File size: 28,043 Bytes
f571da5
 
 
 
 
 
 
e55d55f
f571da5
e55d55f
f571da5
 
e55d55f
b5cf60c
f571da5
 
 
e55d55f
f571da5
 
 
 
e55d55f
 
 
 
 
 
 
 
 
b5cf60c
 
e55d55f
 
b5cf60c
e55d55f
 
 
 
 
 
 
 
 
 
 
 
 
 
 
f571da5
 
e55d55f
f571da5
 
e55d55f
f571da5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
f571da5
 
 
 
 
 
 
 
 
 
b5cf60c
f571da5
e55d55f
 
b5cf60c
e55d55f
 
b5cf60c
e55d55f
 
 
 
 
 
 
b5cf60c
e55d55f
 
b5cf60c
e55d55f
f571da5
b5cf60c
f571da5
 
e55d55f
f571da5
 
e55d55f
b5cf60c
 
e55d55f
b5cf60c
e55d55f
f571da5
b5cf60c
f571da5
e55d55f
f571da5
e55d55f
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
 
 
 
 
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
 
 
 
 
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
f571da5
 
 
 
 
 
 
 
 
 
 
 
 
 
b5cf60c
 
 
e55d55f
f571da5
b5cf60c
 
e55d55f
f571da5
e55d55f
 
 
 
 
f571da5
e55d55f
 
f571da5
e55d55f
 
 
f571da5
e55d55f
 
f571da5
e55d55f
 
f571da5
e55d55f
 
ee575e3
e55d55f
 
ee575e3
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
 
ee575e3
f571da5
e55d55f
 
 
 
 
ee575e3
f571da5
 
e55d55f
f571da5
 
 
 
e55d55f
f571da5
 
 
 
ee575e3
e55d55f
f571da5
e55d55f
 
 
 
ee575e3
e55d55f
 
 
f571da5
e55d55f
f571da5
e55d55f
 
 
 
 
 
 
ee575e3
e55d55f
f571da5
 
 
e55d55f
f571da5
 
e55d55f
f571da5
 
 
 
 
 
 
 
 
 
ee575e3
 
e55d55f
 
f571da5
 
 
ee575e3
 
f571da5
e55d55f
 
ee575e3
 
 
 
 
 
 
 
 
 
 
e55d55f
ee575e3
 
 
 
 
 
 
e55d55f
ee575e3
 
 
e55d55f
ee575e3
 
 
 
 
 
e55d55f
f571da5
 
ee575e3
f571da5
ee575e3
e55d55f
ee575e3
 
 
 
e55d55f
 
f571da5
b5cf60c
 
 
 
 
 
 
 
f571da5
b5cf60c
 
f571da5
d2c0d9f
 
a26c360
 
 
 
 
 
 
d2c0d9f
 
 
 
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
f571da5
b5cf60c
f571da5
b5cf60c
f571da5
b5cf60c
f571da5
b5cf60c
f571da5
e55d55f
f571da5
e55d55f
 
 
 
 
 
 
f571da5
b5cf60c
92a0613
e55d55f
 
b5cf60c
 
 
 
 
 
 
 
 
 
 
 
f571da5
 
 
 
 
ee575e3
e55d55f
 
f571da5
 
 
e55d55f
f571da5
 
 
 
 
 
 
 
 
 
e55d55f
 
f571da5
 
 
 
e55d55f
 
 
f571da5
e55d55f
 
 
 
 
f571da5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
e55d55f
f571da5
e55d55f
 
ee575e3
e55d55f
f571da5
 
 
e55d55f
f571da5
 
e55d55f
f571da5
 
e55d55f
 
 
 
 
f571da5
 
 
 
 
 
 
 
 
e55d55f
 
 
 
f571da5
 
 
 
