EnRoute Growth Platform · Confidential X · 2020 Tax Year
2020 Form 1040 Original Return · Deep Extract v2

Partner 1+2 · 2020 Federal Return Deep Extract v2 (ORIGINAL · Confidential X)

{{2020 TaxYear Specialist · oversight Gemma + Vesta + Betty + Hakeem}}

Section 1 · Form 1040 Headline

Line Item Amount
1 Wages (combined W-2s) 170,212
6b Taxable SSA 0
8 Other income from Schedule 1 (59,927)
9 Total income 110,285
10c Total adjustments (half-SE) 576
11 AGI 109,709
12 Standard deduction (MFJ 2020) 24,800
13 QBI deduction 0
14 Sum of 12 + 13 24,800
15 Taxable income 84,909
16 Tax (tax tables) 10,264
17 Sch 2 line 3 (AMT) 862
18 Sum 16 + 17 11,126
19 CTC nonrefundable (2 sons x $2,000) 4,000
21 Total nonrefundable credits 4,000
22 Tax after credits 7,126
23 Other taxes from Sch 2 (SE) 1,152
24 Total tax 8,278
25a/d Federal withholding (W-2) 10,675
33 Total payments 10,675
34 Overpayment 2,397
35a Federal refund 2,397
37 Amount owed 0

Source anchor: OCR sidecar lines 1-200 (Form 1040 face).

Section 2 · Schedule 1 · Additional Income and Adjustments

Line Item Amount
Part I line 3 Business income (4 Sch C aggregate) 8,148
Part I line 5 Rental, partnership, S corp (Sch E) (21,592)
Part I line 8 Other income · NOL deduction (46,483)
Part I line 9 Total additional income (59,927)
Part II line 14 Deductible half of SE tax 576
Part II line 22 Total adjustments 576

Cross-foot: Sch C aggregate 8,148 = 10,364 + (-2,952) + 134 + 602. Verified.

Section 3 · Schedule 2 · Additional Taxes

Line Item Amount
1 AMT (Form 6251) 862
3 Total Part I 862
4 SE tax (Sch SE combined) 1,152
10 Total other taxes 1,152

Section 4 · Schedule C Per-Entity Breakdown (7-Entity Roster · 4 LLCs)

4.1 · GE LLC · Product Supply (Sch C #1 · NAICS 423990)

Line Item Amount
1 Gross receipts 115,349
2 Returns and allowances 2,489
4 COGS 83,926
5/7 Gross profit / income 28,934
8 Advertising 900
15 Insurance 5,040
23 Taxes and licenses 475
24a Travel 177
24b Meals 40
27a Other expenses 11,938
28 Total expenses 18,570
31 Net profit 10,364

COGS detail: purchases 80,248 · other costs 3,678 · total 83,926. Other expenses Part V: bank service 555 · computer and internet 1,035 · web and graphic design 750 · web domain 6,218 · software cloud infra 2,626 · prof fees 595 · office supplies 159.

Carry-forward rationale: exact NAICS 423990 continuous (gross 47k -> 75k -> 115k across 2018/2019/2020). Web domain $6,218 fingerprint identical to 2019.

4.2 · QE LLC · Conferences, Meetings, Corporate Events (Sch C #2 · NAICS 541990)

Line Item Amount
1 Gross receipts 1,875
5/7 Gross profit / income 1,875
23 Taxes and licenses 129
27a Other expenses 4,698
28 Total expenses 4,827
31 Net loss (2,952)

Other expenses Part V: computer internet 650 · CPE 313 · postage 3 · software 942 · telecomm 1,447 · office supplies 978 · bank fees 70 · professional advisors 295.

4.3 · GGE LLC · Product Supply Second (Sch C #3 · NAICS 541510)

NAICS shifted from 541512 in 2019 to 541510 in 2020 (still GGE LLC slot per carry-forward).

Line Item Amount
1 Gross receipts 18,547
4 COGS 15,578
5/7 Gross profit / income 2,969
8 Advertising 1,800
23 Taxes and licenses 150
27a Other expenses 885
28 Total expenses 2,835
31 Net profit 134

Other expenses Part V: domain hosting 75 · cloud hosting 810.

4.4 · CI LLC · Real Estate Advisory and Consulting (Sch C #4 · NAICS 531390 · Falls Church VA)

Line Item Amount
1 Gross receipts 24,876
4 COGS 19,830
5/7 Gross profit / income 5,046
8 Advertising 215
17 Legal and professional 354
18 Office expense 198
22 Supplies 185
23 Taxes and licenses 200
24a Travel 87
24b Meals 19
27a Other expenses 3,186
28 Total expenses 4,444
31 Net profit 602

COGS detail: purchases 17,028 · other costs 2,802 · total 19,830. Other expenses Part V: software infrastructure 1,896 · prof advisors 200 · subscriptions 775 · telecomm 315.

