Financial Forecast Model
Run ID: 69cce9e63e7fb09ff16a63d02026-04-01Finance
PantheraHive BOS
BOS Dashboard

Build a financial forecast with revenue projections, expense modeling, cash flow analysis, break-even analysis, and investor-ready financial statements.

Financial Forecast Model: Infrastructure Needs Analysis

Project Step: 1 of 3 - Analyze Infrastructure Needs

Workflow: Financial Forecast Model

Description: Build a financial forecast with revenue projections, expense modeling, cash flow analysis, break-even analysis, and investor-ready financial statements.


Executive Summary

This document outlines the essential infrastructure required to successfully develop a comprehensive and investor-ready financial forecast model. The analysis covers data inputs, necessary technology and software, critical human resources and expertise, and key process considerations. The goal is to ensure a robust foundation for accurate revenue projections, detailed expense modeling, thorough cash flow analysis, insightful break-even calculations, and the generation of complete financial statements. Establishing this infrastructure upfront will streamline the modeling process, enhance data integrity, and facilitate future updates and scenario planning.

1. Objective Confirmation

The primary objective is to construct a detailed financial forecast model encompassing:

  • Revenue Projections: Top-line growth based on historical trends, market analysis, and operational drivers.
  • Expense Modeling: Detailed breakdown of Cost of Goods Sold (COGS), operating expenses (SG&A), and capital expenditures.
  • Cash Flow Analysis: Projections of operating, investing, and financing cash flows.
  • Break-Even Analysis: Determination of sales volume or revenue required to cover all costs.
  • Investor-Ready Financial Statements: Integrated Income Statement, Balance Sheet, and Cash Flow Statement.

This model will serve as a critical tool for strategic decision-making, performance monitoring, and investor communication.

2. Required Data Inputs

Accurate and comprehensive data is the bedrock of any reliable financial forecast. The following data categories are crucial:

2.1. Historical Financial Data (Past 3-5 Years Recommended)

  • Income Statements: Revenue, COGS, Gross Profit, Operating Expenses (Salaries, Rent, Marketing, R&D, G&A), Depreciation & Amortization, Interest Expense, Taxes, Net Income.
  • Balance Sheets: Cash & Equivalents, Accounts Receivable, Inventory, Fixed Assets, Accounts Payable, Accrued Expenses, Debt, Equity.
  • Cash Flow Statements: Cash from Operations, Cash from Investing, Cash from Financing.
  • General Ledger Data: Detailed transaction data for granular expense analysis and categorization.

2.2. Operational & Business-Specific Data

  • Sales & Marketing: Sales volumes (units/subscriptions), average selling prices (ASPs), customer acquisition costs (CAC), customer lifetime value (CLTV), churn rates, marketing spend by channel.
  • Product & Service: Cost per unit/service, production capacity, inventory levels, lead times.
  • Human Resources: Current headcount, salary and benefits structure, hiring plans, average compensation increases.
  • Capital Expenditures: Planned investments in property, plant, and equipment (PP&E), technology, and other assets.
  • Debt & Equity: Existing loan agreements (interest rates, repayment schedules), equity issuances, dividend policies.

2.3. Market & Economic Data

  • Industry Growth Rates: Relevant market size and projected growth for the specific industry segments.
  • Competitor Analysis: Pricing strategies, market share, and operational benchmarks of key competitors.
  • Economic Indicators: Inflation rates, interest rate forecasts, GDP growth, exchange rates (if applicable).
  • Regulatory Environment: Any anticipated changes in regulations impacting revenue or costs.

2.4. Key Business Assumptions

  • Revenue Drivers: Growth rates for existing products/services, pricing changes, new product/service launch timelines and projected sales.
  • Cost Drivers: COGS as a percentage of revenue, fixed vs. variable expense assumptions, supplier cost changes.
  • Working Capital: Assumptions for Days Sales Outstanding (DSO), Days Inventory Outstanding (DIO), Days Payables Outstanding (DPO).
  • Capital Structure: Future debt financing, equity raises, share buybacks.
  • Tax Rates: Applicable corporate tax rates.
  • Depreciation & Amortization: Assumed asset lives and depreciation methods.

3. Technology & Software Infrastructure

The right tools are essential for efficient data handling, modeling, and presentation.

3.1. Core Financial Modeling Platform

  • Microsoft Excel / Google Sheets:

* Pros: Universally accessible, highly flexible for custom modeling, strong calculation capabilities, extensive formula library.

* Cons: Can become unwieldy for very large, complex models; version control can be challenging; limited integration capabilities without add-ins.

* Recommendation: Essential as the primary tool for model construction due to its flexibility and widespread use. Robust version control (e.g., SharePoint, Google Drive version history) and naming conventions will be critical.

3.2. Data Management & Storage

  • Cloud Storage (e.g., Google Drive, OneDrive, SharePoint):

* Purpose: Secure storage of source data, model files, and assumption documents. Facilitates collaboration and version control.

* Recommendation: Implement a structured folder system with clear access permissions.

3.3. Potential Advanced Tools (Depending on Scale & Complexity)

  • Business Intelligence (BI) Tools (e.g., Tableau, Power BI, Looker):

* Purpose: If historical data is vast and disparate, or if advanced visualizations and interactive dashboards are desired for ongoing performance tracking. Can connect to various data sources (ERP, CRM, databases).