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
511
512
513
514
515
516
517
518
519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539
540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
559
560
561
562
563
564
565
566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
import gradio as gr
import PyPDF2
import re
import json
from typing import Dict, List, Tuple, Any
import traceback

class SemanticFormulaAnalyzer:
    def __init__(self, formula_file_path: str = "formulas.txt"):
        """Initialize the analyzer with the semantic formula file"""
        self.formula_file_path = formula_file_path
        self.formulas = {}
        self.computed_values = {}
        self.defaults = {}
        self.load_formulas()
    
    def load_formulas(self):
        """Load semantic formulas from file"""
        try:
            with open(self.formula_file_path, 'r', encoding='utf-8') as f:
                content = f.read()
            
            lines = content.split('\n')
            current_formula_name = None
            current_formula = None
            current_description = None
            
            for line in lines:
                line = line.strip()
                
                if not line or line.startswith('#'):
                    if line.startswith('# Description:'):
                        current_description = line.replace('# Description:', '').strip()
                    continue
                
                if '=' in line:
                    if current_formula_name and current_formula:
                        self.formulas[current_formula_name] = {
                            'formula': current_formula,
                            'description': current_description or current_formula_name
                        }
                    
                    parts = line.split('=', 1)
                    current_formula_name = parts[0].strip()
                    current_formula = parts[1].strip()
                    current_description = None
            
            if current_formula_name and current_formula:
                self.formulas[current_formula_name] = {
                    'formula': current_formula,
                    'description': current_description or current_formula_name
                }
            
            print(f"βœ… Loaded {len(self.formulas)} semantic formulas")
            
        except Exception as e:
            print(f"❌ Error loading formulas: {str(e)}")
            traceback.print_exc()
    
    def extract_text_from_pdf(self, file_path: str) -> str:
        """Extract text from PDF file"""
        try:
            text = ""
            with open(file_path, 'rb') as file:
                pdf_reader = PyPDF2.PdfReader(file)
                for page in pdf_reader.pages:
                    text += page.extract_text() + "\n"
            return text
        except Exception as e:
            print(f"Error extracting PDF: {str(e)}")
            return ""
    
    def extract_text_from_txt(self, file_path: str) -> str:
        """Extract text from TXT file"""
        try:
            with open(file_path, 'r', encoding='utf-8', errors='ignore') as file:
                return file.read()
        except Exception as e:
            print(f"Error reading TXT: {str(e)}")
            return ""
    
    def extract_data_from_files(self, files: List[str]) -> Dict[str, Any]:
        """Extract data with semantic variable names"""
        combined_text = ""
        
        for file_path in files:
            if file_path.lower().endswith('.pdf'):
                combined_text += self.extract_text_from_pdf(file_path) + "\n"
            else:
                combined_text += self.extract_text_from_txt(file_path) + "\n"
        
        extracted_data = {}
        
        # Comprehensive extraction patterns
        patterns = {
            # Basic Property Info
            'UNITS': [r'(?:Total\s+)?Units?\s*:?\s*(\d+)', r'(\d+)\s*units?'],
            'GROSS_SF': [r'Building\s+(?:Size|SF)\s*:?\s*([\d,]+)', r'Gross\s+SF\s*:?\s*([\d,]+)', r'GSF\s*:?\s*([\d,]+)'],
            'BUILDING_SF': [r'Building\s+(?:Size|SF)\s*:?\s*([\d,]+)'],
            'RENTABLE_SF': [r'Rentable\s+SF\s*:?\s*([\d,]+)', r'RSF\s*:?\s*([\d,]+)'],
            'RETAIL_SF': [r'Retail\s+SF\s*:?\s*([\d,]+)', r'Retail\s+Space\s*:?\s*([\d,]+)\s*SF'],
            
            # Financial - Core
            'PRICE': [r'(?:Asking\s+)?Price\s*:?\s*\$\s*([\d,]+)', r'Purchase\s+Price\s*:?\s*\$\s*([\d,]+)'],
            'NOI': [r'Net\s+Operating\s+Income\s*(?:\(NOI\))?\s*:?\s*\$?\s*([\d,]+)'],
            'NET_OPERATING_INCOME': [r'Net\s+Operating\s+Income\s*(?:\(NOI\))?\s*:?\s*\$?\s*([\d,]+)'],
            'EGI': [r'Effective\s+Gross\s+Income\s*:?\s*\$?\s*([\d,]+)'],
            'EFFECTIVE_GROSS_INCOME': [r'Effective\s+Gross\s+Income\s*:?\s*\$?\s*([\d,]+)'],
            'VACANCY_RATE': [r'Vacancy\s*(?:Rate)?\s*(?:\()?([\d.]+)%'],
            