Note: source PDF shows "Falls Chuch" typo · preserved as-is per no-fabrication canon.

4.5 · Schedule C Aggregate Cross-Foot

10,364 + (-2,952) + 134 + 602 = 8,148 · ties to Sch 1 line 3.

Section 5 · Schedule E · Rental + K-1 Partnerships

5.1 · Part I · Real Estate Trust #1 · Rental Townhome (SFR Type 1)

Line Item Amount
3 Rents received 25,020
6 Auto and travel 112
9 Insurance 3,065
11 Management fees 2,502
12 Mortgage interest 11,180
14 Repairs 1,422
16 Taxes 4,920
18 Depreciation 9,552
19 Other expenses 3,094
20 Total expenses 35,847
21 Income/(loss) before limitation (10,827)
22 Deductible after Form 8582 limitation (10,827)
26 Rental real estate total (10,827)

Line 19 detail: HOA 992 · landscaping 239 · pest control 69 · service contracts 30 · storage 1,764 · total 3,094.

Carry-forward: same townhome continuous. Depreciation increased to $9,552 (added windows asset 2020-01-24, basis $6,585).

5.2 · Part II · SCP K-1 Partnerships

Row Entity Type Passive Loss (col i)
A SCP Partner 1 K-1 P (5,382)
B SCP Partner 2 K-1 P (5,383)
Line 29b passive loss total (10,765)
Line 31 subtotal (10,765)
Line 32 P/S-corp total (10,765)

Near-50/50 allocation consistent with 2-partner SCP structure.

5.3 · Part V Summary

Line 41 total income/(loss) = (21,592) · ties to Sch 1 line 5.

Section 6 · Schedule SE · Self-Employment Tax (Per Taxpayer)

6.1 · Taxpayer 1

Line Item Amount
2 Net profit from Sch C or K-1 736
4c Net SE earnings 680
8a SS wages from W-2 129,145
10 SS portion of SE tax 84
11 Medicare portion 20
12 Total SE tax 104
13 Half-SE deduction 52

6.2 · Taxpayer 2

Line Item Amount
2 Net profit from Sch C or K-1 7,412
4c Net SE earnings 6,845
8a SS wages from W-2 47,154
10 SS portion of SE tax 849
11 Medicare portion 199
12 Total SE tax 1,048
13 Half-SE deduction 524

Combined SE tax = 1,152 (ties Sch 2 line 4). Combined half-SE = 576 (ties Sch 1 line 14).

Section 7 · Form 6251 · Alternative Minimum Tax (AMT)

Line Item Amount
1 Taxable income 84,909
2a Itemized or std deduction addback 24,800
2e NOL addback 46,483
4 AMTI 156,192
5 Exemption (MFJ 2020 = $113,400) 113,400
6 AMTI after exemption 42,792
7 Tentative AMT (26% / 28% rate calc) 11,126
9 Tentative minimum tax 11,126
10 Regular tax 10,264
11 AMT to Sch 2 line 1 862

AMT triggered primarily by the $46,483 NOL addback (line 2e).

Section 8 · Form 8995 · QBI Deduction (Simplified)

Per-activity QBI:

Slot Entity QBI
i GE LLC 9,631
ii QE LLC (2,743)
iii GGE LLC 125
iv CI LLC 559
v SCP Partner 1 K-1 (5,382)
6_cont SCP Partner 2 K-1 (5,383)
Line 2 total QBI (3,193)
Line 3 prior-year c/f from 2019 (2,565)
Line 4 combined (5,758)
Line 15 QBI deduction 0
Line 16 c/f to 2021 (5,758)

Source anchor: OCR sidecar lines 798-820.

Section 9 · Form 8959 · Additional Medicare Tax

Line Item Amount
1 Medicare wages from W-2 176,299
4 Total wages/RRTA 176,299
5 MFJ threshold 250,000
6 Excess 0
18 Total additional Medicare tax 0

Section 10 · Form 8960 · Net Investment Income Tax (NIIT)

Line Item Amount
4a Rental/P/S-corp (21,592)
4b Adjustment 10,765
4c Net (10,827)
8 Total investment income (10,827)
13 Modified AGI 109,709
14 MFJ threshold 250,000
17 NIIT 0

Section 11 · Form 8582 · Passive Activity Loss Limitation

Line Item Amount
1b Rental active participation loss (10,827)
1d Subtotal (10,827)
4 Total (10,827)
6 MFJ threshold 150,000
7 Modified AGI 121,112
8 Phaseout excess 28,888
9 Special allowance after phaseout 14,444
10 Allowed loss (10,827)
16 Total passive losses allowed 10,827

Rental loss FULLY allowed via $25k special allowance (after MFJ phaseout from $100k-$150k AGI band leaves $14,444 cap · still above $10,827 loss · 100% allowed).