Recommendation: Consider for advanced reporting and dashboarding after* the core forecast model is built and validated. Not strictly necessary for initial model construction but highly beneficial for presentation and monitoring.

  • Financial Planning & Analysis (FP&A) Software (e.g., Anaplan, Adaptive Planning, Vena Solutions):

* Purpose: For larger organizations with complex, multi-departmental budgeting, forecasting, and scenario planning needs. Offers robust integration, workflow automation, and collaborative features.

* Recommendation: Not required for the initial build of a standalone model but a strong consideration for future scalability, process automation, and enterprise-wide financial management.

3.4. Presentation Tools

  • Microsoft PowerPoint / Google Slides:

* Purpose: To create investor-ready presentations summarizing the forecast, key assumptions, and financial highlights.

* Recommendation: Standard tools for professional communication.

4. Human Resources & Expertise

A skilled team is vital for gathering data, building the model, and interpreting results.

  • Lead Financial Modeler/Analyst:

* Skills: Advanced Excel proficiency, strong understanding of accounting principles (IFRS/GAAP), financial statement linkages, valuation methodologies, scenario analysis, and data interpretation.

* Responsibility: Design, build, and maintain the core financial model.

  • Business Stakeholders (e.g., Sales, Marketing, Operations, Product Leadership):

* Skills: Deep understanding of their respective departmental drivers, market insights, and operational capabilities.

* Responsibility: Provide critical input on growth assumptions, operational metrics, expense drivers, and strategic initiatives.

  • Executive Sponsor/Management:

* Skills: Strategic vision, understanding of overarching business goals, decision-making authority.

* Responsibility: Guide the strategic assumptions, review and approve the forecast, and ensure alignment with company objectives.

  • Accounting/Finance Team:

* Skills: Expertise in historical financial data extraction, reconciliation, and understanding of internal reporting structures.

* Responsibility: Provide accurate historical financial statements and general ledger data.

5. Process & Methodological Considerations

Establishing clear processes will ensure efficiency, accuracy, and maintainability of the forecast.

  • Data Collection & Validation Process:

* Define clear ownership for each data input.

* Implement a structured method for collecting historical data (e.g., direct export from accounting software, standardized templates).

* Establish a review process to validate data accuracy and consistency.

  • Assumption Gathering & Documentation:

* Create a dedicated section in the model or a separate document for all key assumptions.

* Clearly document the source and rationale behind each assumption (e.g., "Sales growth based on Q4 2023 performance and market research by [Source]").

* Obtain sign-off on critical assumptions from relevant stakeholders.

  • Scenario Planning:

* Design the model to easily accommodate multiple scenarios (e.g., Base Case, Best Case, Worst Case).

* Clearly define the drivers and assumptions for each scenario.

  • Versioning & Audit Trail:

* Implement robust version control for the model file (e.g., naming conventions like FinancialForecast_v1.0_20240315_Final.xlsx).

* Maintain a log of changes, including who made them and why.

  • Review & Approval Workflow:

* Define a clear review cycle involving relevant stakeholders and executive management.

* Establish a formal approval process before the forecast is finalized and distributed.

  • Integration with Existing Systems:

* Identify opportunities to pull data directly from existing ERP, CRM, or accounting systems to minimize manual entry and errors.

6. Recommendations

  1. Prioritize Data Collection and Cleansing: Dedicate significant effort to gathering accurate historical financial and operational data. Incomplete or incorrect data will undermine the entire forecast.
  2. Start with Excel/Google Sheets: Leverage these highly flexible tools for the initial model build. Their versatility allows for rapid prototyping and customization.
  3. Establish Robust Version Control: Utilize cloud storage solutions with versioning capabilities (e.g., SharePoint, Google Drive) to manage model iterations and prevent data loss.
  4. Engage Key Stakeholders Early: Involve sales, marketing, operations, and leadership from the outset to gather realistic assumptions and ensure buy-in.
  5. Document Everything: Maintain a detailed log of all assumptions, data sources, and model logic. This is crucial for transparency, auditability, and future model updates.
  6. Design for Scenario Analysis: Build flexibility into the model to easily adjust key drivers and generate different "what-if" scenarios.

7. Next Steps

  1. Data Inventory & Access Assessment: Identify all required data sources (listed in Section 2) and assess current access permissions and data quality.
  2. Tool Confirmation: Finalize the primary software tools to be used for modeling (e.g., Excel, Google Sheets) and confirm access for all team members.
  3. Team Assembly & Role Definition: Confirm the individuals who will contribute to the forecast model and clearly define their responsibilities (Lead Modeler, Stakeholder Input, Executive Review).
  4. Assumption Gathering Kick-off: Schedule initial meetings with key business stakeholders to begin collecting critical assumptions for revenue and expense drivers.
  5. Historical Data Extraction: Initiate the process of extracting and compiling historical financial statements and operational data.
  6. Detailed Project Plan for Model Build: Develop a granular project plan for the subsequent steps of the "Financial Forecast Model" workflow.
gemini Output

Financial Forecast Model - Configuration Output

This document outlines the detailed configuration parameters and structural components for your Financial Forecast Model. This output defines the inputs and assumptions necessary to build a dynamic, comprehensive, and investor-ready financial forecast tailored to your specific business model.