            # Operating Expenses
            'OPEX': [r'Operating\s+Expenses\s*:?\s*\$?\s*([\d,]+)'],
            'TOTAL_OPERATING_EXPENSES': [r'Total\s+Operating\s+Expenses\s*=?\s*\$?\s*([\d,]+)'],
            'PROPERTY_TAXES': [r'Property\s+Taxes\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'REAL_ESTATE_TAXES': [r'(?:Real\s+Estate\s+|Property\s+)Taxes\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'INSURANCE': [r'Insurance\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'UTILITIES': [r'Utilities\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'REPAIRS_AND_MAINTENANCE': [r'Repairs?\s*(?:&|and)?\s*Maintenance\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'PAYROLL': [r'Payroll\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'ADMINISTRATIVE': [r'Administrative\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'PROFESSIONAL_FEES': [r'Professional\s+Fees\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'MANAGEMENT_FEE': [r'Management\s*(?:\([^)]+\))?\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            'MANAGEMENT_FEE_PERCENTAGE': [r'Management\s*.*?([\d.]+)%'],
            
            # Rates
            'CAP_RATE': [r'Cap\s+Rate\s*:?\s*([\d.]+)%?'],
            'INTEREST_RATE': [r'Interest\s+Rate\s*:?\s*([\d.]+)%?'],
            'INTEREST_RATE_BASIS_POINTS': [r'Interest\s+Rate\s*:?\s*(\d+)\s*(?:bps|basis\s+points)'],
            'LTC': [r'Loan[- ]to[- ]Cost\s*(?:\(LTC\))?\s*:?\s*([\d.]+)%?'],
            'LTC_RATIO': [r'Loan[- ]to[- ]Cost\s*(?:\(LTC\))?\s*:?\s*([\d.]+)%?'],
            'EXIT_CAP_RATE': [r'Exit\s+Cap\s+Rate\s*:?\s*([\d.]+)%?'],
            
            # Rent & Revenue
            'FREE_MARKET_RENT_PSF': [r'Free\s+Market\s+Rent\s*:?\s*\$?\s*([\d,]+\.?\d*)\s*(?:/\s*)?(?:PSF|per\s+SF)'],
            'AFFORDABLE_RENT_PSF': [r'Affordable\s+Rent\s*:?\s*\$?\s*([\d,]+\.?\d*)\s*(?:/\s*)?(?:PSF|per\s+SF)'],
            'RETAIL_RENT_PSF': [r'Retail\s+Rent\s*:?\s*\$?\s*([\d,]+\.?\d*)\s*(?:/\s*)?(?:PSF|per\s+SF)'],
            'OTHER_INCOME_PER_UNIT': [r'Other\s+Income\s*:?\s*\$?\s*([\d,]+\.?\d*)\s*(?:/\s*)?(?:unit|per\s+unit)'],
            'PARKING_INCOME': [r'Parking\s+Income\s*:?\s*\$?\s*([\d,]+\.?\d*)'],
            
            # Inflation & Time
            'REVENUE_INFLATION_RATE': [r'Revenue\s+Inflation\s*:?\s*([\d.]+)%?'],
            'EXPENSE_INFLATION_RATE': [r'Expense\s+Inflation\s*:?\s*([\d.]+)%?'],
            'LEASE_UP_MONTHS': [r'Lease[- ]?Up\s+Period\s*:?\s*(\d+)\s*months?'],
            'STABILIZATION_MONTHS': [r'Stabilization\s+Period\s*:?\s*(\d+)\s*months?'],
            'CONSTRUCTION_MONTHS': [r'Construction\s+(?:Period|Duration)\s*:?\s*(\d+)\s*months?'],
            'HOLD_PERIOD_MONTHS': [r'Hold\s+Period\s*:?\s*(\d+)\s*months?'],
            
            # Construction & Development
            'CONSTRUCTION_COST_PER_GSF': [r'Construction\s+Cost\s*:?\s*\$?\s*([\d,]+)\s*per\s+(?:GSF|SF)'],
            'TOTAL_CONSTRUCTION_GMP': [r'(?:Total\s+)?Construction\s+GMP\s*:?\s*\$?\s*([\d,]+)'],
            'TOTAL_SOFT_COST': [r'(?:Total\s+)?Soft\s+Costs?\s*:?\s*\$?\s*([\d,]+)'],
            