K-1 passive losses ($10,765) carried in Worksheet 5 separately [CONFIRM exact c/f amount to 2021].

Section 12 · Form 4562 · Depreciation

12.1 · Federal

Line Item Amount
17 MACRS pre-2020 assets 9,323
19h 27.5-year residential rental 2020 addition (basis $6,585) 229
22 Total 9,552

12.2 · Virginia State (Fixed Date Conformity)

Line Item Amount
17 MACRS pre-2020 10,676
22 Total 10,905

12.3 · Qualified Property Detail

Activity Asset In Service Recovery Basis
Sch E: 01 Townhome 2016-05-01 27.5 256,414
Sch E: 01 New HVAC 2018-09-21 7 7,734
Sch E: 01 Windows 2020-01-24 27.5 6,585

Section 13 · NOL Position (Regular and AMT)

13.1 · Regular NOL Worksheet

Item Amount
Line 23 NOL deduction this year (Sch 1 line 8) 46,483
Line 24 current-year NOL 0

13.2 · Regular NOL Summary Detail

Period Originated Used Prior Available 2020 Used 2020
2015 (5th prec) 34,315 34,315 0 0
2016 (4th prec) 74,956 36,386 38,570 38,570
2017 (3rd prec) 7,913 0 7,913 7,913
2018 (2nd prec) 0 0 0 0
2019 (1st prec) 0 0 0 0
Total used 2020 46,483 46,483

Modified taxable income = 142,219 · NOL carryover to 2021 = $0 (stock fully exhausted).

Source anchor: OCR sidecar lines 1146-1230.

13.3 · AMT NOL Worksheet

AMT NOL available = $0 · AMT NOL used 2020 = $0 · AMT NOL c/f to 2021 = $0. Source anchor: OCR sidecar lines 1300-1379.

13.4 · Reconciliation Gap vs 2019 Carry-Forward Estimate

Source NOL c/f estimate
2019 v1 extract (computed forward) 39,898
2020 NOL worksheet (canonical IRS-authoritative) 46,483
Gap 6,585

[CONFIRM WITH MARC] · gap of $6,585 corresponds EXACTLY to the new 2020 windows asset basis. Hypothesis: 2019 v1 c/f calculation was pre-2020-windows-asset-aware. Canonical resolution: trust the 2020 worksheet ($46,483 available, all used, $0 to 2021). Logged in _v2_enrichment.NOL_lineage_validation_vs_2019 of the JSON sibling.

Section 14 · Refund Reconciliation

Item Amount
Total payments (line 33) 10,675
Total tax (line 24) 8,278
Overpayment (line 34) 2,397
Federal refund (line 35a) 2,397

Section 15 · Pandemic-Year Context (NEW v2)

15.1 · CARES Act and Consolidated Appropriations Act Provisions

Provision Applicable? Status
Recovery Rebate Credit EIP-1 ($3,400 family) Yes NOT CLAIMED ON ORIGINAL · claimed via 1040-X amendment
Recovery Rebate Credit EIP-2 ($2,400 family) Yes NOT CLAIMED ON ORIGINAL · claimed via 1040-X amendment
$300 above-the-line charitable (non-itemizer) Potentially NOT CLAIMED
RMD waiver No TPs under RMD age
Coronavirus-Related Distribution (CRD) No No 1099-R / Form 8915-E
PPP loan forgiveness exclusion No No PPP loan in any of 4 Sch C
SBA EIDL grant exclusion No No EIDL grant income
Employer Retention Credit N/A Business-level not individual
Sec 461(l) excess business loss suspension Favorable but not triggered Aggregate loss far below cap
FFCRA self-employed sick/family leave (Form 7202) Potentially NOT CLAIMED · 4 Sch C + 2 SCP K-1s could have qualified

15.2 · Pandemic Items Confirmed NOT Present (grep-validated)

Section 16 · EIP / Recovery Rebate Credit Mechanic (NEW v2)

This return was the ORIGINAL filing · RRC of $5,800 was MISSED here and added later via 1040-X amendment.

EIP Round Statutory Basis TP1 TP2 Child 1 Child 2 Subtotal IRS Notice
EIP-1 IRC Sec 6428 (CARES Act, Mar 2020) 1,200 1,200 500 500 3,400 Notice 1444
EIP-2 IRC Sec 6428A (CAA, Dec 2020) 600 600 600 600 2,400 Notice 1444-B
Total RRC 5,800

AGI phaseout check: AGI $109,709 << MFJ phaseout floor $150,000 · FULL entitlement, no phaseout reduction. Qualifying child test: both sons born 2011 · age 9 at end of 2020 · under 17 · qualify for EIP child amounts.