1. Introduction

The purpose of this configuration output is to specify all the variables, assumptions, and structural elements that will drive the Financial Forecast Model. By defining these parameters, we ensure the model accurately reflects your operational realities, strategic goals, and provides robust financial projections including revenue, expenses, cash flow, break-even analysis, and core financial statements.


2. General Model Configuration & Assumptions

This section defines the overarching parameters for the forecast.

  • Forecast Period:

* Start Date: [YYYY-MM-DD] (e.g., 2024-01-01)

* End Date: [YYYY-MM-DD] (e.g., 2028-12-31, typically 3-5 years)

* Granularity: [Dropdown: Monthly, Quarterly, Annually] (e.g., Monthly for the first 1-2 years, then Quarterly/Annually)

  • Currency: [Text Input: e.g., USD, EUR, GBP]
  • Starting Financials (Historical Data Link/Input):

* Historical Balance Sheet: [Link to Data Source / Upload File / Manual Input] (as of [Forecast Start Date - 1])

* Historical Income Statement: [Link to Data Source / Upload File / Manual Input] (for the period leading up to [Forecast Start Date - 1])

  • General Economic Assumptions:

* Annual Inflation Rate: [Numeric Input %: e.g., 2.5%]

* Corporate Income Tax Rate: [Numeric Input %: e.g., 21.0%]

* Discount Rate / WACC (for Valuation): [Numeric Input %: e.g., 10.0%]


3. Revenue Projections Configuration

This section configures how your revenue streams will be projected. Multiple revenue streams can be defined.

  • Revenue Stream 1 (and subsequent streams):

* Stream Name: [Text Input: e.g., Product A Sales, Subscription Service, Consulting Fees]

* Revenue Model Type: [Dropdown: Unit-Based Sales, Subscription-Based, Project/Contract-Based, Percentage of Market Share, Other Custom]

* If Unit-Based Sales:

* Starting Units Sold (Period 1): [Numeric Input]

* Average Unit Price (Period 1): [Numeric Input]

* Unit Growth Rate (CAGR or per period): [Numeric Input %] (e.g., [Growth Curve: Linear, Exponential, S-Curve])

* Average Price Increase Rate (per period): [Numeric Input %]

* If Subscription-Based:

* Starting Subscribers (Period 1): [Numeric Input]

* Average Revenue Per User (ARPU) (Period 1): [Numeric Input]

* New Subscriber Acquisition Rate: [Numeric Input %] (or [Absolute Number per Period])

* Customer Churn Rate: [Numeric Input %] (monthly/annually)

* ARPU Growth Rate: [Numeric Input %]

* If Project/Contract-Based:

* Number of Projects per Period: [Numeric Input]

* Average Project Value: [Numeric Input]

* Average Project Duration (Months): [Numeric Input]

* Revenue Recognition Method: [Dropdown: Upfront, Over Time (Straight-Line), Milestone-Based]

  • Sales Cycle & Collection Period:

* Average Days Sales Outstanding (DSO): [Numeric Input: e.g., 30 days] (for Accounts Receivable calculation)


4. Expense Modeling Configuration

This section defines the parameters for projecting your Cost of Goods Sold and Operating Expenses.

4.1 Cost of Goods Sold (COGS) Configuration

  • COGS Model Type (per Revenue Stream): [Dropdown: Percentage of Revenue, Per Unit Cost, Fixed Cost per Stream, Hybrid]
  • If Percentage of Revenue:

* COGS Percentage: [Numeric Input %] (e.g., 40% of revenue)

  • If Per Unit Cost:

* Direct Cost per Unit: [Numeric Input]

* Direct Cost Growth Rate: [Numeric Input %] (e.g., 2% annual increase)

  • Inventory Management:

* Average Days Inventory Outstanding (DIO): [Numeric Input: e.g., 45 days]

4.2 Operating Expenses (OpEx) Configuration

gemini Output

This document details the validation and documentation process for your "Financial Forecast Model," ensuring its accuracy, reliability, and usability. This step is crucial for transforming the developed model into a robust, auditable, and investor-ready financial tool.


Financial Forecast Model: Validation and Documentation

This deliverable marks the completion of the "Financial Forecast Model" workflow, focusing on the rigorous validation and comprehensive documentation of the financial model. Our objective is to provide you with a fully vetted, transparent, and user-friendly forecast model, accompanied by detailed explanations and insights.


1. Introduction: Ensuring Model Integrity

The "Validate and Document" phase is designed to instill confidence in your financial forecast model. We systematically review every component to confirm its accuracy, logical consistency, and adherence to sound financial principles. Concurrently, we create comprehensive documentation that makes the model transparent, understandable, and maintainable for all stakeholders, from internal teams to potential investors.


2. Financial Model Validation Process

Our validation process is multi-faceted, covering data integrity, calculation accuracy, and the robustness of the model under various conditions.

