{ "_disclaimer": "Sample data — illustrative only", "_note": "PPE owner-occupier in Pully (VD) with imputed rental value, mortgage interest, maintenance.", "household": { "country_of_residence": "CH", "canton": "VD", "commune": "Pully", "address": "Chemin des Oliviers 8, 1009 Pully", "civil_status": "couple_married", "children": 1 }, "property": { "ppe_name": "PPE Les Oliviers", "lot_number": 5, "type": "appartement_5.5p", "surface_m2": 138, "quotes_per_thousand": 138, "acquisition_date": "2017-09-15", "acquisition_price_chf": 1650000, "current_tax_value_chf": 1380000, "fiscal_rental_value_chf_annual": 32400, "valeur_fiscale_immeuble": 1380000 }, "mortgage": { "lender": "Raiffeisen Lavaux", "balance_chf": 1050000, "interest_rate_pct": 1.85, "annual_interest_chf": 19425, "amortization_chf_annual": 9600, "type": "fixed_5y" }, "annual_costs_chf": { "charges_ppe": 6950, "fonds_renovation_alloc": 1850, "entretien_courant": 4200, "deductible_maintenance_lump_sum_pct": 20, "_lump_sum_alt_pct": 10, "_lump_sum_choice": "20% — immeuble > 10 ans" }, "income_chf": { "salary_a": 142000, "salary_b": 88000, "imputed_rental_value": 32400 }, "expected_treatment": { "regime": "Imposition ordinaire VD — propriétaire occupant", "rental_value_taxable": true, "deductions": [ "Intérêts hypothécaires (19'425 CHF)", "Entretien — forfait 20% de valeur locative (6'480) OU frais effectifs", "Charges PPE non couvertes par fonds (partiel)" ], "wealth_tax": "Valeur fiscale (1.38M) – hypothèque (1.05M) = 330k net imposable" } }