 'unitPrice',
    REGION: 'region', PRODUCT: 'product', MANAGER: 'manager',
    QUARTER: 'quarter', STATUS: 'status',
  };

  // ── Merge built-in defaults + custom named ranges ─────────────────────────
  const builtinRanges = DEFAULT_NAMED_RANGES.map(r => ({ name: r.name, range: r.range }));
  const allRanges = [...builtinRanges, ...(customRanges || [])];

  // Build resolved map: NAME β†’ numeric(array) and string array
  const resolvedNum = {};   // name β†’ number | number[]
  const resolvedStr = {};   // name β†’ string[]
  allRanges.forEach(({ name, range }) => {
    if (!name || !range) return;
    const k = name.toUpperCase();
    resolvedNum[k] = resolveNamedRangeToData(range, sd, currentCols);
    resolvedStr[k] = resolveNamedRangeToStrings(range, sd, currentCols);
  });

  // ── INDEX/MATCH shortcuts ─────────────────────────────────────────────────
  if (rawForm === '=INDEX(REGION,MATCH(MAX(REVENUE),REVENUE,0))') {
    const regionMap = {};
    sd.forEach(r => { regionMap[r.region] = (regionMap[r.region] || 0) + evaluateField(r, 'revenue'); });
    return Object.entries(regionMap).sort((a, b) => b[1] - a[1])[0]?.[0] || '-';
  }
  if (rawForm === '=INDEX(PRODUCT,MATCH(MAX(UNITSSOLD),UNITSSOLD,0))') {
    const prodMap = {};
    sd.forEach(r => { prodMap[r.product] = (prodMap[r.product] || 0) + (Number(r.unitsSold) || 0); });
    return Object.entries(prodMap).sort((a, b) => b[1] - a[1])[0]?.[0] || '-';
  }
  if (rawForm === '=INDEX(MANAGER,MATCH(MAX(REVENUE),REVENUE,0))') {
    const mgMap = {};
    sd.forEach(r => { mgMap[r.manager] = (mgMap[r.manager] || 0) + evaluateField(r, 'revenue'); });
    return Object.entries(mgMap).sort((a, b) => b[1] - a[1])[0]?.[0] || '-';
  }

  // ── Helper: get numeric array from arg string ─────────────────────────────
  const getNumArray = (arg) => {
    const a = arg.trim();
    const nameKey = a.toUpperCase();

    // Custom/built-in named range
    if (resolvedNum.hasOwnProperty(nameKey) && resolvedNum[nameKey] !== null) {
      const v = resolvedNum[nameKey];
      return Array.isArray(v) ? v : [v];
    }

    // Full-column ref
    const fullColMatch = a.match(/(?:[a-zA-Z0-9_]+!)?\$?([A-Za-z]+):\$?([A-Za-z]+)$/);
    if (fullColMatch && fullColMatch[1].toUpperCase() === fullColMatch[2].toUpperCase()) {
      const col = getColIdx(fullColMatch[1].toUpperCase());
      const fk = currentCols[col];
      if (fk) return sd.map(r => Number(evaluateField(r, fk)) || 0);
    }

    // Row-bound range
    const rangeMatch = a.match(/(?:[a-zA-Z0-9_]+!)?\$?([A-Za-z]+)\$?(\d+):\$?([A-Za-z]+)\$?(\d+)/);
    if (rangeMatch) {
      const col = getColIdx(rangeMatch[1].toUpperCase());
      const rowStart = Math.max(0, parseInt(rangeMatch[2], 10) - 2);
      const rowEnd   = Math.max(0, parseInt(rangeMatch[4], 10) - 2);
      const fk = currentCols[col];
      if (fk) {
        const vals = [];
        for (let i = Math.min(rowStart, rowEnd); i <= Math.max(rowStart, rowEnd) && i < sd.length; i++) {
          vals.push(Number(evaluateField(sd[i], fk)) || 0);
        }
        return vals;
      }
    }