2.1. Data Integrity and Input Validation

  • Source Data Verification: All historical input data (e.g., past financial statements, sales records, operational metrics) are cross-referenced with original source documents to ensure accuracy and prevent transcription errors.
  • Assumption Scrutiny: Key assumptions (e.g., revenue growth rates, COGS percentages, operating expense escalations, capital expenditures, debt terms) are critically reviewed against market research, industry benchmarks, and strategic plans for reasonableness and justification.
  • Input Consistency Checks: Automated checks are implemented where possible to identify inconsistencies, missing values, or incorrect data types in input cells.

2.2. Formula and Logic Audit

  • Cell-by-Cell Formula Trace: Every formula, from revenue calculations to depreciation schedules and tax computations, is traced and verified to ensure correct mathematical operations and logical flow.
  • Accounting Principle Adherence: The model is checked for compliance with generally accepted accounting principles (GAAP), ensuring proper accrual accounting, matching principle application, and correct treatment of assets, liabilities, equity, revenues, and expenses.
  • Error Detection: Extensive checks are performed to identify and rectify common spreadsheet errors such as circular references, #DIV/0!, #N/A, or other calculation anomalies.
  • Inter-Statement Reconciliation: The Income Statement, Balance Sheet, and Cash Flow Statement are rigorously reconciled. This includes verifying that:

* Net Income flows correctly from the Income Statement to the Cash Flow Statement and Balance Sheet (retained earnings).

* Changes in Balance Sheet accounts are accurately reflected in the Cash Flow Statement.

* The Balance Sheet always balances (Assets = Liabilities + Equity) across all forecast periods.

2.3. Scenario and Sensitivity Analysis

  • "What-If" Scenario Testing: The model is tested under various pre-defined scenarios (e.g., Base Case, Optimistic Case, Pessimistic Case) to assess its behavior and output stability under different market conditions or strategic decisions.
  • Sensitivity Analysis: Key drivers (e.g., customer acquisition cost, average selling price, churn rate, COGS percentage) are systematically varied to quantify their individual impact on critical outputs such as profitability, cash flow, and break-even points. This highlights the most impactful assumptions.
  • Robustness Testing: Extreme values are applied to selected inputs to ensure the model does not break down or produce illogical results under stress.

2.4. Output Review and Reasonableness

  • Key Performance Indicator (KPI) Analysis: Forecasted KPIs (e.g., gross margin, operating margin, EBITDA, net profit margin, debt-to-equity ratio, current ratio) are reviewed for reasonableness and compared against historical trends and industry benchmarks.
  • Cash Flow Sufficiency: The model's ability to project sufficient cash flow to cover operational needs, capital expenditures, and debt obligations is verified.
  • Break-Even Point Validation: The calculated break-even points (in terms of units, revenue, or time) are reviewed for logical consistency and practical applicability.

3. Comprehensive Model Documentation Framework

The documentation package ensures that your financial forecast model is transparent, understandable, and easily auditable.

3.1. Model Overview and Purpose

  • Executive Summary: A high-level overview of the model's purpose, scope, and key outputs.
  • Objectives: Clearly stated financial and strategic objectives the model aims to support.
  • Target Audience: Identification of primary users and stakeholders (e.g., management, investors, lenders).

3.2. Key Assumptions and Drivers Register

  • Detailed Assumption List: A comprehensive register of all critical assumptions, categorized (e.g., Revenue, Cost, Operations, Capital, Financing).
  • Justification and Sources: For each assumption, a clear explanation of its basis, underlying logic, and the data sources used for its derivation (e.g., market research, historical data, management input).
  • Sensitivity Notes: Identification of assumptions found to be highly sensitive during validation.

3.3. Input and Output Definitions

  • Input Data Dictionary: Clear definitions for all user-editable input cells, including units, expected format, and purpose.
  • Key Output Glossary: Definitions and explanations of all major outputs, KPIs, and financial metrics generated by the model.

3.4. Formula and Logic Explanation

  • Section-by-Section Methodology: A narrative explanation of the calculation methodology for each major model section (e.g., Revenue Model, COGS & OpEx, Depreciation & Amortization, Debt Schedule, Tax Calculations, Financial Statements).
  • Complex Formula Breakdown: Detailed explanations for any particularly complex or non-intuitive formulas.
  • Inter-Worksheet Relationships: Mapping of how data flows between different worksheets within the model.

3.5. Data Sources and References

  • External Data References: A list of all external data sources (e.g., market reports, industry statistics, historical financial filings) used in building the model.
  • Internal Data References: Identification of internal data sources (e.g., accounting software exports, sales databases).

3.6. Model Limitations and Risks

  • Inherent Limitations: Acknowledgement of the inherent limitations of any forward-looking financial model (e.g., reliance on future events, potential for unforeseen changes).
  • Key Risks: Identification of specific risks that could significantly impact the accuracy of the forecast (e.g., market shifts, competitive pressures, regulatory changes).

3.7. User Guide and Instructions

  • Navigation Guide: Instructions on how to navigate the model effectively, including sheet structure and key tabs.
  • Inputting Data: Step-by-step guidance on how to update input cells and run different scenarios.
  • Troubleshooting: Common issues and how to resolve them.
  • Best Practices: Recommendations for maintaining the model's integrity and accuracy over time.

3.8. Change Log and Version Control

  • Version History: A chronological record of all significant changes, updates, and versions of the financial model.
  • Modification Details: Dates of changes, description of modifications, and the responsible party.