            # Soft Costs Components
            'ARCHITECTURE_AND_INTERIOR_COST': [r'(?:Architecture|A&I)\s*(?:&|and)?\s*Interior\s*:?\s*\$?\s*([\d,]+)'],
            'STRUCTURAL_ENGINEERING_COST': [r'Structural\s+Engineering\s*:?\s*\$?\s*([\d,]+)'],
            'MEP_ENGINEERING_COST': [r'MEP\s+Engineering\s*:?\s*\$?\s*([\d,]+)'],
            'CIVIL_ENGINEERING_COST': [r'Civil\s+Engineering\s*:?\s*\$?\s*([\d,]+)'],
            'CONTROLLED_INSPECTIONS_COST': [r'(?:Controlled\s+)?Inspections?\s*:?\s*\$?\s*([\d,]+)'],
            'SURVEYING_COST': [r'Surveying\s*:?\s*\$?\s*([\d,]+)'],
            'UTILITIES_CONNECTION_COST': [r'Utilities?\s+Connection\s*:?\s*\$?\s*([\d,]+)'],
            'ADVERTISING_AND_MARKETING_COST': [r'(?:Advertising|Marketing)\s*:?\s*\$?\s*([\d,]+)'],
            'ACCOUNTING_COST': [r'Accounting\s*:?\s*\$?\s*([\d,]+)'],
            'MONITORING_COST': [r'Monitoring\s*:?\s*\$?\s*([\d,]+)'],
            'FF_AND_E_COST': [r'FF&E\s*:?\s*\$?\s*([\d,]+)'],
            'ENVIRONMENTAL_CONSULTANT_FEE': [r'Environmental\s+Consultant\s*:?\s*\$?\s*([\d,]+)'],
            'MISCELLANEOUS_CONSULTANTS_FEE': [r'Misc(?:ellaneous)?\s+Consultants\s*:?\s*\$?\s*([\d,]+)'],
            'GENERAL_LEGAL_COST': [r'(?:General\s+)?Legal\s*:?\s*\$?\s*([\d,]+)'],
            'REAL_ESTATE_TAXES_DURING_CONSTRUCTION': [r'(?:RE\s+)?Taxes\s+During\s+Construction\s*:?\s*\$?\s*([\d,]+)'],
            'MISCELLANEOUS_ADMIN_COST': [r'Misc(?:ellaneous)?\s+Admin\s*:?\s*\$?\s*([\d,]+)'],
            'IBR_COST': [r'IBR\s*:?\s*\$?\s*([\d,]+)'],
            'PROJECT_TEAM_COST': [r'Project\s+Team\s*:?\s*\$?\s*([\d,]+)'],
            'PEM_FEES': [r'PEM\s+Fees\s*:?\s*\$?\s*([\d,]+)'],
            'BANK_FEES': [r'Bank\s+Fees\s*:?\s*\$?\s*([\d,]+)'],
            
            # Land & Acquisition
            'LAND_VALUE': [r'(?:Total\s+)?Land\s+Value\s*:?\s*\$?\s*([\d,]+)'],
            'CLOSING_COSTS': [r'Closing\s+Costs\s*:?\s*\$?\s*([\d,]+)'],
            'ACQUISITION_FEE': [r'Acq(?:uisition)?\s+Fee\s*:?\s*\$?\s*([\d,]+)'],
            
            # Capital Stack
            'FINANCING_COST': [r'Financing\s+Cost\s*:?\s*\$?\s*([\d,]+)'],
            'FINANCING_PERCENTAGE': [r'Financing\s+(?:Percentage|%)\s*:?\s*([\d.]+)%?'],
            'INTEREST_RESERVE': [r'Interest\s+Reserve\s*:?\s*\$?\s*([\d,]+)'],
            'LOAN_AMOUNT': [r'Loan\s+Amount\s*:?\s*\$?\s*([\d,]+)'],
            