    // Built-in keyword
    const key = keyMap[nameKey];
    if (key) return sd.map(r => evaluateField(r, key));

    // Plain number
    const n = Number(a);
    if (!isNaN(n)) return [n];

    return [];
  };

  // Helper: get string array from arg
  const getStrArray = (arg) => {
    const a = arg.trim();
    const nameKey = a.toUpperCase();
    if (resolvedStr.hasOwnProperty(nameKey) && resolvedStr[nameKey] !== null) {
      return resolvedStr[nameKey];
    }
    const key = keyMap[nameKey];
    if (key) return sd.map(r => String(r[key] ?? ''));
    return [];
  };

  // ── Aggregate functions ─────────────────────────────────────────────────────
  const agg = {
    SUM:     arr => arr.reduce((a, b) => a + b, 0),
    AVERAGE: arr => arr.length ? arr.reduce((a, b) => a + b, 0) / arr.length : 0,
    MAX:     arr => arr.length ? Math.max(...arr) : 0,
    MIN:     arr => arr.length ? Math.min(...arr) : 0,
    COUNT:   arr => arr.length,
    MEDIAN:  arr => {
      if (!arr.length) return 0;
      const s = [...arr].sort((a, b) => a - b);
      const m = Math.floor(s.length / 2);
      return s.length % 2 ? s[m] : (s[m - 1] + s[m]) / 2;
    },
    STDEV: arr => {
      if (arr.length < 2) return 0;
      const mean = arr.reduce((a, b) => a + b, 0) / arr.length;
      return Math.sqrt(arr.reduce((s, v) => s + (v - mean) ** 2, 0) / (arr.length - 1));
    },
  };

  // ── IFERROR(expr, fallback) ───────────────────────────────────────────────
  expr = expr.replace(/IFERROR\(([^,]+),([^)]+)\)/gi, (_, e, fallback) => {
    try {
      const inner = evaluateSummaryFormula('=' + e.trim(), sd, '', customRanges);
      if (inner === '#ERROR' || inner === null || inner === undefined) return fallback.trim().replace(/^"|"$/g, '');
      return inner;
    } catch { return fallback.trim().replace(/^"|"$/g, ''); }
  });

  // ── IF(condition, true_val, false_val) ────────────────────────────────────
  expr = expr.replace(/\bIF\(([^,]+),([^,]+),([^)]+)\)/gi, (_, cond, tv, fv) => {
    try {
      // eslint-disable-next-line
      const condResult = new Function(`return ${cond}`)();
      return condResult ? tv.trim() : fv.trim();
    } catch { return fv.trim(); }
  });

  // ── SUMIF(range, criteria, [sum_range]) ───────────────────────────────────
  expr = expr.replace(/SUMIF\(([^,]+),([^,)]+)(?:,([^)]+))?\)/gi, (_, rng, crit, sumRng) => {
    const checkArr = getStrArray(rng.trim());
    const valueArr = sumRng ? getNumArray(sumRng.trim()) : getNumArray(rng.trim());
    const criteria = crit.trim().replace(/^"|"$/g, '');
    let total = 0;
    checkArr.forEach((v, i) => {
      if (String(v).toLowerCase() === criteria.toLowerCase()) {
        total += valueArr[i] || 0;
      }
    });
    return total;
  });

  // ── COUNTIF(range, criteria) ──────────────────────────────────────────────
  expr = expr.replace(/COUNTIF\(([^,]+),([^)]+)\)/gi, (_, rng, crit) => {
    const arr = getStrArray(rng.trim());
    const criteria = crit.trim().replace(/^"|"$/g, '');
    return arr.filter(v => String(v).toLowerCase() === criteria.toLowerCase()).length;
  });

