{
  "version": "1.6",
  "date": "2026-09-09",
  "scope": "financing-only planning scenarios; four-service code catalogue",
  "assumptions": {
    "serviceMix": {
      "financement": 0.4,
      "refinancement": 0.6
    },
    "tierMix": {
      "standard": 0.7,
      "rapide": 0.18,
      "prioritaire": 0.07,
      "urgence": 0.03,
      "extreme": 0.02
    },
    "cardRate": 0.029,
    "cardFixed": 0.3,
    "payoutRate": 0.0025,
    "payoutFixed": 0.25,
    "activeAccountMonthly": 2,
    "supportPerAct": 30,
    "lossRateOnCharge": 0.005,
    "openingCapital": 250000,
    "protectedCash": 25000,
    "annualOperatingBudget": [
      250000,
      720000,
      1850000
    ],
    "demandBudgetIncluded": [
      40000,
      154000,
      440000
    ],
    "notaries": [
      30,
      220,
      700
    ],
    "bids": [
      534,
      6000,
      22000
    ],
    "retained": [
      307,
      3500,
      13750
    ],
    "completed": [
      244,
      2800,
      11000
    ],
    "monthlyCompleted": [
      0,
      0,
      0,
      4,
      6,
      10,
      15,
      22,
      30,
      40,
      52,
      65
    ],
    "monthlyOperatingBudget": [
      20000,
      28000,
      24000,
      22000,
      20000,
      20000,
      20000,
      20000,
      19000,
      19000,
      19000,
      19000
    ]
  },
  "catalogue": [
    {
      "id": "refinancement",
      "name": "Refinancement hypothécaire",
      "base": 2000,
      "nota": 279
    },
    {
      "id": "financement",
      "name": "Financement hypothécaire",
      "base": 1800,
      "nota": 229
    },
    {
      "id": "testament",
      "name": "Testament notarié",
      "base": 1800,
      "nota": 229
    },
    {
      "id": "procuration",
      "name": "Procuration notariée",
      "base": 1500,
      "nota": 209
    }
  ],
  "rows": [
    {
      "service": "refinancement",
      "tier": "standard",
      "honoraires": 2000,
      "nota": 279,
      "charge": 2279,
      "card": 66.391,
      "payout": 5.25,
      "paymentBeforeAccount": 207.35899999999998
    },
    {
      "service": "refinancement",
      "tier": "rapide",
      "honoraires": 4000,
      "nota": 428,
      "charge": 4428,
      "card": 128.71200000000002,
      "payout": 10.25,
      "paymentBeforeAccount": 289.038
    },
    {
      "service": "refinancement",
      "tier": "prioritaire",
      "honoraires": 6000,
      "nota": 578,
      "charge": 6578,
      "card": 191.062,
      "payout": 15.25,
      "paymentBeforeAccount": 371.688
    },
    {
      "service": "refinancement",
      "tier": "urgence",
      "honoraires": 7000,
      "nota": 728,
      "charge": 7728,
      "card": 224.41200000000003,
      "payout": 17.75,
      "paymentBeforeAccount": 485.83799999999997
    },
    {
      "service": "refinancement",
      "tier": "extreme",
      "honoraires": 8000,
      "nota": 828,
      "charge": 8828,
      "card": 256.312,
      "payout": 20.25,
      "paymentBeforeAccount": 551.438
    },
    {
      "service": "financement",
      "tier": "standard",
      "honoraires": 1800,
      "nota": 229,
      "charge": 2029,
      "card": 59.141,
      "payout": 4.75,
      "paymentBeforeAccount": 165.109
    },
    {
      "service": "financement",
      "tier": "rapide",
      "honoraires": 3600,
      "nota": 378,
      "charge": 3978,
      "card": 115.662,
      "payout": 9.25,
      "paymentBeforeAccount": 253.08799999999997
    },
    {
      "service": "financement",
      "tier": "prioritaire",
      "honoraires": 5400,
      "nota": 528,
      "charge": 5928,
      "card": 172.21200000000002,
      "payout": 13.75,
      "paymentBeforeAccount": 342.038
    },
    {
      "service": "financement",
      "tier": "urgence",
      "honoraires": 6300,
      "nota": 678,
      "charge": 6978,
      "card": 202.66200000000003,
      "payout": 16,
      "paymentBeforeAccount": 459.33799999999997
    },
    {
      "service": "financement",
      "tier": "extreme",
      "honoraires": 7200,
      "nota": 778,
      "charge": 7978,
      "card": 231.66200000000003,
      "payout": 18.25,
      "paymentBeforeAccount": 528.088
    },
    {
      "service": "testament",
      "tier": "standard",
      "honoraires": 1800,
      "nota": 229,
      "charge": 2029,
      "card": 59.141,
      "payout": 4.75,
      "paymentBeforeAccount": 165.109
    },
    {