            # Exit Strategy
            'SALE_COST_PERCENTAGE': [r'Sale\s+Cost\s*:?\s*([\d.]+)%?'],
            'GP_PREF_RATE': [r'GP\s+Pref(?:erred)?\s+Rate\s*:?\s*([\d.]+)%?'],
            'LP_PREF_RATE': [r'LP\s+Pref(?:erred)?\s+Rate\s*:?\s*([\d.]+)%?'],
            'PROMOTE_PERCENTAGE': [r'Promote\s*:?\s*([\d.]+)%?'],
        }
        
        for key, pattern_list in patterns.items():
            for pattern in pattern_list:
                matches = re.findall(pattern, combined_text, re.IGNORECASE)
                if matches:
                    try:
                        value_str = matches[0].replace(',', '').strip()
                        value = float(value_str)
                        extracted_data[key] = value
                        break
                    except (ValueError, IndexError):
                        continue
        
        # Post-processing: percentages
        if 'INTEREST_RATE' in extracted_data and extracted_data['INTEREST_RATE'] > 1:
            extracted_data['INTEREST_RATE'] = extracted_data['INTEREST_RATE'] / 100
            extracted_data['INTEREST_RATE_DECIMAL'] = extracted_data['INTEREST_RATE']
        
        if 'LTC' in extracted_data and extracted_data['LTC'] > 1:
            extracted_data['LTC'] = extracted_data['LTC'] / 100
            extracted_data['LTC_RATIO'] = extracted_data['LTC']
        
        if 'EXIT_CAP_RATE' in extracted_data:
            if extracted_data['EXIT_CAP_RATE'] > 1:
                extracted_data['EXIT_CAP_RATE_DECIMAL'] = extracted_data['EXIT_CAP_RATE'] / 100
            else:
                extracted_data['EXIT_CAP_RATE_DECIMAL'] = extracted_data['EXIT_CAP_RATE']
        
        if 'VACANCY_RATE' in extracted_data and extracted_data['VACANCY_RATE'] > 1:
            extracted_data['VACANCY_RATE'] = extracted_data['VACANCY_RATE'] / 100
        
        # Map synonyms
        if 'BUILDING_SF' in extracted_data and 'GROSS_SF' not in extracted_data:
            extracted_data['GROSS_SF'] = extracted_data['BUILDING_SF']
        
        if 'GROSS_SF' in extracted_data and 'RENTABLE_SF' not in extracted_data:
            extracted_data['RENTABLE_SF'] = extracted_data['GROSS_SF'] * 0.9
        
        if 'EGI' in extracted_data and 'EFFECTIVE_GROSS_INCOME' not in extracted_data:
            extracted_data['EFFECTIVE_GROSS_INCOME'] = extracted_data['EGI']
        
        if 'NOI' in extracted_data and 'NET_OPERATING_INCOME' not in extracted_data:
            extracted_data['NET_OPERATING_INCOME'] = extracted_data['NOI']
        
        if 'OPEX' in extracted_data and 'TOTAL_OPERATING_EXPENSES' not in extracted_data:
            extracted_data['TOTAL_OPERATING_EXPENSES'] = extracted_data['OPEX']
        
        # DEFAULT VALUES & ASSUMPTIONS
        self.defaults = {
            'MANAGEMENT_FEE_PERCENTAGE': 0.03,
            'VACANCY_RATE': 0.05,
            'REVENUE_INFLATION_RATE': 0.03,
            'EXPENSE_INFLATION_RATE': 0.025,
            'INTEREST_RATE_BASIS_POINTS': 500,
            'EXIT_CAP_RATE_DECIMAL': 0.05,
            'SALE_COST_PERCENTAGE': 0.02,
            'LTC_RATIO': 0.75,
            'FINANCING_PERCENTAGE': 0.01,
            'CONSTRUCTION_MONTHS': 24,
            'LEASE_UP_MONTHS': 12,
            'STABILIZATION_MONTHS': 6,
            'HOLD_PERIOD_MONTHS': 84,
            'GP_PREF_RATE': 0.08,
            'LP_PREF_RATE': 0.08,
            'PROMOTE_PERCENTAGE': 0.20,
        }
        
        # Apply defaults
        for key, default_value in self.defaults.items():
            if key not in extracted_data:
                extracted_data[key] = default_value
        