  // ── AVERAGEIF(range, criteria, avg_range) ─────────────────────────────────
  expr = expr.replace(/AVERAGEIF\(([^,]+),([^,]+),([^)]+)\)/gi, (_, rng, crit, avgRng) => {
    const checkArr = getStrArray(rng.trim());
    const valueArr = getNumArray(avgRng.trim());
    const criteria = crit.trim().replace(/^"|"$/g, '');
    const filtered = [];
    checkArr.forEach((v, i) => {
      if (String(v).toLowerCase() === criteria.toLowerCase()) filtered.push(valueArr[i] || 0);
    });
    return filtered.length ? filtered.reduce((a, b) => a + b, 0) / filtered.length : 0;
  });

  // ── Standard aggregates: SUM/AVERAGE/MAX/MIN/COUNT/MEDIAN/STDEV ─────────
  expr = expr.replace(/(SUM|AVERAGE|MAX|MIN|COUNT|MEDIAN|STDEV)\(([^)]+)\)/gi, (_, func, args) => {
    const f = func.toUpperCase();
    const arr = getNumArray(args);
    return arr.length ? agg[f](arr) : 0;
  });

  // ── Replace remaining bare custom/builtin names with their totals ─────────
  const allNameKeys = Object.keys(resolvedNum).sort((a, b) => b.length - a.length);
  if (allNameKeys.length > 0) {
    const customRegex = new RegExp(
      `\\b(${allNameKeys.map(k => k.replace(/[.*+?^${}()|[\]\\]/g, '\\$&')).join('|')})\\b`, 'gi'
    );
    expr = expr.replace(customRegex, m => {
      const val = resolvedNum[m.toUpperCase()];
      if (val === null || val === undefined) return '0';
      if (Array.isArray(val)) return val.reduce((a, b) => a + b, 0);
      return val;
    });
  }

  // ── Fallback: replace bareword keywords ──────────────────────────────────
  expr = expr.replace(/\b([a-zA-Z]+)\b/g, match => {
    const key = keyMap[match.toUpperCase()];
    if (key) return sd.map(r => evaluateField(r, key)).reduce((a, b) => a + b, 0);
    return match;
  });

  // ── Evaluate expression ───────────────────────────────────────────────────
  try {
    if (!/^[0-9.+\-*/()%\s,e]+$/i.test(expr)) return '#ERROR';
    // eslint-disable-next-line
    const result = new Function(`return ${expr}`)();
    if (typeof result !== 'number' || isNaN(result) || !isFinite(result)) return '#ERROR';

    const m = metricName.toLowerCase();
    const f = formulaStr.toLowerCase();
    
    // Check metric name AND formula column reference for count/unit fields
    const isCount = m.includes('units') || m.includes('count') || m.includes('qty') || 
                    m.includes('quantity') || m.includes('rows') || m.includes('id') ||
                    /unitssold|quantity|qty/i.test(f) ||
                    // Detect direct column G references (unitsSold) with or without SalesData! prefix
                    /(?:[^!]*!)?\bg\d+/i.test(f) || /\bg:/i.test(f);
                    
    const isPercent = m.includes('margin') || m.includes('%') || m.includes('rate') || m.includes('pct') ||
                      /margin/i.test(f);
                      
    const isPrice = m.includes('price') || m.includes('avg') || /unitprice/i.test(f) || /(?:[^!]*!)?\bh\d+/i.test(f) || /\bh:/i.test(f);

    if (isPercent) return `${result.toFixed(2)}%`;
    if (isCount)   return result.toLocaleString('en-US');
    if (isPrice)   return `$${result.toLocaleString('en-US', { minimumFractionDigits: 2, maximumFractionDigits: 2 })}`;
    return `$${result.toLocaleString('en-US', { minimumFractionDigits: 2, maximumFractionDigits: 2 })}`;
  } catch {
    return '#ERROR';
  }
};