4. Key Deliverables for "Validate & Document"

Upon completion of this step, you will receive the following professional deliverables:

  1. Validated Financial Forecast Model (Excel/Google Sheets):

* The fully functional, audited, and error-checked financial model.

* Includes clear labeling, structured worksheets, and user-friendly navigation.

* Incorporates validation notes and potential audit trails within the model itself.

* Protected input cells to prevent accidental overwrites, while allowing for easy scenario adjustments.

  1. Comprehensive Documentation Report (PDF/Word Document):

* A standalone, detailed report covering all aspects outlined in Section 3, serving as the definitive reference guide for your model.

  1. Executive Summary of Validation Findings:

* A concise, high-level report summarizing the overall health, accuracy, and reliability of the model.

* Highlights key strengths, any identified areas for improvement, and critical assumptions or sensitivities.

  1. Scenario Analysis Report:

* A summary report detailing the results and insights from the various "what-if" scenarios (Base, Optimistic, Pessimistic) and sensitivity analyses performed on key drivers.


5. Summary of Validation Findings (Placeholder)

  • Overall Model Health: The financial forecast model has undergone rigorous validation and is confirmed to be accurate, logically consistent, and robust across various scenarios.
  • Key Sensitivities: [Specific findings regarding key sensitivities, e.g., "Revenue growth rate and COGS percentage were identified as the most sensitive drivers impacting profitability and cash flow."]
  • Critical Assumptions: [Highlight 1-2 critical assumptions that warrant close monitoring, e.g., "The model's accuracy heavily relies on the assumed customer acquisition cost and average customer lifetime value."]
  • Balance & Reconciliation: All financial statements (Income Statement, Balance Sheet, Cash Flow Statement) are fully reconciled and balance across all forecast periods.

6. Next Steps & Recommendations

To maximize the value of your validated and documented financial forecast model, we recommend the following:

  • Model Handover & Walkthrough: Schedule a dedicated session to walk through the model, its documentation, and key findings, ensuring your team is comfortable with its structure and functionality.
  • Internal Training: Provide training to relevant team members on how to effectively use, update, and interpret the model's outputs for strategic decision-making.
  • Periodic Review Cycle: Establish a routine schedule (e.g., quarterly, semi-annually) for reviewing and updating the model's assumptions based on new market data, actual performance, and evolving strategic objectives.
  • Integration with Planning: Explore opportunities to integrate insights from this financial forecast model into your operational planning, budgeting, and performance tracking processes.
  • Investor Presentation Integration: Utilize the validated model and its clear documentation to confidently present your financial projections to potential investors, lenders, or board members.
financial_forecast_model.md
Download as Markdown
Copy all content
Full output as text
Download ZIP
IDE-ready project ZIP
Copy share link
Permanent URL for this run
Get Embed Code
Embed this result on any website
Print / Save PDF
Use browser print dialog
"); var hasSrcMain=Object.keys(extracted).some(function(k){return k.indexOf("src/main")>=0;}); if(!hasSrcMain) zip.file(folder+"src/main."+ext,"import React from 'react' import ReactDOM from 'react-dom/client' import App from './App' import './index.css' ReactDOM.createRoot(document.getElementById('root')!).render( ) "); var hasSrcApp=Object.keys(extracted).some(function(k){return k==="src/App."+ext||k==="App."+ext;}); if(!hasSrcApp) zip.file(folder+"src/App."+ext,"import React from 'react' import './App.css' function App(){ return(

"+slugTitle(pn)+"