      "service": "testament",
      "tier": "rapide",
      "honoraires": 3600,
      "nota": 378,
      "charge": 3978,
      "card": 115.662,
      "payout": 9.25,
      "paymentBeforeAccount": 253.08799999999997
    },
    {
      "service": "testament",
      "tier": "prioritaire",
      "honoraires": 5400,
      "nota": 528,
      "charge": 5928,
      "card": 172.21200000000002,
      "payout": 13.75,
      "paymentBeforeAccount": 342.038
    },
    {
      "service": "testament",
      "tier": "urgence",
      "honoraires": 6300,
      "nota": 678,
      "charge": 6978,
      "card": 202.66200000000003,
      "payout": 16,
      "paymentBeforeAccount": 459.33799999999997
    },
    {
      "service": "testament",
      "tier": "extreme",
      "honoraires": 7200,
      "nota": 778,
      "charge": 7978,
      "card": 231.66200000000003,
      "payout": 18.25,
      "paymentBeforeAccount": 528.088
    },
    {
      "service": "procuration",
      "tier": "standard",
      "honoraires": 1500,
      "nota": 209,
      "charge": 1709,
      "card": 49.861,
      "payout": 4,
      "paymentBeforeAccount": 155.139
    },
    {
      "service": "procuration",
      "tier": "rapide",
      "honoraires": 3000,
      "nota": 358,
      "charge": 3358,
      "card": 97.682,
      "payout": 7.75,
      "paymentBeforeAccount": 252.56799999999998
    },
    {
      "service": "procuration",
      "tier": "prioritaire",
      "honoraires": 4500,
      "nota": 508,
      "charge": 5008,
      "card": 145.532,
      "payout": 11.5,
      "paymentBeforeAccount": 350.96799999999996
    },
    {
      "service": "procuration",
      "tier": "urgence",
      "honoraires": 5250,
      "nota": 658,
      "charge": 5908,
      "card": 171.63200000000003,
      "payout": 13.375,
      "paymentBeforeAccount": 472.99299999999994
    },
    {
      "service": "procuration",
      "tier": "extreme",
      "honoraires": 6000,
      "nota": 758,
      "charge": 6758,
      "card": 196.282,
      "payout": 15.25,
      "paymentBeforeAccount": 546.468
    }
  ],
  "baseline": {
    "honoraires": 2793.5999999999995,
    "nota": 331.2,
    "charge": 3124.8,
    "card": 90.9192,
    "payout": 7.234000000000001,
    "paymentBeforeAccount": 233.04679999999996
  },
  "market": {
    "financingActs": 60000,
    "refinancingActs": 50000,
    "baseFeeOpportunity": 27690000,
    "withAssumedDateMix": 35632000,
    "startingHonoraires": 208000000
  },
  "months": [
    {
      "month": 1,
      "completed": 0,
      "activeAccounts": 0,
      "account": 0,
      "opening": 250000,
      "notaRevenue": 0,
      "contribution": 0,
      "operatingBudget": 20000,
      "closing": 230000,
      "freeAboveReserve": 205000
    },
    {
      "month": 2,
      "completed": 0,
      "activeAccounts": 0,
      "account": 0,
      "opening": 230000,
      "notaRevenue": 0,
      "contribution": 0,
      "operatingBudget": 28000,
      "closing": 202000,
      "freeAboveReserve": 177000
    },
    {
      "month": 3,
      "completed": 0,
      "activeAccounts": 0,
      "account": 0,
      "opening": 202000,
      "notaRevenue": 0,
      "contribution": 0,
      "operatingBudget": 24000,
      "closing": 178000,
      "freeAboveReserve": 153000
    },
    {
      "month": 4,
      "completed": 4,
      "activeAccounts": 4,
      "account": 8,
      "opening": 178000,
      "notaRevenue": 1324.8,
      "contribution": 741.6911999999999,
      "operatingBudget": 22000,
      "closing": 156741.6912,
      "freeAboveReserve": 131741.6912
    },
    {
      "month": 5,
      "completed": 6,
      "activeAccounts": 6,
      "account": 12,
      "opening": 156741.6912,
      "notaRevenue": 1987.1999999999998,
      "contribution": 1112.5367999999999,
      "operatingBudget": 20000,
      "closing": 137854.228,
      "freeAboveReserve": 112854.228
    },
    {
      "month": 6,
      "completed": 10,
      "activeAccounts": 10,
      "account": 20,
      "opening": 137854.228,
      "notaRevenue": 3312,
      "contribution": 1854.2279999999996,
      "operatingBudget": 20000,
      "closing": 119708.456,
      "freeAboveReserve": 94708.456
    },
    {
      "month": 7,
      "completed": 15,
      "activeAccounts": 15,
      "account": 30,
      "opening": 119708.456,
      "notaRevenue": 4968,
      "contribution": 2781.3419999999996,
      "operatingBudget": 20000,
