Input file (txpydata.raw)
taxsimid,year,state,mstat,depx,pwages,opt1,opt1v,opt2,opt2v,idtl
10,2022,8,2,3,142000,30,1,88,1,5
 
Emulator Output (output.csv)


   Input Data:
        1. Record ID                                           10.00
        2. Tax Year                                          2022.00
        3. State Code                                           8.00 DE
        4. Marital Status                                       2.00
        5. Age (Txpyr/Spouse)                                   0.00        0.00
        6. Dependent Exemptions                                 0.00
        8. #deps for CCC/CTC/EIC                                3.00
        9. Wages (Txpyr/Spouse)                            142000.00
        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                                   0.00
        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                                            10.0
        2. Year                                                 2022
        3. State (SOI code)                                  8    DE
        4. Federal IIT Liability                             10776.0
        5. State IIT Liability                                6776.5
        6. SS Payroll Tax Liability                          10863.0

    Marginal Rates wrt Weighted Average Earnings:
        9. Weighted Payroll Tax Rate                         10863.0

    Federal Tax Calculation:
        10. Federal AGI                                     142000.0
        11. UI in AGI 1979+                                      0.0
        12. Social Security in AGI 84                            0.0
        13. Zero Bracket Amount                              25900.0
        14. Personal Exemptions                                  0.0
        17. Deductions allowed                                8141.0
        18. Federal Taxable Income                          116100.0
        19. Federal Regular Tax                              16776.0
        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                          142000.0
        27. AMT                                                  0.0
        28. Income Tax Before Credits                        16776.0
        29. FICA                                             10863.0
        QBI deduction                                            0.0

    State Tax Calculation:
        32. AGI                                                  0.0
        34. Standard Deduction                                   0.0
        35. Itemized Deductions                                  0.0
        36. Taxable Income                                       0.0
        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                                       0.0

    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