// ─── getSalesData ─────────────────────────────────────────────────────────────
export const getSalesData = () => {
  const regions   = ['North', 'South', 'East', 'West', 'Central'];
  const products  = ['Laptop', 'Monitor', 'Keyboard', 'Mouse', 'Headset', 'Webcam', 'Tablet', 'Printer', 'Scanner', 'Router'];
  const managers  = ['Alice Johnson', 'Bob Smith', 'Carol White', 'David Brown', 'Eva Martinez'];
  const statuses  = ['Completed', 'Pending', 'In Progress', 'Cancelled'];

  const rows = [];
  for (let i = 1; i <= 100000; i++) {
    const unitsSold  = Math.floor(Math.random() * 500) + 50;
    const unitPrice  = parseFloat((Math.random() * 990 + 10).toFixed(2));
    const revenue    = parseFloat((unitsSold * unitPrice).toFixed(2));
    const costPct    = 0.4 + Math.random() * 0.2;
    const cogs       = parseFloat((revenue * costPct).toFixed(2));
    const grossProfit= parseFloat((revenue - cogs).toFixed(2));
    const expenses   = parseFloat((revenue * (0.05 + Math.random() * 0.1)).toFixed(2));
    const netProfit  = parseFloat((grossProfit - expenses).toFixed(2));
    const margin     = parseFloat(((netProfit / revenue) * 100).toFixed(2));
    const quarter    = `Q${Math.ceil((i % 12 || 12) / 3)} ${2023 + Math.floor(i / 13)}`;

    rows.push({
      id: i,
      product:    products[i % products.length],
      region:     regions[i % regions.length],
      manager:    managers[i % managers.length],
      quarter,
      unitsSold,
      unitPrice,
      revenue,
      cogs,
      grossProfit,
      expenses,
      netProfit,
      margin,
      status:     statuses[i % statuses.length],
    });
  }
  return rows;
};

// ─── computeSummary ───────────────────────────────────────────────────────────
export const computeSummary = (salesData, existingSummaryData = null, customRanges = [], visibleCols = null) => {
  const sd = salesData || [];

  if (existingSummaryData && existingSummaryData.length > 0) {
    return existingSummaryData.map(row => ({
      ...row,
      value: evaluateSummaryFormula(row.formula, sd, row.metric, customRanges, visibleCols),
    }));
  }

  if (sd.length === 0) {
    return [
      { metric: 'Total Revenue',    formula: '=SUM(Revenue)',                                         value: '$0.00',  note: 'Sum of all revenue' },
      { metric: 'Total COGS',       formula: '=SUM(COGS)',                                            value: '$0.00',  note: 'Cost of Goods Sold' },
      { metric: 'Gross Profit',     formula: '=Revenue - COGS',                                       value: '$0.00',  note: 'Revenue minus COGS' },
      { metric: 'Total Expenses',   formula: '=SUM(Expenses)',                                        value: '$0.00',  note: 'Operating expenses' },
      { metric: 'Net Profit',       formula: '=GrossProfit - Expenses',                               value: '$0.00',  note: 'Gross Profit minus Expenses' },
      { metric: 'Avg Margin %',     formula: '=AVERAGE(Margin)',                                      value: '0.00%',  note: 'Average net margin' },
      { metric: 'Top Region',       formula: '=INDEX(Region,MATCH(MAX(Revenue),Revenue,0))',           value: '-',      note: 'Region with max revenue' },
      { metric: 'Top Product',      formula: '=INDEX(Product,MATCH(MAX(UnitsSold),UnitsSold,0))',     value: '-',      note: 'Product with max units' },
      { metric: 'Total Units Sold', formula: '=SUM(UnitsSold)',                                       value: '0',      note: 'Sum of all units sold' },
      { metric: 'Avg Unit Price',   formula: '=AVERAGE(UnitPrice)',                                   value: '$0.00',  note: 'Average selling price' },
    ];
  }