      "closing": 102489.79800000001,
      "freeAboveReserve": 77489.79800000001
    },
    {
      "month": 8,
      "completed": 22,
      "activeAccounts": 22,
      "account": 44,
      "opening": 102489.79800000001,
      "notaRevenue": 7286.4,
      "contribution": 4079.301599999999,
      "operatingBudget": 20000,
      "closing": 86569.09960000002,
      "freeAboveReserve": 61569.099600000016
    },
    {
      "month": 9,
      "completed": 30,
      "activeAccounts": 30,
      "account": 60,
      "opening": 86569.09960000002,
      "notaRevenue": 9936,
      "contribution": 5562.683999999999,
      "operatingBudget": 19000,
      "closing": 73131.78360000001,
      "freeAboveReserve": 48131.78360000001
    },
    {
      "month": 10,
      "completed": 40,
      "activeAccounts": 30,
      "account": 60,
      "opening": 73131.78360000001,
      "notaRevenue": 13248,
      "contribution": 7436.911999999998,
      "operatingBudget": 19000,
      "closing": 61568.69560000001,
      "freeAboveReserve": 36568.69560000001
    },
    {
      "month": 11,
      "completed": 52,
      "activeAccounts": 30,
      "account": 60,
      "opening": 61568.69560000001,
      "notaRevenue": 17222.399999999998,
      "contribution": 9685.985599999998,
      "operatingBudget": 19000,
      "closing": 52254.681200000006,
      "freeAboveReserve": 27254.681200000006
    },
    {
      "month": 12,
      "completed": 65,
      "activeAccounts": 30,
      "account": 60,
      "opening": 52254.681200000006,
      "notaRevenue": 21528,
      "contribution": 12122.481999999998,
      "operatingBudget": 19000,
      "closing": 45377.1632,
      "freeAboveReserve": 20377.163200000003
    }
  ],
  "years": [
    {
      "completed": 244,
      "honoraires": 681638.3999999999,
      "charges": 762451.2000000001,
      "revenue": 80812.8,
      "card": 22184.2848,
      "payout": 1765.0960000000002,
      "account": 354,
      "payment": 56509.41919999999,
      "service": 7320,
      "losses": 3812.2560000000003,
      "contribution": 45377.16319999999,
      "operating": 250000,
      "operatingResult": -204622.83680000002,
      "cac": 163.9344262295082,
      "breakEvenActs": 1338
    },
    {
      "completed": 2800,
      "honoraires": 7822079.999999998,
      "charges": 8749440,
      "revenue": 927360,
      "card": 254573.76,
      "payout": 20255.2,
      "account": 5280,
      "payment": 647251.0399999999,
      "service": 84000,
      "losses": 43747.200000000004,
      "contribution": 519503.8399999999,
      "operating": 720000,
      "operatingResult": -200496.1600000001,
      "cac": 55,
      "breakEvenActs": 3870
    },
    {
      "completed": 11000,
      "honoraires": 30729599.999999993,
      "charges": 34372800,
      "revenue": 3643200,
      "card": 1000111.2000000001,
      "payout": 79574.00000000001,
      "account": 16800,
      "payment": 2546714.8,
      "service": 330000,
      "losses": 171864,
      "contribution": 2044850.7999999998,
      "operating": 1850000,
      "operatingResult": 194850.7999999998,
      "cac": 40,
      "breakEvenActs": 9961
    }
  ],
  "scenarios": [
    {
      "name": "Downside",
      "factor": 0.5,
      "support": 60,
      "lossRate": 0.01,
      "years": [
        {
          "completed": 122,
          "honoraires": 340819.19999999995,
          "charges": 381225.60000000003,
          "revenue": 40406.4,
          "card": 11092.1424,
          "payout": 882.5480000000001,
          "account": 244,
          "payment": 28187.709599999995,
          "service": 7320,
          "losses": 3812.2560000000003,
          "contribution": 17055.453599999993,
          "operating": 250000,
          "operatingResult": -232944.5464,
          "cac": 327.8688524590164,
          "breakEvenActs": 1769
        },
        {
          "completed": 1400,
          "honoraires": 3911039.999999999,
          "charges": 4374720,
          "revenue": 463680,
          "card": 127286.88,
          "payout": 10127.6,
          "account": 2800,
          "payment": 323465.51999999996,
          "service": 84000,
          "losses": 43747.200000000004,
          "contribution": 195718.31999999995,
          "operating": 720000,
          "operatingResult": -524281.68000000005,
          "cac": 110,
          "breakEvenActs": 5115
        },
        {
          "completed": 5500,