        # Calculate soft costs as % of construction if available
        if 'TOTAL_CONSTRUCTION_GMP' in extracted_data:
            gmp = extracted_data['TOTAL_CONSTRUCTION_GMP']
            soft_defaults = {
                'ARCHITECTURE_AND_INTERIOR_COST': 0.025,
                'STRUCTURAL_ENGINEERING_COST': 0.01,
                'MEP_ENGINEERING_COST': 0.015,
                'CIVIL_ENGINEERING_COST': 0.005,
                'CONTROLLED_INSPECTIONS_COST': 0.003,
                'SURVEYING_COST': 0.002,
                'UTILITIES_CONNECTION_COST': 0.005,
                'ACCOUNTING_COST': 0.001,
                'MONITORING_COST': 0.001,
                'FF_AND_E_COST': 0.01,
                'ENVIRONMENTAL_CONSULTANT_FEE': 0.002,
                'MISCELLANEOUS_CONSULTANTS_FEE': 0.005,
                'GENERAL_LEGAL_COST': 0.003,
                'REAL_ESTATE_TAXES_DURING_CONSTRUCTION': 0.005,
                'MISCELLANEOUS_ADMIN_COST': 0.002,
                'IBR_COST': 0.003,
                'PROJECT_TEAM_COST': 0.005,
                'PEM_FEES': 0.01,
                'BANK_FEES': 0.005,
            }
            
            for key, pct in soft_defaults.items():
                if key not in extracted_data:
                    extracted_data[key] = gmp * pct
        
        # Calculate construction GMP if cost per GSF available
        if 'CONSTRUCTION_COST_PER_GSF' in extracted_data and 'GROSS_SF' in extracted_data and 'TOTAL_CONSTRUCTION_GMP' not in extracted_data:
            extracted_data['TOTAL_CONSTRUCTION_GMP'] = extracted_data['CONSTRUCTION_COST_PER_GSF'] * extracted_data['GROSS_SF']
        
        return extracted_data
    
    def extract_variables_from_formula(self, formula: str) -> List[str]:
        """Extract variable names from formula"""
        var_pattern = r'\b([A-Z][A-Z0-9_]*)\b'
        variables = re.findall(var_pattern, formula)
        python_builtins = {'SUM', 'MIN', 'MAX', 'ABS', 'ROUND'}
        variables = [v for v in variables if v not in python_builtins]
        return list(set(variables))
    
    def check_formula_computable(self, formula: str, data: Dict[str, Any]) -> Tuple[bool, List[str]]:
        """Check if formula can be computed"""
        variables = self.extract_variables_from_formula(formula)
        missing = []
        
        for var in variables:
            if var not in data and var not in self.computed_values:
                missing.append(var)
        
        return len(missing) == 0, missing
    
    def safe_eval_formula(self, formula: str, data: Dict[str, Any]) -> Any:
        """Safely evaluate a semantic formula"""
        try:
            all_data = {**data, **self.computed_values}
            formula_eval = formula
            variables = self.extract_variables_from_formula(formula)
            
            for var in sorted(variables, key=len, reverse=True):
                if var in all_data:
                    value = all_data[var]
                    formula_eval = re.sub(r'\b' + var + r'\b', str(value), formula_eval)
            
            formula_eval = formula_eval.replace('^', '**')
            
            safe_dict = {
                'min': min,
                'max': max,
                'sum': sum,
                'abs': abs,
                'round': round
            }
            
            result = eval(formula_eval, {"__builtins__": safe_dict}, {})
            return result
            
        except Exception as e:
            raise Exception(f"Evaluation error: {str(e)}")
    
    def process_files(self, files) -> Tuple[str, str, str]:
        """Main processing function"""
        try:
            if not files:
                return "❌ No files uploaded", "", ""
            
            file_paths = [f.name for f in files]
            extracted_data = self.extract_data_from_files(file_paths)
            
            if not extracted_data:
                return "❌ No data could be extracted from the files", "", ""
            
            self.computed_values = {}
            
            # Multiple passes for dependency resolution
            max_iterations = 10
            computable_formulas = {}
            non_computable_formulas = {}
            
            for iteration in range(max_iterations):
                newly_computed = 0
                
                for formula_name, formula_info in self.formulas.items():
                    if formula_name in computable_formulas:
                        continue
                    
                    formula = formula_info['formula']
                    all_data = {**extracted_data, **self.computed_values}
                    
                    is_computable, missing_vars = self.check_formula_computable(formula, all_data)
                    
                    if is_computable:
                        try:
                            result = self.safe_eval_formula(formula, all_data)
                            