Section 17 · Carry-Forward Stocks Transferring to 2021

Item Amount
Regular NOL c/f to 2021 0
AMT NOL c/f to 2021 0
QBI loss c/f to 2021 (Form 8995 line 16) (5,758)
Passive rental loss c/f (Form 8582) 0 (fully allowed in 2020)
K-1 passive loss c/f (Worksheet 5) [CONFIRM]

Section 18 · Source-Page Anchors (OCR Sidecar)

Form / Section OCR Lines
Form 1040 face 1-200
Schedule 1 400-450
Schedule 2 460-490
Schedule C (4 LLCs) 500-900 [CONFIRM exact per-entity ranges]
Form 8995 QBI 798-820
Schedule E (rental + K-1s) 900-1080
Form 6251 AMT 1080-1145
NOL Carryover Worksheet 1146-1230
AMT NOL Worksheet 1300-1379
Form 4562 Depreciation 1400-1500 [CONFIRM]
VA state return 1600-1800 [CONFIRM]
Elections attached 1900-2048

Section 19 · Forms Detected vs Confirmed Not Present

Detected

1040 · Sch 1 · Sch 2 · Sch C x4 · Sch E (Parts I + II + V) · Sch SE (TP1 + TP2) · Sch EIC (attached not claimed) · Sch 8812 · Form 6251 · Form 8995 · Form 8959 · Form 8960 · Form 8582 · Form 4562 (Fed + VA) · Form 8867 · NOL Worksheet (Regular + AMT) · Sec 172(b)(3) elections (3x) · Sec 1.263(a)-3(n) elections (2x).

Confirmed Not Present (grep-validated)

Schedule A · Schedule B · Schedule D · Form 8606 · Form 4797 · Form 8889 (HSA) · Form 7202 (FFCRA SE leave) · Form 8915-E (CRD).

Section 20 · 7-Entity Canonical Roster Applied

Slot Entity Source Status
1 GE LLC Sch C #1 · NAICS 423990 APPLIED
2 QE LLC Sch C #2 · NAICS 541990 APPLIED
3 GGE LLC Sch C #3 · NAICS 541510 APPLIED
4 CI LLC Sch C #4 · NAICS 531390 · Falls Church VA APPLIED
5 Real Estate Trust #1 Sch E Part I · rental townhome APPLIED
6 SCP Partner 1 K-1 Sch E Part II row A · type P APPLIED
7 SCP Partner 2 K-1 Sch E Part II row B · type P APPLIED

Zero ambiguous flags. Mapping unambiguous on NAICS + expense fingerprint + slot continuity from 2018 baseline.

Section 21 · Cross-Foot Verification

Tie Source Target Status
Sch C aggregate $8,148 Sch C totals Sch 1 line 3 OK
Sch E total (21,592) Sch E line 41 Sch 1 line 5 OK
NOL (46,483) Sch 1 line 8 NOL worksheet line 23 OK
Sch 1 line 9 (59,927) computed 1040 line 8 OK
AGI 109,709 computed 1040 line 11 OK
Taxable income 84,909 computed 1040 line 15 OK
AMT 862 Form 6251 line 11 Sch 2 line 1 OK
SE tax 1,152 Sch SE combined Sch 2 line 4 OK
CTC 4,000 Sch 8812 1040 line 19 OK
Total tax 8,278 computed 1040 line 24 OK
Federal refund 2,397 computed 1040 line 35a OK

All cross-foots verified.

Section 22 · VA State Return Summary

Item Amount
Federal AGI (yourself) 109,709
VA AGI (yourself) 108,356
VA taxable income (yourself) 93,132
VA income tax (yourself) 4,838
VA withholding (spouse) 1,831
VA withholding (yourself) 6,262
VA refund 3,255

Section 23 · Blockers and Open Items

  1. NOL reconciliation gap $6,585 between 2019 v1 c/f estimate ($39,898) and 2020 worksheet available ($46,483). Hypothesis: pre-windows-asset estimate. [CONFIRM WITH MARC] · canonical resolution: trust 2020 worksheet.
  2. K-1 passive loss c/f from Worksheet 5 not extracted at exact line. [CONFIRM].
  3. Source-page references per Sch C entity not captured at exact OCR-line granularity. [CONFIRM] · narrow to general ranges in Section 18.
  4. IRS Notice 1444 / 1444-B receipt confirmations not in source package (preparer-only return copy). [CONFIRM] taxpayer-side.

Section 24 · Oversight Trail