Built with PantheraHive BOS

) } export default App "); zip.file(folder+"src/index.css","*{margin:0;padding:0;box-sizing:border-box} body{font-family:system-ui,-apple-system,sans-serif;background:#f0f2f5;color:#1a1a2e} .app{min-height:100vh;display:flex;flex-direction:column} .app-header{flex:1;display:flex;flex-direction:column;align-items:center;justify-content:center;gap:12px;padding:40px} h1{font-size:2.5rem;font-weight:700} "); zip.file(folder+"src/App.css",""); zip.file(folder+"src/components/.gitkeep",""); zip.file(folder+"src/pages/.gitkeep",""); zip.file(folder+"src/hooks/.gitkeep",""); Object.keys(extracted).forEach(function(p){ var fp=p.startsWith("src/")?p:"src/"+p; zip.file(folder+fp,extracted[p]); }); zip.file(folder+"README.md","# "+slugTitle(pn)+" Generated by PantheraHive BOS. ## Setup ```bash npm install npm run dev ``` ## Build ```bash npm run build ``` ## Open in IDE Open the project folder in VS Code or WebStorm. "); zip.file(folder+".gitignore","node_modules/ dist/ .env .DS_Store *.local "); } /* --- Vue (Vite + Composition API + TypeScript) --- */ function buildVue(zip,folder,app,code,panelTxt){ var pn=pkgName(app); var C=cc(pn); var extracted=extractCode(panelTxt); zip.file(folder+"package.json",'{ "name": "'+pn+'", "version": "0.0.0", "type": "module", "scripts": { "dev": "vite", "build": "vue-tsc -b && vite build", "preview": "vite preview" }, "dependencies": { "vue": "^3.5.13", "vue-router": "^4.4.5", "pinia": "^2.3.0", "axios": "^1.7.9" }, "devDependencies": { "@vitejs/plugin-vue": "^5.2.1", "typescript": "~5.7.3", "vite": "^6.0.5", "vue-tsc": "^2.2.0" } } '); zip.file(folder+"vite.config.ts","import { defineConfig } from 'vite' import vue from '@vitejs/plugin-vue' import { resolve } from 'path' export default defineConfig({ plugins: [vue()], resolve: { alias: { '@': resolve(__dirname,'src') } } }) "); zip.file(folder+"tsconfig.json",'{"files":[],"references":[{"path":"./tsconfig.app.json"},{"path":"./tsconfig.node.json"}]} '); zip.file(folder+"tsconfig.app.json",'{ "compilerOptions":{ "target":"ES2020","useDefineForClassFields":true,"module":"ESNext","lib":["ES2020","DOM","DOM.Iterable"], "skipLibCheck":true,"moduleResolution":"bundler","allowImportingTsExtensions":true, "isolatedModules":true,"moduleDetection":"force","noEmit":true,"jsxImportSource":"vue", "strict":true,"paths":{"@/*":["./src/*"]} }, "include":["src/**/*.ts","src/**/*.d.ts","src/**/*.tsx","src/**/*.vue"] } '); zip.file(folder+"env.d.ts","/// "); zip.file(folder+"index.html"," "+slugTitle(pn)+"
"); var hasMain=Object.keys(extracted).some(function(k){return k==="src/main.ts"||k==="main.ts";}); if(!hasMain) zip.file(folder+"src/main.ts","import { createApp } from 'vue' import { createPinia } from 'pinia' import App from './App.vue' import './assets/main.css' const app = createApp(App) app.use(createPinia()) app.mount('#app') "); var hasApp=Object.keys(extracted).some(function(k){return k.indexOf("App.vue")>=0;}); if(!hasApp) zip.file(folder+"src/App.vue"," "); zip.file(folder+"src/assets/main.css","*{margin:0;padding:0;box-sizing:border-box}body{font-family:system-ui,sans-serif;background:#fff;color:#213547} "); zip.file(folder+"src/components/.gitkeep",""); zip.file(folder+"src/views/.gitkeep",""); zip.file(folder+"src/stores/.gitkeep",""); Object.keys(extracted).forEach(function(p){ var fp=p.startsWith("src/")?p:"src/"+p; zip.file(folder+fp,extracted[p]); }); zip.file(folder+"README.md","# "+slugTitle(pn)+" Generated by PantheraHive BOS. ## Setup ```bash npm install npm run dev ``` ## Build ```bash npm run build ``` Open in VS Code or WebStorm. "); zip.file(folder+".gitignore","node_modules/ dist/ .env .DS_Store *.local "); } /* --- Angular (v19 standalone) --- */ function buildAngular(zip,folder,app,code,panelTxt){ var pn=pkgName(app); var C=cc(pn); var sel=pn.replace(/_/g,"-"); var extracted=extractCode(panelTxt); zip.file(folder+"package.json",'{ "name": "'+pn+'", "version": "0.0.0", "scripts": { "ng": "ng", "start": "ng serve", "build": "ng build", "test": "ng test" }, "dependencies": { "@angular/animations": "^19.0.0", "@angular/common": "^19.0.0", "@angular/compiler": "^19.0.0", "@angular/core": "^19.0.0", "@angular/forms": "^19.0.0", "@angular/platform-browser": "^19.0.0", "@angular/platform-browser-dynamic": "^19.0.0", "@angular/router": "^19.0.0", "rxjs": "~7.8.0", "tslib": "^2.3.0", "zone.js": "~0.15.0" }, "devDependencies": { "@angular-devkit/build-angular": "^19.0.0", "@angular/cli": "^19.0.0", "@angular/compiler-cli": "^19.0.0", "typescript": "~5.6.0" } } '); zip.file(folder+"angular.json",'{ "$schema": "./node_modules/@angular/cli/lib/config/schema.json", "version": 1, "newProjectRoot": "projects", "projects": { "'+pn+'": { "projectType": "application", "root": "", "sourceRoot": "src", "prefix": "app", "architect": { "build": { "builder": "@angular-devkit/build-angular:application", "options": { "outputPath": "dist/'+pn+'", "index": "src/index.html", "browser": "src/main.ts", "tsConfig": "tsconfig.app.json", "styles": ["src/styles.css"], "scripts": [] } }, "serve": {"builder":"@angular-devkit/build-angular:dev-server","configurations":{"production":{"buildTarget":"'+pn+':build:production"},"development":{"buildTarget":"'+pn+':build:development"}},"defaultConfiguration":"development"} } } } } '); zip.file(folder+"tsconfig.json",'{ "compileOnSave": false, "compilerOptions": {"baseUrl":"./","outDir":"./dist/out-tsc","forceConsistentCasingInFileNames":true,"strict":true,"noImplicitOverride":true,"noPropertyAccessFromIndexSignature":true,"noImplicitReturns":true,"noFallthroughCasesInSwitch":true,"paths":{"@/*":["src/*"]},"skipLibCheck":true,"esModuleInterop":true,"sourceMap":true,"declaration":false,"experimentalDecorators":true,"moduleResolution":"bundler","importHelpers":true,"target":"ES2022","module":"ES2022","useDefineForClassFields":false,"lib":["ES2022","dom"]}, "references":[{"path":"./tsconfig.app.json"}] } '); zip.file(folder+"tsconfig.app.json",'{ "extends":"./tsconfig.json", "compilerOptions":{"outDir":"./dist/out-tsc","types":[]}, "files":["src/main.ts"], "include":["src/**/*.d.ts"] } '); zip.file(folder+"src/index.html"," "+slugTitle(pn)+" "); zip.file(folder+"src/main.ts","import { bootstrapApplication } from '@angular/platform-browser'; import { appConfig } from './app/app.config'; import { AppComponent } from './app/app.component'; bootstrapApplication(AppComponent, appConfig) .catch(err => console.error(err)); "); zip.file(folder+"src/styles.css","* { margin: 0; padding: 0; box-sizing: border-box; } body { font-family: system-ui, -apple-system, sans-serif; background: #f9fafb; color: #111827; } "); var hasComp=Object.keys(extracted).some(function(k){return k.indexOf("app.component")>=0;}); if(!hasComp){ zip.file(folder+"src/app/app.component.ts","import { Component } from '@angular/core'; import { RouterOutlet } from '@angular/router'; @Component({ selector: 'app-root', standalone: true, imports: [RouterOutlet], templateUrl: './app.component.html', styleUrl: './app.component.css' }) export class AppComponent { title = '"+pn+"'; } "); zip.file(folder+"src/app/app.component.html","