  const totalRevenue  = sd.reduce((s, r) => s + evaluateField(r, 'revenue'), 0);
  const totalCOGS     = sd.reduce((s, r) => s + evaluateField(r, 'cogs'), 0);
  const grossProfit   = totalRevenue - totalCOGS;
  const totalExpenses = sd.reduce((s, r) => s + evaluateField(r, 'expenses'), 0);
  const netProfit     = grossProfit - totalExpenses;
  const avgMargin     = sd.length ? sd.reduce((s, r) => s + evaluateField(r, 'margin'), 0) / sd.length : 0;
  const totalUnits    = sd.reduce((s, r) => s + (Number(r.unitsSold) || 0), 0);
  const avgPrice      = sd.length ? sd.reduce((s, r) => s + (Number(r.unitPrice) || 0), 0) / sd.length : 0;

  const regionMap = {};
  sd.forEach(r => { regionMap[r.region] = (regionMap[r.region] || 0) + evaluateField(r, 'revenue'); });
  const topRegion = Object.entries(regionMap).sort((a, b) => b[1] - a[1])[0]?.[0] || '-';

  const prodMap = {};
  sd.forEach(r => { prodMap[r.product] = (prodMap[r.product] || 0) + (Number(r.unitsSold) || 0); });
  const topProduct = Object.entries(prodMap).sort((a, b) => b[1] - a[1])[0]?.[0] || '-';

  const fmt  = n => `$${n.toLocaleString('en-US', { minimumFractionDigits: 2, maximumFractionDigits: 2 })}`;

  return [
    { metric: 'Total Revenue',    formula: '=SUM(Revenue)',                                       value: fmt(totalRevenue),  note: 'Sum of all revenue' },
    { metric: 'Total COGS',       formula: '=SUM(COGS)',                                          value: fmt(totalCOGS),     note: 'Cost of Goods Sold' },
    { metric: 'Gross Profit',     formula: '=Revenue - COGS',                                     value: fmt(grossProfit),   note: 'Revenue minus COGS' },
    { metric: 'Total Expenses',   formula: '=SUM(Expenses)',                                      value: fmt(totalExpenses), note: 'Operating expenses' },
    { metric: 'Net Profit',       formula: '=GrossProfit - Expenses',                             value: fmt(netProfit),     note: 'Gross Profit minus Expenses' },
    { metric: 'Avg Margin %',     formula: '=AVERAGE(Margin)',                                    value: `${avgMargin.toFixed(2)}%`, note: 'Average net margin' },
    { metric: 'Top Region',       formula: '=INDEX(Region,MATCH(MAX(Revenue),Revenue,0))',         value: topRegion,          note: 'Region with max revenue' },
    { metric: 'Top Product',      formula: '=INDEX(Product,MATCH(MAX(UnitsSold),UnitsSold,0))',   value: topProduct,         note: 'Product with max units sold' },
    { metric: 'Total Units Sold', formula: '=SUM(UnitsSold)',                                     value: totalUnits.toLocaleString(), note: 'Sum of all units sold' },
    { metric: 'Avg Unit Price',   formula: '=AVERAGE(UnitPrice)',                                 value: `$${avgPrice.toFixed(2)}`,   note: 'Average selling price' },
  ];
};

// ─── getProjectData ───────────────────────────────────────────────────────────
export const getProjectData = (project) => {
  const data = {
    FINANCE:   getSalesData(),
    BANKING:   getSalesData().map(r => ({ ...r, product: r.product + ' Loan',   region: r.region })),
    INSURANCE: getSalesData().map(r => ({ ...r, product: r.product + ' Policy', region: r.region })),
  };
  return data[project] || [];
};

// ─── Excel column-letter map for export ──────────────────────────────────────
// fieldName β†’ Excel column letter (1-indexed: A=1st col of SalesData sheet)
export const FIELD_TO_EXCEL_COL = {
  id: 'A', product: 'B', region: 'C', manager: 'D', quarter: 'E',
  unitsSold: 'F', unitPrice: 'G', revenue: 'H', cogs: 'I',
  grossProfit: 'J', expenses: 'K', netProfit: 'L', margin: 'M', status: 'N',
};