                            computable_formulas[formula_name] = {
                                'description': formula_info['description'],
                                'formula': formula,
                                'result': result,
                                'formatted_result': f"{result:,.2f}" if isinstance(result, (int, float)) else str(result),
                                'iteration': iteration + 1
                            }
                            
                            self.computed_values[formula_name] = result
                            newly_computed += 1
                            
                        except Exception as e:
                            non_computable_formulas[formula_name] = {
                                'description': formula_info['description'],
                                'formula': formula,
                                'error': str(e),
                                'missing_variables': []
                            }
                    else:
                        non_computable_formulas[formula_name] = {
                            'description': formula_info['description'],
                            'formula': formula,
                            'missing_variables': missing_vars
                        }
                
                print(f"πŸ“Š Iteration {iteration + 1}: Computed {newly_computed} new formulas (Total: {len(computable_formulas)})")
                
                if newly_computed == 0:
                    break
            
            for formula_name in computable_formulas.keys():
                non_computable_formulas.pop(formula_name, None)
            
            # Group by iteration
            by_iteration = {}
            for name, info in computable_formulas.items():
                iter_num = info['iteration']
                if iter_num not in by_iteration:
                    by_iteration[iter_num] = []
                by_iteration[iter_num].append((name, info))
            
            # Create summary
            defaults_applied = sum(1 for k in extracted_data.keys() if k in self.defaults)
            
            summary = f"""
            ## πŸ“Š Analysis Summary
            
            **Total Formulas Loaded:** {len(self.formulas)}
            **βœ… Computable Formulas:** {len(computable_formulas)} ({len(computable_formulas) / len(self.formulas) * 100:.1f}%)
            **❌ Non-Computable Formulas:** {len(non_computable_formulas)} ({len(non_computable_formulas) / len(self.formulas) * 100:.1f}%)
            **πŸ“„ Files Processed:** {len(file_paths)}
            **πŸ”’ Data Points Extracted:** {len(extracted_data)}
            **🎯 Defaults Applied:** {defaults_applied}
            **πŸ”„ Computation Iterations:** {iteration + 1}
            
            ### πŸ“ˆ Progress by Iteration
            """
                        
            for iter_num in sorted(by_iteration.keys()):
                summary += f"- Iteration {iter_num}: {len(by_iteration[iter_num])} formulas computed\n"
            
            # Analyze missing variables
            missing_var_count = {}
            if non_computable_formulas:
                for name, info in non_computable_formulas.items():
                    for var in info.get('missing_variables', []):
                        if var not in missing_var_count:
                            missing_var_count[var] = []
                        missing_var_count[var].append(name)
                
                top_blockers = sorted(missing_var_count.items(), key=lambda x: len(x[1]), reverse=True)[:5]
                if top_blockers:
                    summary += f"\n### 🚫 Top 5 Missing Variables\n"
                    for var, blocked in top_blockers:
                        summary += f"- **{var}**: Blocks {len(blocked)} formulas\n"
            
            # Extracted data display
            data_display = "## πŸ“₯ Extracted Property Data\n\n"
            data_display += "| Variable | Value | Source |\n|----------|-------|--------|\n"
            for key, value in sorted(extracted_data.items()):
                source = "πŸ“„ Document" if key not in self.defaults else "βš™οΈ Default"
                if isinstance(value, float):
                    data_display += f"| {key} | {value:,.4f} | {source} |\n"
                else:
                    data_display += f"| {key} | {value} | {source} |\n"
            
            # Results display
            results_display = "## βœ… Computed Formulas\n\n"
            
            for iter_num in sorted(by_iteration.keys()):
                results_display += f"### Iteration {iter_num} ({len(by_iteration[iter_num])} formulas)\n\n"
                for name, info in sorted(by_iteration[iter_num]):
                    results_display += f"**{name}** = {info['formatted_result']}\n"
                    results_display += f"*{info['description']}*\n"
                    results_display += f"`{info['formula']}`\n\n"
            