          "honoraires": 15364799.999999996,
          "charges": 17186400,
          "revenue": 1821600,
          "card": 500055.60000000003,
          "payout": 39787.00000000001,
          "account": 11000,
          "payment": 1270757.4,
          "service": 330000,
          "losses": 171864,
          "contribution": 768893.3999999999,
          "operating": 1850000,
          "operatingResult": -1081106.6,
          "cac": 80,
          "breakEvenActs": 13166
        }
      ],
      "peakYearEndDeficit": 1838332.8264000001,
      "capitalWithReserve": 1863332.8264000001,
      "extraBeyondRaise": 1613332.8264000001
    },
    {
      "name": "Base",
      "factor": 1,
      "support": 30,
      "lossRate": 0.005,
      "years": [
        {
          "completed": 244,
          "honoraires": 681638.3999999999,
          "charges": 762451.2000000001,
          "revenue": 80812.8,
          "card": 22184.2848,
          "payout": 1765.0960000000002,
          "account": 354,
          "payment": 56509.41919999999,
          "service": 7320,
          "losses": 3812.2560000000003,
          "contribution": 45377.16319999999,
          "operating": 250000,
          "operatingResult": -204622.83680000002,
          "cac": 163.9344262295082,
          "breakEvenActs": 1338
        },
        {
          "completed": 2800,
          "honoraires": 7822079.999999998,
          "charges": 8749440,
          "revenue": 927360,
          "card": 254573.76,
          "payout": 20255.2,
          "account": 5280,
          "payment": 647251.0399999999,
          "service": 84000,
          "losses": 43747.200000000004,
          "contribution": 519503.8399999999,
          "operating": 720000,
          "operatingResult": -200496.1600000001,
          "cac": 55,
          "breakEvenActs": 3870
        },
        {
          "completed": 11000,
          "honoraires": 30729599.999999993,
          "charges": 34372800,
          "revenue": 3643200,
          "card": 1000111.2000000001,
          "payout": 79574.00000000001,
          "account": 16800,
          "payment": 2546714.8,
          "service": 330000,
          "losses": 171864,
          "contribution": 2044850.7999999998,
          "operating": 1850000,
          "operatingResult": 194850.7999999998,
          "cac": 40,
          "breakEvenActs": 9961
        }
      ],
      "peakYearEndDeficit": 405118.9968000001,
      "capitalWithReserve": 430118.9968000001,
      "extraBeyondRaise": 180118.99680000008
    },
    {
      "name": "Upside",
      "factor": 1.5,
      "support": 20,
      "lossRate": 0.0025,
      "years": [
        {
          "completed": 366,
          "honoraires": 1022457.5999999997,
          "charges": 1143676.8,
          "revenue": 121219.2,
          "card": 33276.4272,
          "payout": 2647.6440000000002,
          "account": 720,
          "payment": 84575.12879999999,
          "service": 7320,
          "losses": 2859.192,
          "contribution": 74395.9368,
          "operating": 250000,
          "operatingResult": -175604.0632,
          "cac": 109.2896174863388,
          "breakEvenActs": 1222
        },
        {
          "completed": 4200,
          "honoraires": 11733119.999999998,
          "charges": 13124160,
          "revenue": 1391040,
          "card": 381860.64,
          "payout": 30382.800000000003,
          "account": 5280,
          "payment": 973516.5599999998,
          "service": 84000,
          "losses": 32810.4,
          "contribution": 856706.1599999998,
          "operating": 720000,
          "operatingResult": 136706.1599999998,
          "cac": 36.666666666666664,
          "breakEvenActs": 3534
        },
        {
          "completed": 16500,
          "honoraires": 46094399.99999999,
          "charges": 51559200,
          "revenue": 5464800,
          "card": 1500166.8,
          "payout": 119361.00000000001,
          "account": 16800,
          "payment": 3828472.1999999993,
          "service": 330000,
          "losses": 128898,
          "contribution": 3369574.1999999993,
          "operating": 1850000,
          "operatingResult": 1519574.1999999993,
          "cac": 26.666666666666668,
          "breakEvenActs": 9096
        }
      ],
      "peakYearEndDeficit": 175604.0632,
      "capitalWithReserve": 200604.0632,
      "extraBeyondRaise": 0
    }
  ]
}