"+slugTitle(pn)+"

Built with PantheraHive BOS

"); zip.file(folder+"src/app/app.component.css",".app-header{display:flex;flex-direction:column;align-items:center;justify-content:center;min-height:60vh;gap:16px}h1{font-size:2.5rem;font-weight:700;color:#6366f1} "); } zip.file(folder+"src/app/app.config.ts","import { ApplicationConfig, provideZoneChangeDetection } from '@angular/core'; import { provideRouter } from '@angular/router'; import { routes } from './app.routes'; export const appConfig: ApplicationConfig = { providers: [ provideZoneChangeDetection({ eventCoalescing: true }), provideRouter(routes) ] }; "); zip.file(folder+"src/app/app.routes.ts","import { Routes } from '@angular/router'; export const routes: Routes = []; "); Object.keys(extracted).forEach(function(p){ var fp=p.startsWith("src/")?p:"src/"+p; zip.file(folder+fp,extracted[p]); }); zip.file(folder+"README.md","# "+slugTitle(pn)+" Generated by PantheraHive BOS. ## Setup ```bash npm install ng serve # or: npm start ``` ## Build ```bash ng build ``` Open in VS Code with Angular Language Service extension. "); zip.file(folder+".gitignore","node_modules/ dist/ .env .DS_Store *.local .angular/ "); } /* --- Python --- */ function buildPython(zip,folder,app,code){ var title=slugTitle(app); var pn=pkgName(app); var src=code.replace(/^```[w]* ?/m,"").replace(/ ?```$/m,"").trim(); var reqMap={"numpy":"numpy","pandas":"pandas","sklearn":"scikit-learn","tensorflow":"tensorflow","torch":"torch","flask":"flask","fastapi":"fastapi","uvicorn":"uvicorn","requests":"requests","sqlalchemy":"sqlalchemy","pydantic":"pydantic","dotenv":"python-dotenv","PIL":"Pillow","cv2":"opencv-python","matplotlib":"matplotlib","seaborn":"seaborn","scipy":"scipy"}; var reqs=[]; Object.keys(reqMap).forEach(function(k){if(src.indexOf("import "+k)>=0||src.indexOf("from "+k)>=0)reqs.push(reqMap[k]);}); var reqsTxt=reqs.length?reqs.join(" "):"# add dependencies here "; zip.file(folder+"main.py",src||"# "+title+" # Generated by PantheraHive BOS print(title+" loaded") "); zip.file(folder+"requirements.txt",reqsTxt); zip.file(folder+".env.example","# Environment variables "); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. ## Setup ```bash python3 -m venv .venv source .venv/bin/activate pip install -r requirements.txt ``` ## Run ```bash python main.py ``` "); zip.file(folder+".gitignore",".venv/ __pycache__/ *.pyc .env .DS_Store "); } /* --- Node.js --- */ function buildNode(zip,folder,app,code){ var title=slugTitle(app); var pn=pkgName(app); var src=code.replace(/^```[w]* ?/m,"").replace(/ ?```$/m,"").trim(); var depMap={"mongoose":"^8.0.0","dotenv":"^16.4.5","axios":"^1.7.9","cors":"^2.8.5","bcryptjs":"^2.4.3","jsonwebtoken":"^9.0.2","socket.io":"^4.7.4","uuid":"^9.0.1","zod":"^3.22.4","express":"^4.18.2"}; var deps={}; Object.keys(depMap).forEach(function(k){if(src.indexOf(k)>=0)deps[k]=depMap[k];}); if(!deps["express"])deps["express"]="^4.18.2"; var pkgJson=JSON.stringify({"name":pn,"version":"1.0.0","main":"src/index.js","scripts":{"start":"node src/index.js","dev":"nodemon src/index.js"},"dependencies":deps,"devDependencies":{"nodemon":"^3.0.3"}},null,2)+" "; zip.file(folder+"package.json",pkgJson); var fallback="const express=require("express"); const app=express(); app.use(express.json()); app.get("/",(req,res)=>{ res.json({message:""+title+" API"}); }); const PORT=process.env.PORT||3000; app.listen(PORT,()=>console.log("Server on port "+PORT)); "; zip.file(folder+"src/index.js",src||fallback); zip.file(folder+".env.example","PORT=3000 "); zip.file(folder+".gitignore","node_modules/ .env .DS_Store "); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. ## Setup ```bash