Input file (txpydata.raw)
taxsimid,year,mstat,depx,pwages,swages,mortgage,page,opt1,opt1v,opt2,opt2v,idtl,state
194,2022,2,3,200000,200000,40000,70,30,1,88,1,5,26
 
Emulator Output (output.csv)

   Input Data:
        1. Record ID                                          194.00
        2. Tax Year                                          2022.00
        3. State Code                                          26.00 MO
        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   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)                                 26    MO
        4. Federal IIT Liability                             66463.0
        5. State IIT Liability                              17367.28
        6. SS Payroll Tax Liability                          13364.0

    Marginal Rates wrt Weighted Average Earnings:
        9. Weighted Payroll Tax Rate                         25378.0

    Federal Tax Calculation:
        10. Federal AGI                                     400000.0
        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                               50000.0
        18. Federal Taxable Income                          350000.0
        19. Federal Regular Tax                              72463.0
        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                          360000.0
        27. AMT                                                  0.0
        28. Income Tax Before Credits                        72463.0
        29. FICA                                             25378.0
        QBI deduction                                            0.0

    State Tax Calculation:
        32. AGI                                                  0.0
        34. Standard Deduction                                   0.0
        35. Itemized Deductions                              65378.0
        36. Taxable Income                                  167311.0
        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