            # Non-computable formulas
            # if non_computable_formulas:
            #     results_display += f"\n## ❌ Non-Computable Formulas ({len(non_computable_formulas)})\n\n"
                
            #     if missing_var_count:
            #         results_display += "### 🚫 Top Missing Variables (Blocking Multiple Formulas)\n\n"
            #         sorted_missing = sorted(missing_var_count.items(), key=lambda x: len(x[1]), reverse=True)
                    
            #         for idx, (var, blocked_formulas) in enumerate(sorted_missing[:15]):
            #             results_display += f"{idx+1}. **{var}** - Blocks {len(blocked_formulas)} formulas\n"
            #             sample = blocked_formulas[:3]
            #             results_display += f"   - Affects: {', '.join(sample)}"
            #             if len(blocked_formulas) > 3:
            #                 results_display += f" ... and {len(blocked_formulas) - 3} more"
            #             results_display += "\n"
            #         results_display
            json_output = {
                'summary': {
                    'total_formulas': len(self.formulas),
                    'computable': len(computable_formulas),
                    'non_computable': len(non_computable_formulas),
                    'files_processed': len(file_paths),
                    'iterations': iteration + 1,
                    'success_rate': round(len(computable_formulas) / len(self.formulas) * 100, 2)
                },
                'extracted_data': extracted_data,
                'computable_formulas': computable_formulas,
                'non_computable_formulas': {k: v for k, v in list(non_computable_formulas.items())[:20]}
            }
            
            json_str = json.dumps(json_output, indent=2)
            
            return summary, data_display + "\n\n" + results_display, json_str
            
        except Exception as e:
            error_msg = f"❌ Error processing files:\n{str(e)}\n\n{traceback.format_exc()}"
            return error_msg, "", ""

# Initialize analyzer
analyzer = SemanticFormulaAnalyzer("formulas.txt")

# Create Gradio interface
with gr.Blocks(title="Property Formula Analyzer", theme=gr.themes.Soft()) as app:
    gr.Markdown("""
    # 🏒 Property Formula Analyzer - Semantic Edition
    
    Upload property documents to extract data and compute real estate formulas using **semantic variable names**.
    
    ### Features:
    - πŸ“„ Extracts data from PDFs and text files
    - πŸ”’ Matches property metrics to formula variables
    - πŸ”„ Multi-pass computation for dependent formulas
    - πŸ“Š Clear, human-readable formula names
    """)
    
    with gr.Row():
        with gr.Column():
            file_input = gr.File(
                label="πŸ“ Upload Property Documents",
                file_count="multiple",
                file_types=[".pdf", ".txt"],
                type="filepath"
            )
            
            analyze_btn = gr.Button("πŸ” Analyze & Compute Formulas", variant="primary", size="lg")
            
            gr.Markdown("""
            ### πŸ“‹ Instructions:
            1. Upload property documents (Offering Memorandum, Operating Expenses, etc.)
            2. Click "Analyze & Compute Formulas"
            3. Review extracted data and computed metrics
            4. Download JSON results
            
            **Example Variables**: `UNITS`, `PRICE`, `NOI`, `GROSS_SF`, `EFFECTIVE_GROSS_INCOME`
            """)
    
    with gr.Row():
        summary_output = gr.Markdown(label="Summary")
    
    with gr.Row():
        results_output = gr.Markdown(label="Results")
    
    with gr.Row():
        json_output = gr.Code(
            label="πŸ“₯ JSON Results",
            language="json",
            lines=20
        )
    
    analyze_btn.click(
        fn=analyzer.process_files,
        inputs=[file_input],
        outputs=[summary_output, results_output, json_output]
    )
    
    gr.Markdown("""
    ---
    ### πŸ’‘ Tips:
    - The system uses semantic variable names (e.g., `Building_Efficiency` instead of `E1`)
    - Formulas cascade: computed values enable more formulas in subsequent iterations
    - Non-computable formulas show which variables are missing
    """)

if __name__ == "__main__":
    app.launch()