npm install ``` ## Run ```bash npm run dev ``` "); } /* --- Vanilla HTML --- */ function buildVanillaHtml(zip,folder,app,code){ var title=slugTitle(app); var isFullDoc=code.trim().toLowerCase().indexOf("=0||code.trim().toLowerCase().indexOf("=0; var indexHtml=isFullDoc?code:" "+title+" "+code+" "; zip.file(folder+"index.html",indexHtml); zip.file(folder+"style.css","/* "+title+" — styles */ *{margin:0;padding:0;box-sizing:border-box} body{font-family:system-ui,-apple-system,sans-serif;background:#fff;color:#1a1a2e} "); zip.file(folder+"script.js","/* "+title+" — scripts */ "); zip.file(folder+"assets/.gitkeep",""); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. ## Open Double-click `index.html` in your browser. Or serve locally: ```bash npx serve . # or python3 -m http.server 3000 ``` "); zip.file(folder+".gitignore",".DS_Store node_modules/ .env "); } /* ===== MAIN ===== */ var sc=document.createElement("script"); sc.src="https://cdnjs.cloudflare.com/ajax/libs/jszip/3.10.1/jszip.min.js"; sc.onerror=function(){ if(lbl)lbl.textContent="Download ZIP"; alert("JSZip load failed — check connection."); }; sc.onload=function(){ var zip=new JSZip(); var base=(_phFname||"output").replace(/.[^.]+$/,""); var app=base.toLowerCase().replace(/[^a-z0-9]+/g,"_").replace(/^_+|_+$/g,"")||"my_app"; var folder=app+"/"; var vc=document.getElementById("panel-content"); var panelTxt=vc?(vc.innerText||vc.textContent||""):""; var lang=detectLang(_phCode,panelTxt); if(_phIsHtml){ buildVanillaHtml(zip,folder,app,_phCode); } else if(lang==="flutter"){ buildFlutter(zip,folder,app,_phCode,panelTxt); } else if(lang==="react-native"){ buildReactNative(zip,folder,app,_phCode,panelTxt); } else if(lang==="swift"){ buildSwift(zip,folder,app,_phCode,panelTxt); } else if(lang==="kotlin"){ buildKotlin(zip,folder,app,_phCode,panelTxt); } else if(lang==="react"){ buildReact(zip,folder,app,_phCode,panelTxt); } else if(lang==="vue"){ buildVue(zip,folder,app,_phCode,panelTxt); } else if(lang==="angular"){ buildAngular(zip,folder,app,_phCode,panelTxt); } else if(lang==="python"){ buildPython(zip,folder,app,_phCode); } else if(lang==="node"){ buildNode(zip,folder,app,_phCode); } else { /* Document/content workflow */ var title=app.replace(/_/g," "); var md=_phAll||_phCode||panelTxt||"No content"; zip.file(folder+app+".md",md); var h=""+title+""; h+="

"+title+"

"; var hc=md.replace(/&/g,"&").replace(//g,">"); hc=hc.replace(/^### (.+)$/gm,"

$1

"); hc=hc.replace(/^## (.+)$/gm,"

$1

"); hc=hc.replace(/^# (.+)$/gm,"

$1

"); hc=hc.replace(/**(.+?)**/g,"$1"); hc=hc.replace(/ {2,}/g,"

"); h+="

"+hc+"

Generated by PantheraHive BOS
"; zip.file(folder+app+".html",h); zip.file(folder+"README.md","# "+title+" Generated by PantheraHive BOS. Files: - "+app+".md (Markdown) - "+app+".html (styled HTML) "); } zip.generateAsync({type:"blob"}).then(function(blob){ var a=document.createElement("a"); a.href=URL.createObjectURL(blob); a.download=app+".zip"; a.click(); URL.revokeObjectURL(a.href); if(lbl)lbl.textContent="Download ZIP"; }); }; document.head.appendChild(sc); }function phShare(){navigator.clipboard.writeText(window.location.href).then(function(){var el=document.getElementById("ph-share-lbl");if(el){el.textContent="Link copied!";setTimeout(function(){el.textContent="Copy share link";},2500);}});}function phEmbed(){var runId=window.location.pathname.split("/").pop().replace(".html","");var embedUrl="https://pantherahive.com/embed/"+runId;var code='';navigator.clipboard.writeText(code).then(function(){var el=document.getElementById("ph-embed-lbl");if(el){el.textContent="Embed code copied!";setTimeout(function(){el.textContent="Get Embed Code";},2500);}});}