Input file (txpydata.raw)
taxsimid,year,mstat,depx,pwages,mortgage,page,opt1,opt1v,opt2,opt2v,idtl,state
194,2022,2,3,200000,40000,70,30,1,88,1,5,3
 
Emulator Output (output.csv)

   Input Data:
        1. Record ID                                          194.00
        2. Tax Year                                          2022.00
        3. State Code                                           3.00 AZ
        4. Marital Status                                       2.00
        5. Age (Txpyr/Spouse)                                  70.00
        6. Dependent Exemptions                                 0.00
        8. #deps for CCC/CTC/EIC                                3.00
        9. Wages (Txpyr/Spouse)                            200000.00
        10. Self-employment income                              0.00        0.00
        11. Dividend Income                                     0.00
        12. Interest Received                                   0.00
        13. Short Term Gains                                    0.00
        14. Long Term Gains                                     0.00
        15. Other Property                                      0.00
        16. Other Non-Property                                  0.00
        17. Taxable Pensions                                    0.00
        18. Gross Social Security                               0.00
        19. Tot/Txpy/Spouse UI                                  0.00        0.00
        20. Non-taxable Transfers                               0.00
        21. Rent Paid                                           0.00
        22. Property Taxes Paid                                 0.00
        23. Other Itemized Deds                                 0.00
        24. Child Care Expenses                                 0.00
        25. Mortgage Interest                               40000.00
        26. S-Corp profits                                      0.00
        27. Txpy/Spouse QBI w/o PO                              0.00
        28. Txpy/Spouse SSTB w PO                               0.00

    Basic Output:
        1. Record ID                                           194.0
        2. Year                                                 2022
        3. State (SOI code)                                  3    AZ
        4. Federal IIT Liability                            19234.81
        5. State IIT Liability                               3996.57
        6. SS Payroll Tax Liability                          12014.0

    Marginal Rates wrt Weighted Average Earnings:
        9. Weighted Payroll Tax Rate                         12014.0

    Federal Tax Calculation:
        10. Federal AGI                                     200000.0
        11. UI in AGI 1979+                                      0.0
        12. Social Security in AGI 84                            0.0
        13. Zero Bracket Amount                              27300.0
        14. Personal Exemptions                                  0.0
        17. Deductions allowed                              45450.88
        18. Federal Taxable Income                         154549.12
        19. Federal Regular Tax                             25234.81
        22. Child Tax Credit*17/22 98                         6000.0
        23. Refundable Part                                      0.0
        24. Child Care Credit 1076+                              0.0
        25. Earned Income Credit 1975                            0.0
        26. Alternative Min Income                          160000.0
        27. AMT                                                  0.0
        28. Income Tax Before Credits                        25234.8
        29. FICA                                             12014.0
        QBI deduction                                            0.0

    State Tax Calculation:
        32. AGI                                             197900.0
        34. Standard Deduction                               25900.0
        35. Itemized Deductions                             45450.88
        36. Taxable Income                                 152449.12
        37. Property Tax Credit                                  0.0
        38. Child Care Credit                                    0.0
        39. EIC                                                  0.0
        40. Total Credits                                        0.0
        Child Tax Credit                                         0.0
        Tax before credits                                   4296.57

    TCJA 2018+:
        42. QBI Deduction                                        0.0

    Additional Medicare Taxes 2013+:
        Net Investment Income Tax                                0.0

    Decomposition of Federal Marginal Rate 
 (taxpayer earned income) 
 Regular Income Tax:
        Cares Recovery Rebates                                   0.0
        Child Care Credit                                        0.0
        Child Tax Credit                                         0.0